MICROFRAME INC
10KSB, 1996-06-28
COMPUTER PERIPHERAL EQUIPMENT, NEC
Previous: OCCUPATIONAL MEDICAL CORP OF AMERICA INC, 10QSB, 1996-06-28
Next: HMG WORLDWIDE CORP, DEF 14A, 1996-06-28



                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-KSB

[X]        ANNUAL  REPORT UNDER SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
           ACT OF 1934

           For the fiscal year ended March 31, 1996

                                       OR

[_]        TRANSITION  REPORT  UNDER  SECTION  13 OR  15(d)  OF  THE  SECURITIES
           EXCHANGE ACT OF 1934

           For the transition period from ____________ to ____________

                          Commission File No.: 0-13117

                                MICROFRAME, INC.
             -------------------------------------------------------
                 (Name of Small Business Issuer in Its Charter)


          New Jersey                                   22-2413505
- -------------------------------              -----------------------------------
(State or Other Jurisdiction of             (IRS Employer Identification Number)
Incorporation or Organization)

  21 Meridian Road, Edison, New Jersey                             08820
  ------------------------------------                           --------
(Address of Principal Executive Offices)                        (Zip Code)

Issuer's telephone number, including area code:  (908) 494-4440

Securities registered under Section 12(b) of the Exchange Act:  None

Securities registered under Section 12(g) of the Exchange Act:  Common Stock,
                                                                $.001 par value
                                                                ---------------

Check whether the issuer:  (1) filed all reports required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports),  and (2) has been
subject to such filing requirements for the past 90 days.
                          Yes  [X]    No [_]

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation  S-B is not  contained  in  this  form,  and no  disclosure  will  be
contained,   to  the  best  of  registrant's   knowledge,  in  definitive  proxy
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendment to this Form 10-KSB. [_]

The issuer's revenues for its most recent fiscal year totaled $6,258,243.

The aggregate market value of the voting stock held by  non-affiliates  computed
by reference to the average of the bid and asked prices as reported on NASDAQ as
of June 17, 1996 was approximately $6,291,014.

There were 4,819,142 shares of Common Stock outstanding as of June 17, 1996.

                       DOCUMENTS INCORPORATED BY REFERENCE

                                      None

<PAGE>


                                     PART I

ITEM 1.    DESCRIPTION OF BUSINESS.

General
- -------

           MicroFrame,  Inc., a New Jersey corporation (the "Company"),  founded
in 1982,  designs,  develops and markets a broad range of network management and
remote  maintenance  and security  products for mission  critical voice and data
communications  networks.  The Company's  products provide for alarm monitoring,
proactive  administration  and reporting  capabilities which are to be used as a
basis  for  remote  network   management  and  maintenance.   In  addition,   by
incorporating  a variety of hardware and software  options for security and user
authentication, these products can deter as well as prevent unauthorized dial-in
and/or in-band access to network elements and systems (such as computers,  local
area networks (LANs) and Private Branch Exchange telephone  switches  ("PBXs")),
while allowing authorized personnel access to perform needed  administration and
maintenance of host devices and networks from remote locations.

           In May 1993, the Company  completed a private placement to accredited
investors of an aggregate of 800,000  shares  (after  giving effect to a reverse
stock split as noted below) of common stock,  par value $.001 per share,  of the
Company ("Common Stock") for $1,000,000.

           In September 1993, the Company effected a one-for-five  reverse stock
split of the issued and  outstanding  shares of the Common  Stock (the  "Reverse
Stock Split").

           In September  1995,  the Company  formed a  wholly-owned  subsidiary,
MicroFrame Europe N.V., which in turn acquired all of the issued and outstanding
shares  of  capital  stock of  European  Business  Associates  BVBA  ("EBA")  of
Brussels, Belgium.

           In April 1996, the Company  completed a private  placement (the "1996
Private  Placement") to accredited  investors of an aggregate of 1,101,467 Units
for  $1,376,933.75,  each Unit  consisting  of one share of Common Stock and one
Class A Warrant and one Class B Warrant,  each of which is exercisable  into one
share of Common Stock at an exercise price of $1.50 and $2.00, respectively.


Principal Products and Markets
- ------------------------------

           The  Company  has  established  a strong  customer  base  through the
development  of a family of modular  standards  oriented  hardware  and software
components  designed to interface  with a  customer's  existing  dial-up  and/or
in-band wide area network communications environment.  The Company believes that
each of these components,  when combined with the programmability as provided by
the Company's unique  software,  support and meet the needs of a wide variety of
customer network management and security requirements.  The software is designed
to permit easy

                                                        
                                       -2-

<PAGE>


modification,  thus allowing customized solutions for monitoring and controlling
telemaintenance   and/or  network   access.   In  other  words,   Secure  Remote
Tele-Maintenance.

           The Company  develops and markets a broad range of security,  network
management  and remote  maintenance  products for voice and data  communications
networks.  The  Company's  products  are  based  upon a family of  hardware  and
software components which, combined with a uniquely developed software "engine",
provide programmability and easy modification.  Customized solutions for network
access,  monitoring and  telemaintenance  of  mission-critical  applications can
readily be accommodated.


New Products and Markets
- ------------------------

           In fiscal 1996, the Company continued its evolutionary development of
products to address the Network Management and Security marketplace and began to
introduce a new family of products  referred to  collectively  as SECURE NETWORK
SYSTEMS/2000  ("SNS/2000").  This family of industry standards based products is
designed to address the growing demand for remote network  management of mission
critical  integrated  voice  and data  networks.  The  SNS/2000  product  family
consists  primarily of Sentinel 2000,  Admin 2000,  Manager 2000, Alert 2000 and
SeGaSys 2000.

           These products uniquely integrate security management, remote access,
fault management and problem  identification/resolution into a powerful suite of
network management  solutions to monitor,  maintain and increase the operational
integrity and access to the voice and data network.

           As telecommunications networks continue to expand to support more and
more  mission-critical  applications,  the  economic  impact of downtime and the
importance  of secure  remote  access  increases  exponentially.  According to a
recent third party study, "network downtime" can cost companies up to $1,000 per
minute in lost revenues and employee  productivity.  In addition,  the technical
support staff necessary to administer,  support and maintain  combined voice and
data networks  containing a large  distributed  base of legacy devices,  remains
distributed and inefficient. Faced with budget constraints and a lack of skilled
staff  resources due to downsizing  programs,  network and system managers today
are searching for new tools to more effectively manage, secure and control their
expanding  and  increasingly  more  complex  networks.  The  SNS/2000  family of
products provides cost effective  solutions to these problems.  The products are
completely modular by design. Each product element provides a unique stand alone
feature/function  set enabling one to choose only the products needed to enhance
the  performance  of the existing  network  management  system.  Or, for maximum
advantage,  the  elements  may  be  integrated  into  a  comprehensive,  secured
telemaintenance  and remote  access  control  solution  customized  to  specific
organizational requirements.

           SECURE REMOTE  TELEMAINTENANCE.  One aspect of the SNS/2000 family of
products  is  designed  to  specifically   reduce  network   "downtime"  due  to
ineffective  detection,   reporting,  handling  and  resolution  of  alarm/fault
conditions. It also directly addresses the requirement to manage both

                                                        
                                       -3-

<PAGE>


"legacy" and  standards-based  communications  resources across widely dispersed
heterogeneous  network  environments.  The SNS/2000  product set is fully Simple
Network Management  Protocol ("SNMP") compliant.  It offers  comprehensive stand
alone  network  management  and  remote  access  solutions  which  can be  fully
integrated into existing  SNMP-based  management  systems.  Its SNMP proxy agent
capability enables non-SNMP legacy devices, such as the PBX, to communicate with
the  SNMP  network  manager  for  more  cohesive   centralized  control  of  all
communications resources.

           SNS/2000 provides  redundant,  secured access and alarm monitoring to
all  network  resource  maintenance  ports  via  both  in-band  and  out-of-band
connectivity to increase system reliability. All network access may be channeled
through a secure central gateway where users are authenticated and transparently
routed  only to  authorized  destinations.  Network  resources  are  continually
monitored by local intelligent agents to detect alarms and threshold violations.
This  monitoring   includes   ensuring  that   environmental   conditions  (e.g.
temperature,  moisture,  battery voltage, etc.) at various points in the network
are also within  preset  thresholds.  Critical  fault  conditions  are  promptly
identified and immediately  transmitted to the appropriate management center for
analysis,   trouble  ticket  generation  and  corrective  action.  This  enables
organizations  to improve network  availability  through  proactive  response to
potential network problems.

           SECURE  REMOTE  ACCESS.  A second  aspect of the  SNS/2000  family of
products is designed to address a rapidly growing group of telecommuters who are
redefining  the  boundaries of the  traditional  workplace.  They are placing an
increasing demand for convenient remote access to network resources.  By opening
the  networks  to meet  these  demands,  the  networks  are left  vulnerable  to
unauthorized  entry. Such unauthorized  access carries security  liabilities and
exposure to critical  company  resources,  data and  information.  In  addition,
unauthorized  users are  consuming  valuable  network  bandwidth,  thus reducing
availability  for  legitimate  users.  SNS/2000  offers remote  access  security
solutions for host computers,  LANs and wide area networks ("WANs") by providing
front-end  barriers  to  unauthorized  entry.  Access  control  is  managed  and
monitored via a client/server  architecture.  Central administration is provided
to facilitate ease of  administration,  monitoring and  maintenance.  Alerts are
issued when user defined  events occur.  Extensive  reporting  capabilities  are
provided  which  are  useful  for  identifying   trends  and  analyzing  network
utilization.  A wide choice of  authentication  technologies  are supported and,
based on operational needs, can easily be incorporated into the Company's remote
access security solutions.


           SNS/2000   FEATURE/FUNCTION/BENEFIT  SET.  The  primary  benefits  of
SNS/2000 include:

*           SNMP Agent/Proxy

                      Standards-based    SNMP   Proxy   alarm    reporting   for
                      non-compliant legacy devices.  Centralized telemaintenance
                      for both voice and data communications  networks.

*          Alarm      Reporting  &  Evaluation  Distributed  Rules  Based  alarm
                      filtering  to  reduce   network   bandwidth   consumption.
                      Multilevel alarm reporting with programmable escalation to
                      insure  prompt  response.  PBX toll  fraud  detection  and
                      reporting to reduce fraud loss potential.

                                                        
                                       -4-

<PAGE>


*          Remote Maintenance & Monitoring
                      Programmed  monitoring  of device  fault  tables to enable
                      proactive   maintenance    activity.    Locally   executed
                      auto-recovery  procedures  to reduce  costly  downtime.  

*          Security
                      Secured  in-band/out-of-band  maintenance access to insure
                      network integrity.  Secured remote telecommuting access to
                      eliminate unauthorized network access.

*          Graphical User Interface ("GUI") Based System
                      Central GUI based  system  administration  for  convenient
                      system management.

*          Controlled Access & Ethernet Capabilities
                      Controlled  vendor  access for secure  out-of-band  device
                      servicing. Ethernet and dial access allowing for redundant
                      access/reporting  paths for increased network reliability.
                      Distributed  intelligent  device  controllers  for reduced
                      bandwidth utilization. 

*          Buffering/Database Capabilities
                      Central relational  database with ad hoc report generation
                      for convenient  activity/utilization  analysis.  Buffering
                      system for  storage/retrieval  of data (i.e.  CDR Records,
                      Critical Logs, etc.)


           SENTINEL  2000.  The flagship  member of the  Company's new family of
SNS/2000  products.  In the first quarter of fiscal 1997, the Company introduced
the  Sentinel  2000.  The  Sentinel  2000 is a  stand-alone,  secure  multi-port
programmable  Remote Site Manager.  It is complete with  integrated  application
software designed to provide security, monitor and control remote voice and data
network devices via their out-of-band  dial-up  maintenance ports as well as via
in-band Ethernet connectivity. The system provides device alarm/fault monitoring
and reporting,  SNMP management and SNMP proxy functionality,  PCMCIA high speed
modem(s) plus Ethernet connectivity,  environmental  monitoring and control, and
secured  in-band/out-of-band  access to device  maintenance  and control  ports.
Sentinel 2000 is a  comprehensive  site  management  solution  that  facilitates
convenient,  reliable,  centralized  telemaintenance  of  global  voice and data
networks.

           An extremely powerful,  robust and comprehensive  offering,  based on
the Motorola 68360 Multi controller  processor chip, the Sentinel 2000 is easily
administered and maintained with the Company's new GUI Administration  software,
Admin 2000.  Sentinel 2000 integrates a wide range of applications which provide
for robust Remote Network Management of a wide range of network elements (either
directly or via an SNMP proxy  function),  Access  Security,  Alarm  Management,
Environmental Monitoring and Control, PBX Toll Fraud Detection and Remote Device
Reboot Facility.


                                       -5-

<PAGE>


Other Products and Markets
- --------------------------

           The  Company's  first major product  success,  the  DL-4000(TM),  was
introduced  in  1986  and  is  designed  to  protect  mainframe  computers  from
unauthorized  dial-up  access.  Since that time, more than 1,000 units have been
installed  worldwide  and the product  continues  to be a part of the  Company's
product offering.

           Recognizing that  organizations  were  restructuring  data processing
away from centralized  mainframes and into various network  configurations,  the
Company  re-engineered its original  fixed-function,  "black box" product into a
flexible,  programmable hardware/software system capable of securing access at a
wide variety of "nodes" in the network. The foundation of this re-design was the
development   of  a  proprietary   software   "engine,"   which   maximizes  the
programmability  of the hardware,  defining and  controlling the functions to be
performed by various hardware components.

           Beginning in 1991, the Company  determined that an additional related
market  opportunity was developing with the  proliferation  of PBXs,  voice mail
systems and other  privately-owned  voice  communications  systems and  security
devices.  The Company  believes that theft of long distance  telephone  services
("toll  fraud")  through  unauthorized  access to these  devices has resulted in
substantial  losses and thus the  support of PBXs  through the  development  and
marketing  of data  communications  security  products is a good  business to be
engaged in due to customer  demands for greater system  reliability,  protection
against toll fraud and security against network intrusion.

           A vulnerability  of these systems results from the fact that PBXs and
other devices used in the voice communications  system have what are referred to
as remote  maintenance and  administrative  "ports." These ports permit a system
administrator  or maintenance  personnel to "dial in" or gain access to a device
electronically,  by  telephone,  and to monitor  and,  if  necessary,  change or
manipulate the software and hardware embedded in the equipment.  This can all be
accomplished  without  having to be  physically  present  at the site  where the
equipment is located.  Without proper  security,  an unauthorized  user can gain
access to a system  through  one of these  ports,  a  potential  exposure of PBX
customers  to toll  fraud.  With a remote  maintenance  facility,  PBX and other
telecommunications  product  vendors can respond to and provide their  customers
with  cost-effective  solutions  that  address the  customers  demand for highly
responsive service for their products.

           After initiating  discussions  with major PBX suppliers,  the Company
developed a group of products,  referred to as  "Intelligent  Port  Controllers"
("IPC"),  designed to provide security for these dial access remote ports. Among
these products are a Remote Port Security Device (RPSD(TM)),  which was designed
and  manufactured  exclusively  for  AT&T,  beginning  in 1991  and  the  Secure
Sentinel(TM) family of devices, which were introduced by the Company in 1992.

           The RPSD is provided on an original  equipment  manufacturer  ("OEM")
basis under AT&T's own label, as a security device for AT&T's Definity PBX. Over
13,100 RPSD units have been shipped to AT&T since 1991 and the Company has begun
shipping the product to other customers as well.

                                                        
                                       -6-

<PAGE>


           The Secure  Sentinel is a family of programmable  hardware  platforms
which  combine  security  management  of remote  maintenance  ports,  protection
against toll fraud, a comprehensive range of fault and alarm reporting functions
and real-time call detail record analysis.  Since its introduction,  the Company
has expanded both the number of models  offered and the  functionality  of each,
shipping more than 9,000 units which has accounted for more than  $10,500,000 in
revenue.  During fiscal 1996,  sales from the Secure Sentinel  product line were
responsible for approximately 50% of the Company's overall revenue.

           Beginning in fiscal 1993,  the Company began  offering a new product,
the Secured Database Server (SDS(TM)).  Like the DL-4000, this is a programmable
system  designed to prevent  unauthorized  dial-in  access to a computer or data
communications  network.  The SDS,  however,  incorporates the technology of the
DL-4000  in a personal  computer,  allowing  storage of greater  amounts of user
data,  which permits a customer to both monitor a greater number of users and to
store  more  detailed   identification  data  about  each  user.  The  SDS  also
incorporates  redundant processor  elements,  reducing the possibility of system
down-time.  This product is thus suitable for  protecting  significantly  larger
systems  and is  currently  implemented  by MCI to  provide  secured  access for
network  administration  of over  500 of its  long  distance  service  switching
facilities, as well as for Chemical Bank, Key Corp., Lockheed/Marietta and other
major companies worldwide.

           Building  on the SDS, in fiscal  1994,  the  Company  introduced  the
Secured Gateway System  (SeGaSys(TM)),  designed to provide centrally controlled
access to and  administration of a large number of remotely located  maintenance
ports  on  both  voice  and  data  communications  devices.  It  consists  of  a
"communication firewall" or secured gateway which controls and routes all access
to remote port destinations, a central database management server which uses the
SDS software to administer and control user access and resource  authorizations,
remote security modems and/or alarm reporting devices which provide  fault/alarm
management capabilities. SeGaSys effectively manages a number of Secure Sentinel
devices located at remote locations which provide the security, alarm monitoring
and reporting for those locations.

           The  Company  believes  its  products  are  well  positioned  to take
advantage  of what it  perceives as current  trends in data  communications  and
voice communications  networks. In the Company's view, organizations are seeking
to increase  productivity  by providing  sophisticated  communications  networks
which  connect all of their  separate  units,  whether  locally,  nationally  or
internationally.  As the price of equipment decreases and power increases,  such
networks  become  possible for more and more groups,  regardless of size, and it
becomes feasible to introduce  sophisticated  networks into technologically less
advanced  regions.  At the same time more of the  organizations'  data and other
resources  are being made  available  to more  users by means of these  systems.
Since many of these networks  utilize dial-in lines,  the Company  believes that
the  security  and network  management  issues  resulting  from this growth will
generate demand for the Company's products.



                                       -7-

<PAGE>


Security
- --------

           The  DL-4000  can be  used  to  secure  dial-up  access  to any  host
computer,  LAN or WAN by  monitoring  and  centrally  administering  up to 4,096
dial-up "ports" or telephone  access points located in up to 256 locations.  The
SDS,  as noted  above,  expands  the number of users and other  features  of the
DL-4000 by  incorporating  the same technology into a personal  computer.  Using
"open system" software, the products allow the system administrator to configure
each channel separately with one or more access control technologies as required
by the application assigned to the channel or as preferred by the user.

           The IPC family of products - the Secure  Sentinel  and the RPSD,  are
designed to secure the maintenance and  administration  ports on PBX, voice mail
and other voice communications equipment. In addition to preventing unauthorized
access through these ports, the Secure Sentinel can be customized to provide the
following features:

           SECURITY MANAGEMENT:  The Secure Sentinel can monitor a host device's
internal diagnostic  routines and fault tables,  determine if a particular alarm
condition exists and execute appropriate reporting procedures or take corrective
actions.

           PBX TOLL FRAUD/ABUSE CONTROL:  PBXs and voice mail systems frequently
permit  dial-in  users  access to outbound  trunk lines to enable  users to take
advantage of a Company's WATS lines or similar services. However, abuse of these
services  can  result  in  substantial  charges.  The  Secure  Sentinel  can  be
programmed  to monitor and analyze all dial-in  call  activity to  determine  if
current activity exceeds specified parameters or selected criteria indicative of
potential  toll fraud or abuse.  If the  activity  exceeds the  parameters,  the
system  issues an alarm to the  appropriate  personnel or  initiates  protective
procedures.

           Both the DL-4000 and the SDS incorporate a comprehensive,  high level
programming  language  and  program  editor  developed  specifically  for  these
products,  which is referred to as the  Communication  Control Language ("CCL").
This language allows the standard  program  incorporated in each Channel Control
Card monitoring an individual  dial-in line to be modified or enhanced easily to
meet  specific  customer  requirements.  The  incorporation  of CCL  into  these
products also facilitates the introduction of additional product enhancements.


Network Management
- ------------------

           As noted above, widely distributed data  communications  networks may
incorporate  numerous  devices with dial-in ports. The Company offers a software
module,  SeGaSys, with the DL-4000 and the SDS which permits a central device to
control access to all ports on the network. All maintenance providers and others
authorized  to  service  or  administer  devices  in the  system  dial a  single
telephone  number  for  access.  Upon  successful  validation  of access for the
requested  device,  the user is  automatically  routed to the  target  device by
SeGaSys. This eliminates the security risk

                                                        
                                       -8-

<PAGE>



inherent in providing  lists of telephone  numbers and access codes for numerous
devices and reduces the burden of  administering  many remotely located security
devices.  Once  authenticated  and routed,  the transaction  (including  session
activity,  if desired),  is logged to a central  database,  available  for audit
review and analysis.

Remote Maintenance
- ------------------

           The  requirement  for increased  service  levels,  especially as they
relate to  mission-critical  systems  like PBXs has  created a market  for alarm
monitoring  systems to emerge.  Alarm  monitoring  systems monitor host device's
internal  diagnostic  routines and fault tables,  determine  alarm  status,  and
automatically execute appropriate reporting and/or corrective action procedures.

           ALARM MONITORING: With the Secure Sentinel, alarms are transmitted to
a single or multiple  PCs,  personal  pagers,  etc. and alarm  reporting  can be
escalated to ensure timely response.  The Secure Sentinel also allows programmed
administration of the host device via the maintenance port connection.

           ENVIRONMENTAL  MONITORING AND CONTROL: Since communications equipment
is sensitive to changes in the physical environment,  the Secure Sentinel can be
enhanced to monitor changes in temperature, humidity, moisture, battery voltage,
LED  indicators  and other  similar  environmental  indicators  to  determine if
current trends exceed pre-set  limits.  If such limits are exceeded,  the device
can be programmed to issue an appropriate  alarm or take corrective action using
multiple internal relays to activate necessary environmental controls.

           ALARM  REPORTING:   This  provides  for  automatic   transmission  of
information  regarding  network  status,  alarms,  etc. It allows for  automatic
escalation of alarms when there is no response. Information may be automatically
transmitted to computers via modem, or to humans via pager and recorded voice.

           "HELP DESK"  ENHANCEMENTS:  Most data networks  include a "help desk"
operator,  a resource available to assist other personnel and to resolve network
problems  encountered by dial-in users.  The Company's  proprietary  HelpNET(TM)
software  permits  the user to page the help  desk  terminal  and  automatically
effect  an  interactive  link  with  the  help  desk  operator  when the page is
acknowledged.  Without leaving the control  station,  the help desk operator can
then directly  observe and  participate  in the user's session with the relevant
network  device  and, if  necessary,  take  temporary  command of the session to
correct the problem,  thus providing more cost-effective  corrections than would
occur if the help desk operator  physically  had to visit the device in question
or had to "talk the user through" the necessary procedures.


                                                        
                                       -9-

<PAGE>


Support Services
- ----------------

           In addition to the normal training,  installation and repair services
provided for all of its products,  the Company also provides its customers  with
consulting, specialized programing and turnkey installations.

Marketing and Distribution
- --------------------------

           The Company believes that the markets for data communications network
management  security and voice  communications  network management  security may
merge in the near future.  Therefore,  the Company is approaching  each of these
markets with an integrated marketing strategy.  The SNS/2000 family of products,
the DL-4000 and the SDS, data communications  security products,  have been sold
and will continue to be sold to data network security customers through in-house
telemarketing  efforts and selected  distributors.  In fiscal 1995,  the Company
commenced  expansion of its direct  sales force and its network of  distributors
into  major  geographic  markets  in  the  United  States.  As  this  sales  and
distribution network is established, the telemarketing effort will be redirected
to generate  sales  leads by the  Company  and to provide  support for the field
organization.  In  addition,  the  Company  will look to  continue to expand its
channels of distribution via major systems and network outsourcers.

           With respect to the voice communications security market, the Company
recognized  that  product  sales could be effected  more  economically  if major
telecommunications companies could be convinced to promote the products to their
own  customers.  The Company has been  successful  in  establishing  contractual
relations in the United States with AT&T, MCI, Southwestern Bell Communications,
Inc.  and NORTEL West  (formerly  Pactel  Meridian  Systems,  Inc.),  a Northern
Telecom  subsidiary.  During fiscal 1995, the Company  expanded its distribution
into Canada  through a  non-exclusive  distribution  agreement with TTS Meridian
Systems, Inc. of Willowdale,  Ontario, another Northern Telecom subsidiary.  The
Company expects to continue seeking  additional  arrangements with the other PBX
systems vendors and distributors in North America.

           In connection  with the foreign  distribution  of its  products,  the
Company  appointed EBA of Brussels,  Belgium in November  1993, as its exclusive
sales  representative  for Europe to provide sales and technical  support to the
Company's authorized distributors and to directly sell the Company's products to
accounts  in that  region.  In  September  1995,  the Company  acquired  through
MicroFrame  Europe  NV, its newly  formed  wholly-owned  subsidiary,  all of the
issued and  outstanding  shares of capital  stock of EBA.  In fiscal  1995,  the
Company signed a five-year agreement with LM Ericsson ("Ericsson") of Stockholm,
Sweden,  a global  telecommunications  equipment  manufacturer  and distributor.
Ericsson has qualified for use and will promote the  Company's  Secure  Sentinel
products  with  Ericsson PBX  equipment,  worldwide,  with  initial  roll-out in
Europe, the Pacific Rim and the United States.  During fiscal 1995, a three-year
distribution  agreement  was also entered into with Racal  Australia  PTY,  Ltd.
("Racal  Australia")  of  Brookdale,  South  Wales,  Australia,  a  wholly-owned
subsidiary of Racal  Electronics,  plc of the United Kingdom.  Racal  Australia,
which provides data communications, data security and digital cellular equipment
throughout the Pacific Rim, will

                                                        
                                      -10-

<PAGE>


distribute  the  Company's  product  line  throughout  Australia,  New  Zealand,
Singapore and Hong Kong.  Additionally,  during fiscal 1995,  the Company signed
its first  distribution  agreement in Eastern Europe with Netlink of Prague,  in
the Czech  Republic.  With the acquisition of EBA in place and the maturation of
the  agreements  consummated  in previous  years,  the  revenues  related to the
international  segment  increased  from  approximately  $950,000  (13% of  Total
Revenues) in fiscal 1995 to approximately  $1,300,000 (21% of Total Revenues) in
fiscal 1996.

Competition
- -----------

           The  market  for  voice  and data  network  management  and  security
products  to  control  access  to  computer  and  telecommunications  is  highly
competitive.  There can be no assurance that the  proprietary  technology  which
forms the basis for most of the Company's products will continue to enjoy market
acceptance  or that  the  Company  will be able to  compete  successfully  on an
on-going basis.

           The Company believes that the principal factors affecting competition
in the network management and security markets are: (1) the products' ability to
meet a multiplicity  of network  management and security  requirements;  (2) the
products' ability to conform to the network  topologies and/or computer systems;
(3)  the  products'  ability  to  avoid  technological  obsolescence;   (4)  the
willingness and the ability of a vendor to support customization,  training, and
installation; and (5) the price.

           Although the Company  believes that its present products and services
are  competitive,  the Company  competes in its general  market with a number of
large computer,  electronics  and  telecommunications  manufacturers  which have
financial,   research  and  development,   marketing,  and  technical  resources
substantially  greater  than  those  of the  Company.  The  Company  also  faces
competition from a variety of niche market players. In security situations, they
include Security  Dynamics,  Inc.,  Digital Pathways,  Inc. and the Lee Mah Data
Systems Corp. In remote maintenance situations,  they include TSB International,
Inc.  and  Teltronics,   Inc.  Such  companies  may  succeed  in  producing  and
distributing  competitive products more effectively than the Company can produce
and  distribute  its products,  and may also develop new products  which compete
effectively with those of the Company.

Sources and Availability of Materials
- -------------------------------------

           The  Company  designs  its  products   primarily   utilizing  readily
available  parts  manufactured by multiple  suppliers and the Company  currently
relies on and intends to continue  to rely on these  suppliers.  The Company has
been and expects to  continue to be able to obtain all of the parts  required to
manufacture its products,  without any significant  interruption or sudden price
increase, although there is no assurance of this.

           There are cases where the Company is utilizing a component  available
from only one supplier.  If a supplier  were to cease to supply this  component,
the Company would most likely have to

                                                        
                                      -11-

<PAGE>


redesign a feature of the affected device. In these cases, the Company maintains
a greater  supply of the component on hand in order to allow the time  necessary
to effectuate a redesign or alternative course of action.

Dependence on Particular Customers
- ----------------------------------

           The  Company  sells a  substantial  portion  of its  products  to two
customers,  AT&T and MCI.  Sales to AT&T and MCI  represented  23.8% and  24.8%,
respectively,  of the  Company's  revenue in fiscal 1996.  The loss of either of
these customers could have a material adverse effect on the Company's  business.
Fiscal  1996 was the first time in three  years  where the total  percentage  of
revenues  generated to these two customers fell below 50%. This is  attributable
to three factors:  (1) a reduction in absolute revenues of approximately  $1.25M
(29%)  from year to year from  these two  customers;  (2) an  increase  in North
American revenues,  exclusive of these two customers of approximately $50K (3%);
and (3) an increase in European revenues of approximately $450K (38%).

           The Company's installed customer base is estimated to number over 185
companies in more than 2,100  customer  sites  worldwide.  In the United States,
virtually all of the Company's customers are Fortune 1,000 industrial  companies
and  large  U.S.  financial  institutions.  Customers  in the  U.S.  represented
approximately 79% of the Company's revenue in fiscal 1996.

           Under an agreement with AT&T, the Company has been  manufacturing the
RPSD for AT&T's resale to its PBX  customers.  As of the fiscal year ended March
31, 1996, AT&T had purchased and installed more than 13,100 RPSD units.

           In fiscal  1996,  MCI and the  Company  expanded  their  relationship
across multiple  operating units within MCI,  including the unit responsible for
outsourcing and MCI's joint venture with British Telecom, known as Concert.

Intellectual Property, Licenses and Labor Contracts
- ---------------------------------------------------

           The Company  holds no patents on any of its  technology.  Although it
does license some of its technology from third parties, it does not consider any
of these licenses to be critical to the Company's operations.

           The Company has made a  consistent  effort to minimize the ability of
competitors  to duplicate  the  Company's  software  technology  utilized in its
products. However, there remains the possibility of duplication of the Company's
products and competing products have already been introduced.

           MicroFrame's name is a registered trademark of the Company filed with
the United States Patent and Trademark  Office  ("PTO").  The Company also has a
trademark  application  pending with the PTO for the Intelligent Port Controller
trademark.  The Company is awaiting  publication  from the PTO on the trademarks
Secure Sentinel and SeGaSys,  provided there is no opposition,  these trademarks
shall be registered.

                                                        
                                      -12-

<PAGE>


           None of the Company's  employees are represented by labor unions. The
Company considers its relations with its employees to be satisfactory.

Governmental Approvals Required and Effect of Government Regulation
- -------------------------------------------------------------------

           Due to the sophistication of the technology employed in the Company's
devices, export of the Company's products is subject to governmental regulation.
As  required by law or demanded  by  customer  contract,  the Company  routinely
obtains  approval of its products by Underwriters'  Laboratories.  Additionally,
because  many  of  the  Company's  products  interface  with  telecommunications
networks,  its  products  are  subject to  several  key  Federal  Communications
Commission ("FCC") rules and thus FCC approval is necessary as well.

           Part 68 of the FCC  rules  contains  the  majority  of the  technical
requirements  with  which  telephone  systems  must  comply to  qualify  for FCC
registration  for  interconnection  to the  public  telephone  network.  Part 68
registration  represents  a  determination  by the  FCC  that  telecommunication
equipment  interfacing with the public  telephone  network complies with certain
interference  parameters  and  other  technical  specifications.   FCC  Part  68
registration for the Company's products has been granted and the Company intends
to apply for FCC Part 68 registration for all of its new and future products.

           Part 15 of the FCC rules requires equipment  classified as containing
a Class A computing  device to meet certain  radio and  television  interference
requirements,  especially  as they relate to  operation  of such  equipment in a
residential  area.  Certain of the Company's  products are subject to and comply
with Part 15.

           The European  Community is  developing a similar set of  requirements
for its members and the Company has begun the process of compliance for Europe.

           Although the Company has not experienced any  difficulties  obtaining
such  approvals,  failure to obtain  approval for new and future  products could
have a material  adverse  effect on the  Company's  business.  The  Company  has
obtained  licenses to export  certain of its products in limited  quantities  to
Sweden, Norway,  Switzerland,  South Africa, the United Kingdom,  France, Italy,
Germany, Australia and Singapore.

Research and Development Activities
- -----------------------------------

           During fiscal 1996,  the Company  continued  development of its "next
generation"  of products  built on an entirely new  architecture  to  ultimately
replace  its  IPC  products  - the  Secure  Sentinel  and  RPSD  -  referred  to
collectively as SNS/2000.  As discussed  previously,  this family of products is
designed  to  address  the  growing  demand for remote  network  management  and
security of mission critical  integrated  voice and data networks.  Research and
development expenses, net of capitalized software development,  were $713,441 in
fiscal 1996 and $488,339 in fiscal 1995.


                                                        
                                      -13-

<PAGE>


Costs of Compliance with Environmental Laws
- -------------------------------------------

           The  Company's  business  is not  subject  to  regulations  involving
discharge of materials into the environment.

Employees
- ---------

           As of June 17,  1996,  the Company has 37  employees  of which 36 are
full-time employees,  and of which 11 are technical  personnel,  9 are in sales,
marketing and support, 9 are in production and 8 are in executive, financial and
administrative capacities.

ITEM 2.    DESCRIPTION OF PROPERTY.

           The  Company  currently  leases  8,900  square  feet of  space  at 21
Meridian Road, Edison, New Jersey for its  administrative,  sales and marketing,
and research and development functions.  The Lease provides for a monthly rental
of  $5,412.50  and shall  expire on June 30,  1999.  The Company has amended the
Lease to rent an additional  2,000 square feet of office space and an additional
2,600  square feet of  warehouse  space  (currently  occupied by a third  party)
commencing January 1, 1997, and terminating June 30, 1999. From the commencement
date until June 30, 1997 the total  monthly  rental shall be $7,916.66  and from
July 1, 1997 until June 30, 1999, the total monthly rental shall be $8,125.00.

           In addition,  the Company currently leases 5,112 square feet of space
at  300E  Corporate  Court,  South  Plainfield,  New  Jersey  for  its  finance,
manufacturing,  and  warehousing  functions.  This lease  provides for a monthly
rental of $3,408.00 and shall expire on June 30, 1999.

ITEM 3.    LEGAL PROCEEDINGS.

           In March 1996 the Company received a Notice of Determination from the
New  York  State  Department  of  Taxation  and  Finance  in  which a sales  tax
assessment  was made in the sum of  approximately  $227,391.90,  which  includes
interest and penalties. The Company believes that New York's position is without
merit  and  is  vigorously  defending  its  position  that  no tax  is  owed.  A
conciliation  conference will take place before the Bureau of  Conciliation  and
Mediation Services of the New York State Department of Taxation and Finance.  In
the opinion of  management of the Company  amounts  accrued for  assessments  in
connection  with sales tax are  adequate and the  ultimate  resolution  of these
matters will not have a material effect on the Company's  consolidated financial
position, results of operations or cash flows.

ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

           None.


                                                        
                                      -14-

<PAGE>


                                     PART II

ITEM 5.    MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

Market Information
- ------------------

           The Company's  Common Stock  commenced  trading on August 17, 1995 on
the NASDAQ  SmallCap  Market under the symbol  "MCFR".  Prior to that date,  the
Common  Stock was not traded on any  registered  national  securities  exchange,
although several  registered  broker-dealers  made a market in the Common Stock.
The  following  table sets forth the high and low bid prices of the Common Stock
in the  over-the-counter  market as reported by the  National  Quotation  Bureau
through  August 16,  1995 and by NASDAQ from August  17,1995  through  March 31,
1996. The quotations set forth below do not include retail markups, markdowns or
commissions and may not represent actual transactions.

                                                HIGH           LOW
             Fiscal 1995
                     June 30                    $3.13        $1.50
                     September 30                2.50         1.00
                     December 31                 2.00         1.00
                     March 31                    3.00         1.25

             Fiscal 1996
                     June 30                    $2.88        $2.00
                     September 30                3.13         2.56
                     December 31                 2.63         1.41
                     March 31                    1.88         1.56


Holders
- -------

           As of June 17, 1996 there were  approximately  388 record  holders of
the Company's Common Stock (including brokers holding in street name).

Dividends
- ---------

           The  Company  has not paid any cash  dividends  on its  Common  Stock
during the two fiscal years ended March 31, 1996 and March 31, 1995. The Company
presently intends to retain all earnings to finance its operations and therefore
does not  presently  anticipate  paying any cash  dividends  in the  foreseeable
future.

           Under the terms of the Company's  credit  agreement  with  CoreStates
Bank, N.A. (formerly New Jersey National Bank) ("CoreStates  Bank"), the Company
may not, without the prior written

                                                        
                                      -15-

<PAGE>


consent of CoreStates Bank, declare or pay any dividends in cash or otherwise on
any shares of stock of the Company.

ITEM 6.    MANAGEMENT'S DISCUSSION AND ANALYSIS.

Plan of Operation
- -----------------

           During the next 12 months,  the Company  will  continue its effort to
expand its existing customer  relationships and marketplace  penetration,  while
tightly controlling operating costs. The Company will place substantial emphasis
on  introducing  and  distributing  its new  family of  products,  international
business  expansion  and  reducing  its  reliance  on  its  two  major  customer
organizations.

           During  fiscal  1996,  the  Company  continued  development  of a new
generation  of products  based on more  advanced  technology.  The products were
formally introduced at an industry trade show to enthusiastic customer reception
in January,  1996. The new network management product family, known as SNS/2000,
uniquely integrates network management, security management, fault management as
well  as  problem  resolution  into  a  powerful  suite  of  network  management
solutions.  This technology will allow for increased  operational  integrity and
access to voice and data  networks.  The Company began shipment of the prototype
of the flagship  member of this next  generation  product  family,  the Sentinel
2000, in May, 1996 and volume  production  shipments  began in late June,  1996.
Additional product family offerings are expected to become available  throughout
the remainder of fiscal 1997.

           The Company believes this next generation of products will create the
foundation  and growth to meet the Company's  goals and objectives in the coming
years.  These new products  will allow the Company to capitalize on its strength
of an  established  worldwide  customer  base  which  includes  major  U.S.  and
International telecommunications providers, PBX vendors, financial institutions,
Fortune 500 companies and numerous governmental  agencies.  The Company has more
than 2,100  installations  across North America,  South America,  Europe and the
Pacific Rim. With the September  1995  acquisition of EBA, an even greater focus
is being placed on expanding the international customer base. Based in Brussels,
Belgium,  EBA had acted as the Company's  exclusive sales  representative in the
European market since November, 1993, providing both sales support and technical
support to the Company's authorized distributors, as well as selling directly to
accounts in the region.  During the latter part of fiscal  1996,  the  Company's
international  revenue stream increased as it capitalized on relationships  with
new global PBX suppliers including LM Ericsson of Stockholm,  Sweden and Alcatel
Bell of Antwerp, Belgium.  Additionally, it expanded its distribution agreements
in Canada, Eastern and Western Europe and the Pacific Rim.

           A major  concern of the Company  continues  to be the reliance on two
major customers,  MCI and AT&T, for a significant portion of its current revenue
stream.  This  vulnerability  was exposed in fiscal 1996 as discussed below. Its
relationship   with  MCI  extends  to  multiple   operating   units  within  the
organization,   each  with  divergent   business  needs  and  different   market
characteristics.  The Company  ships  multiple  products to MCI for security and
alarm management of various internal

                                                        
                                      -16-

<PAGE>


switch  installations,  including  shipments to Concert Global  Networks,  MCI's
joint venture with British Telecom,  as well as to various  outsource  relations
which  MCI  manages.  In its  relationship  with  AT&T,  the  Company  has  been
manufacturing  RPSDs  for  AT&T's  resale  to its PBX  customers.  The RPSD is a
secured  access  product,  provided under AT&T's own label,  custom  designed to
operate with AT&T's PBX, Key Systems and Voice  Processing  products,  primarily
the Definity  product line. As of the fiscal year ended March 31, 1996, AT&T had
purchased and installed more than 13,100 RPSDs since 1991. In October, 1995, the
Company  signed a  two-year  renewal  of an OEM  agreement,  through  which AT&T
purchases  RPSDs.  Under the terms of the  renewal,  the  expected  value of the
contract  to the Company  over the full  two-year  period is $3.5M.  The Company
expects to continue the growth and  development  of its domestic  customer  base
outside of these two primary customers in fiscal 1997.  Increased  revenues from
fiscal 1995 to fiscal 1996 were experienced at several key customers,  including
Southwestern  Bell and Nortel.  New sources of revenues in fiscal 1996  included
Ameritech,  which has had  significant  order  input  with the  Company in early
fiscal 1997.

           The Company's  employee  base dropped from 45 full-time  employees in
fiscal 1995 to 42 full-time employees during fiscal 1996. It is anticipated that
the Company will operate at this employee level  throughout  fiscal 1997. In the
longer term, when a return to profitability is established,  the Company expects
to add  additional  employees.  These  additional  resources  would  be  devoted
primarily  to  the  marketing  and  development  of  a  more  extensive   system
integration  capability  which would  enable the  Company to gain an  increasing
share of the market. Due to the significant growth which the Company experienced
in fiscal  1995,  an  additional  facility in South  Plainfield,  New Jersey was
leased with expiration terms  concurrent with its existing lease in Edison,  New
Jersey.  The operations  group  relocated to this facility in August,  1995. The
Company believes that it has space adequate to meet its growth  requirements for
the foreseeable future.

           The  Company  believes  that as data and voice  networks  continue to
grow, the recognition of network  vulnerability  and  consequential  impact will
continue to  increase  and the  Company's  products  will be in greater  demand.
Despite the unsatisfactory performance in fiscal 1996, the Company believes many
significant events, including the increased emphasis on new product development,
increased  worldwide  customer  base and the  acquisition  of EBA,  position the
Company for future  growth.  Management's  primary  mission in fiscal 1997 is to
return the Company to profitability.

RESULTS OF OPERATIONS

Fiscal Year 1996 Compared to Fiscal Year 1995
- ---------------------------------------------

           The  results   for  fiscal   1996  fell  well  below  the   Company's
expectations.  An operational loss of approximately $800,000 was supplemented by
fourth quarter  adjustments of approximately  $1,200,000.  The $800,000 loss was
directly  related to the quarter  ended  September  30, 1995 when  revenues were
negatively  impacted by two simultaneous  events at its two major  customers:  a
"capital spending freeze" at MCI  communications  and an "overstocked"  position
regarding the Company's  products due to a change in sales strategy at AT&T. The
Company's performance in the other three

                                                        
                                      -17-

<PAGE>


fiscal quarters was  approximately  at a break-even  level in terms of operating
results.  However, in the quarter ended March 31, 1996, the Company recorded the
following adjustments: (1) a $575,000 valuation reserve against the deferred tax
asset on the books at March 31, 1995;  (2) a $150,000  provision  for  inventory
obsolescence as the Company is phasing out existing product lines in preparation
for  the  introduction  of the  SNS/2000  family  of  products;  (3) a  $100,000
write-off  of certain  capitalized  software  costs;  (4) a  $100,000  provision
related to a sales tax  assessment by the State of New York which the Company is
contesting;  (5) a $120,000  provision  related to the separation of an officer;
and (6) a $100,000 provision relating to the Company's vacation accrual.
In addition, several minor adjustments totalling $50,000 were made.

           The major adjustment  relates to the Financial  Accounting  Standards
Board's Statement No. 109, "Accounting for Income Taxes." This Statement, issued
in  February  1992,  was adopted by the Company  effective  April 1, 1993.  This
Statement  provided  the  Company  the  opportunity  to  increase  net income by
$950,000 in the year ended March 31, 1994 by  accruing  the  anticipated  future
benefits of applying the Company's  available net operating  loss carry forwards
against  anticipated  future  taxable  income on which tax  would  otherwise  be
payable.  The  Statement  also  requires  that the  Company  record a  valuation
allowance  when it is "more  likely  than not that  some  portion  or all of the
deferred tax assets will not be  realized."  It further  states that  "forming a
conclusion  that a valuation  allowance is not needed is difficult when there is
negative  evidence such as cumulative  losses in recent years." As the Company's
annual operating income (income or loss before income taxes, extraordinary items
and  cumulative  effect on prior years) had increased from a loss of $163,825 in
fiscal  1991 to  profits of $19,998 in fiscal  1992,  $245,715  in fiscal  1993,
$390,902 in fiscal 1994 and  $582,897 in fiscal 1995,  the Company  considered a
valuation allowance to be unnecessary. At March 31, 1995, the deferred tax asset
carried on the books had been  reduced  from the initial  $950,000 to  $574,900.
However,  due to the operating  loss of $1,288,409  for the year ended March 31,
1996, the realization of this deferred tax asset is more uncertain. As a result,
the Company provided a full valuation allowance of $574,900 against the deferred
tax asset remaining at March 31, 1995.

           The  Company is involved  in  proceedings  with the State of New York
with respect to sales tax matters.  As a result, the Company accrued $100,000 in
non-operational  expense at March 31, 1996. The Company is contesting the stated
violations and believes the amounts  accrued for  assessments in connection with
sales tax are adequate and ultimate  resolution of these matters will not have a
material effect on the Company's  consolidated  financial  position,  results of
operations, or cash flow.

           The  Company's  revenues  for  fiscal  1996  were  $6,258,243  versus
revenues of  $7,126,391  for fiscal 1995,  a decrease of 12.2%.  The decrease in
revenues is attributable  to decreased  sales of the Company's  products to both
MCI and  AT&T.  The  decrease  of  approximately  $1.3M  (from  $4.3M to  $3.0M)
represented a 29% reduction  from the previous  fiscal year. The majority of the
shortfall  occurred in the quarter ending September 30, 1995, with the remainder
of the year stabilized at expected levels. In fact, sales to all other customers
increased  to  approximately  $3.3M in fiscal 1996 from  approximately  $2.8M in
fiscal 1995, representing an 18% increase from year to year. Of this

                                                        
                                      -18-

<PAGE>


total,  international  sales increased to approximately $1.3M from approximately
$950K in fiscal 1995, representing a 38% increase from year to year.

           The Company's cost of sales decreased from $3,015,520 for fiscal year
1995 to $2,789,855 for fiscal year 1996.  Cost of sales as a percentage of sales
increased  from  42.3%  for  fiscal  1995 to 44.6%  for 1996 as a result  of the
one-time provision for excess and obsolete inventory of approximately  $150,000,
or 2.4% of revenue, as well as an increase of approximately $130,000, or 2.1% of
revenue, in capitalized software amortization. Exclusive of these two items, the
Company  continued  its positive  trend begun in fiscal 1995 of reducing  direct
material and labor costs over the course of fiscal 1996.

           Selling,   general  and   administrative   expenses   increased  from
$3,048,224 for 1995 to $4,043,356 for 1996, an increase from 42.8% to 64.6% as a
percentage of sales.  The major factors  contributing  to this increase were (1)
the expansion of senior  management  and the domestic sales force late in fiscal
1995 and early in fiscal 1996 in preparation  for the  anticipated  growth which
did not  materialize;  and (2) costs associated with the separation of employees
from the Company as part of the  austerity  measures  implemented  in the second
half of the fiscal year. The Company's  acquisition  of its European  subsidiary
did not have a material effect on the Company's financial position or results of
operations.

           Research  and  development   costs,   net  of  capitalized   software
development,  rose from  $488,339  during fiscal year 1995 to $713,441 in fiscal
year 1996. As a percentage  of sales,  the  Company's  research and  development
costs increased from 6.9% in fiscal year 1995 to 11.4% in fiscal year 1996. This
increase  is  directly  attributable  to  the  non-capitalized  portion  of  the
development of the SNS/2000 family of products.

Fiscal Year 1995 Compared to Fiscal Year 1994
- ---------------------------------------------

           Revenues for the fiscal year 1995 were $7,126,391  versus revenues of
$4,744,554  for fiscal year 1994,  an increase of 50.2%.  A major portion of the
increase in revenues was attributed to increased sales of the Company's products
to both MCI and AT&T,  which  totaled  approximately  $4.3M in fiscal year 1995.
This was an increase  from the prior year  revenues of  approximately  $2.6M for
these two customers. As of March 31, 1995, AT&T had purchased and installed more
than  9,300  RPSD  units.   Additionally,   international   sales  increased  to
approximately  $950K in fiscal 1995 from approximately  $400K in fiscal 1994, an
increase of over 100%.

           The Company's cost of sales increased from $2,024,120 for fiscal year
1994 to $3,015,520 for fiscal year 1995.  Cost of sales as a percentage of sales
decreased  from  42.7%  for 1994 to 42.3%  for 1995 as a result  of the  initial
impact of new systems for planning,  allowing for more effective  purchasing and
more "just in time" inventory acquisition.  Selling,  general and administrative
expenses  increased  from  $2,027,162  for 1994 to $3,048,224 for 1995, a slight
increase  from  42.7%  to 42.8% as a  percentage  of  sales.  The  major  factor
contributing to this increase was the Company's continued

                                                        
                                      -19-

<PAGE>


commitment  in  fiscal  1995 to  increase  the size and  scope of its  sales and
marketing organization and its customer support capabilities.

           Research  and  development   costs,   net  of  capitalized   software
development,  rose from  $296,696  during fiscal year 1994 to $488,339 in fiscal
year 1995. As a percentage  of sales,  the  Company's  research and  development
costs increased from 6.3% in fiscal year 1994 to 6.9% in fiscal year 1995.

LIQUIDITY AND CAPITAL RESOURCES

           During  fiscal 1996,  the Company's  financial  position was impacted
substantially  as assets were reduced from  $4,337,929  to  $3,558,171,  and the
Company's  working  capital  decreased from  $2,341,895 to $837,064,  net of any
deferred  taxes.  The primary  contributor  to this  reduction in the  Company's
working capital position was the Company's loss of $1,993,700.

           The Company enhanced its working capital  position  subsequent to the
fiscal year ended March 31, 1996 in April and May 1996 with the  completion of a
private  placement  of  860,000  shares of the  Company's  Common  Stock for net
proceeds  of  approximately  $1,050,000.  In  addition,  241,467  shares  of the
Company's Common Stock were issued in June 1996 to existing shareholders who had
the contractual right to maintain their percentage ownership in the Company. Net
proceeds of $301,834 were received.

           In addition, the Company's net revenues for the second half of fiscal
1996 were  $3,651,000,  representing  a $7.3M  annualized  run rate. The Company
expects to improve on this run rate in fiscal  1997 as a result of the  expanded
customer base and SNS/2000 family of products described earlier.
 At the same time, the Company expects to continue the austerity measures put in
place in fiscal 1996, including no significant capital expansion and no increase
in  headcount  from the March 31, 1996 level until a trend of  profitability  is
restored.

           The Company has a credit  agreement with CoreStates Bank for a credit
line of $1,000,000 to finance future working  capital  requirements,  secured by
accounts receivable,  inventory,  equipment and all other assets of the Company.
As of March 31, 1996, there was $500,000  outstanding under this working capital
credit line, In addition,  the Company has a $150,000  revolving credit facility
with  CoreStates   Bank  to  finance   purchases  of  machinery  and  equipment,
convertible into a three-year  secured term loan. The Company borrowed  $124,000
against this  facility in November,  1995, at which time this debt was converted
into a three-year term loan. As of March 31, 1996, $111,587 remained outstanding
on this loan.

           Subsequent to March 31, 1996,  the Company was informed by CoreStates
Bank that the working capital credit line would not be renewed at the expiration
date of July 31,  1996.  An  agreement  with the bank was  reached  to repay the
outstanding  balance  ($300,000 at June 21, 1996) no later than October 31, 1996
in order to facilitate an orderly transition to a new credit facility.
There will be no impact on the outstanding term loan.

                                                        
                                      -20-

<PAGE>


           Based on its current cash and working capital position as a result of
the cash  infusion  from the private  placement  in the first  quarter of fiscal
1997, its anticipation of increased revenue streams, and the continued austerity
measures as to operational and capital  expenditures,  the Company believes that
it has  sufficient  resources to meet its  operational  needs,  including  those
described above, over the next twelve months.

           In fiscal 1997,  the Company will be required to adopt the provisions
of two recently issued accounting  standards.  Statement of Financial Accounting
Standards  No.  121,   "Accounting  for  Impairment  of  Long-Lived  Assets  and
Long-Lived  Assets  to be  Disposed  Of"  requires  companies  to  review  their
long-lived assets and certain  identifiable  intangibles for impairment whenever
events  or  changes  in  circumstances  indicate  that the  carrying  value of a
long-lived  asset may not be recoverable.  The Company believes that, based upon
current operations and prospects,  the adoption of this Standard will not have a
material  impact on the Company's  financial  position or results of operations.
Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation"  requires  companies to estimate  the fair value of common  stock,
stock options,  or other equity  instruments  ("Equity  Instruments")  issued to
employees  using pricing models which take into account  various factors such as
current  price of the common stock,  volatility  and expected life of the Equity
Instrument.  The Standard permits companies to either provide pro forma footnote
disclosure,  or to  adjust  operating  results,  for  the  amortization  of  the
estimated  value of the Equity  Instrument over the vesting period of the Equity
Instrument.  The  Company  has  elected  to  account  for  stock  options  under
Accounting  Principles  Board Opinion No. 15 and will disclose certain pro forma
information beginning in fiscal 1997.

ITEM 7.    FINANCIAL STATEMENTS.

           The  financial  statements  required  hereby are located on pages F-1
through F-18.

ITEM 8.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
           FINANCIAL DISCLOSURES.

           Previously  reported on Forms 8-K dated  January 10, 1996 and January
30, 1996.




                                                        
                                      -21-

<PAGE>


                                    PART III

ITEM 9.     DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
            COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT.

DIRECTORS AND EXECUTIVE OFFICERS

      Name            Age              Position Held with the Company
      ----            ---              ------------------------------

Stephen M. Deixler     60     Chairman of the Board of Directors,
                              Chief Executive Officer, Treasurer

Stephen B. Gray        38     President and Chief Operating Officer

Michael Radomsky       43     Executive Vice President, Secretary, Director

William H. Whitney     41     Chief Technology Officer, Assistant Secretary,
                              Director

Mark A. Simmons        35     Vice President - Operations, Chief Financial
                              Officer

Robert M. Groll        62     Vice President - Marketing

David I. Gould         65     Director

Michehl R. Gent        55     Director

Stephen P. Roma        48     Director


           All  directors  of the  Company  hold  office  until the next  annual
meeting  of  shareholders  and until  their  successors  have been  elected  and
qualified.  No family  relationship  exists  between any  director or  executive
officer and any other director or executive officer of the Company.

           The  officers of the Company are elected by the Board of Directors at
its first meeting after each annual  meeting of the Company's  shareholders  and
hold office until their successors are chosen and qualified,  until their death,
or until they resign or have been removed from office.


           STEPHEN M. DEIXLER has been Chairman of the Board of Directors  since
1985 and has served as Chief Executive  Officer of the Company since April 1996,
as well as from June 1985 through  October 1994. He was President of the Company
from May 1982 to June  1985 and  served as  Treasurer  of the  Company  from its
formation in 1982 until September 1993 and currently has

                                                        
                                      -22-

<PAGE>


served as Treasurer  of the Company  since  October  1994.  Mr.  Deixler is also
currently a director of Farrington Bank. During April 1995, Mr. Deixler sold his
interest in Princeton Credit  Corporation,  a company engaged in the business of
buying, selling, and leasing high technology products, to Greyvest Capital Inc.,
a Toronto Stock Exchange company. Prior to the sale, Mr. Deixler was Chairman of
Princeton  Credit  Corporation.  He  previously  served as President of Atlantic
International  Brokerage,  a leasing company, which is a wholly owned subsidiary
of Atlantic  Computer  Systems,  Inc.,  which was  liquidated as a result of the
bankruptcy  proceedings of its parent company,  Atlantic  Computer  Systems PLC.
Prior to  holding  this  position,  he was  President  and sole  shareholder  of
Princeton Computer  Associates,  Inc. ("PCA").  PCA was a company engaged in the
business of buying,  selling and leasing of large-scale computer systems as well
as functioning in consulting and facilities  management and was sold to Atlantic
Computer Systems, Inc. in 1988.

           STEPHEN B. GRAY has been President and Chief Operating  Officer since
April 1996. He also is a director of MicroFrame  Europe N.V. He served as Senior
Vice  President-Sales,  Marketing  and Support of the Company from December 1994
through  March  1996.  From July 1993  through  December  1994,  Mr. Gray was an
independent  consultant,  engaged in assisting  both  private and  publicly-held
companies  with  strategy   development,   internal   operational   reviews  and
shareholder value enhancement  programs.  From September 1988 through June 1993,
he held a series of management positions within Siemens Nixdorf USA, the last as
Vice  President,  (reporting  to  the  Chief  Executive  Officer  and  Board  of
Directors),   and  a  member  of  the  executive  committee  overseeing  Siemens
Information  Systems businesses in the United States.  Prior to joining Siemens,
Mr. Gray previously held a series of rapidly  progressive  positions  within IBM
including various technical, sales and marketing management assignments.

           MICHAEL  RADOMSKY is an original  founder of the Company and has been
the Executive  Vice  President and a director  since the Company's  formation in
1982 and has served as  Secretary  of the Company  since  November  1994.  He is
currently responsible for all International Operations.  Previously, he has been
charged with multiple  tasks,  the most important  being the  identification  of
industry  directions,  and the technical  appropriateness  of Company designs as
well as  products  acquired,  licensed  or jointly  developed  with  others.  In
addition, Mr. Radomsky has been responsible for the design of network topologies
for large corporate customers,  ensuring  compatibility for future products. Mr.
Radomsky  has also  previously  been  responsible  for the  Company's  technical
support,  purchasing and manufacturing  operations.  Prior to 1989, Mr. Radomsky
was responsible  for the mechanical and electronic  engineering of the Company's
products.

           WILLIAM H. WHITNEY is an original founder of the Company and has been
the Vice  President  - Software  Development  (which  title has  currently  been
changed  to Chief  Technology  Officer  ) and a  director  since  the  Company's
formation  in 1982 and has served as Assistant  Secretary  of the Company  since
November  1994.  Along with Mr.  Radomsky,  he  developed  all of the  Company's
initial  products,  including  the DL-4000 and the IPC  product  line.  As Chief
Technology Officer, Mr. Whitney has been responsible for development of hardware
and software for all of the Company's standard offerings, including all products
being sold through OEM and distributor channels.

                                                        
                                      -23-

<PAGE>


           MARK A. SIMMONS has been the  Company's  Vice  President - Operations
and Chief  Financial  Officer since January 1995. His  responsibilities  include
finance,  administration,  purchasing/materials  management and production.  Mr.
Simmons is a finance  professional  and Certified Public  Accountant.  From 1987
through  1994,  he was with the  Communications  Division of General  Instrument
Corporation  where he served as Controller from 1992 through 1994 and Manager of
Financial  Reporting and  Accounting  Services  from 1987 to 1992.  From 1985 to
1987, Mr. Simmons was Accounting Manager for UGI Development Company, an oil and
gas equipment supplier. Prior to this, he was with KPMG Peat Marwick.

           ROBERT M. GROLL has been Vice  President -  Marketing  of the Company
since March 1986.  From 1970 until joining the Company in June 1985, as Director
of Marketing,  Mr. Groll was the President of PTM Associates,  Inc.  ("PTM"),  a
firm engaged in management  consulting  in the areas of technical  marketing and
computer  system design.  While with PTM, during 1983 and 1984, Mr. Groll became
Vice President of Cable Applications,  Inc. a New York corporation, where he was
responsible for initiating and managing new product development efforts.

           DAVID I. GOULD, retired as Vice Chairman of the Board of Directors at
the end of April 1995, a position  which he had served since  December  1993. He
presently  is a director  of the Company and has been since April 1985 and he is
President of Gould  Consulting  since May 1, 1995.  He served as  President  and
Chief  Operating  Officer of the Company from June 1985 until  December 1993. He
was Vice  President-Marketing  of the  Company  from April 1985 until June 1985.
From 1982 until  joining the Company in 1985,  he was an officer of The Ultimate
Corporation  ("Ultimate"),  a computer manufacturer listed on the New York Stock
Exchange,  eventually serving as Senior Vice President of Marketing.  During his
three years at Ultimate, Mr. Gould managed the growth of that company's revenues
from $40 million to more than $100 million.

           MICHEHL R. GENT has been a director of the Company since October 1984
and  is the  President  of  the  North  American  Electric  Reliability  Council
("NERC"),  an association of the North American electric  utilities  responsible
for establishing various operating standards and criteria for that industry. Mr.
Gent joined NERC in 1980 as Executive  Vice  President  and became  President in
1982. From 1973 to 1980 he was the General  Manager of the Florida  Coordinating
Group,  a power pool of  electric  utilities  in  Florida.  He holds a Master of
Science in Electrical Engineering from the University of Southern California and
is a  Registered  Professional  Engineer.  He also  belongs to several  industry
professional groups and is the author of several technical papers.

           STEPHEN P. ROMA has been a director of the Company  since August 1991
and since August 1994 is the  President  and Chief  Executive  Officer of Family
Health and Fitness Center.  During April 1995, he sold his interest in Princeton
Credit  Corporation,  a company  engaged in the business of buying,  selling and
leasing high technology  products,  to Greyvest  Capital,  Inc., a Toronto Stock
Exchange company.  Prior to the sale, Mr. Roma was President and Chief Operating
Officer of Princeton Credit Corporation.  He previously served as Vice President
of  Sales/Northeast  Region  of  Atlantic  Computer  Systems,  Inc.,  which  was
liquidated  as a result of the  bankruptcy  proceedings  of its parent  company,
Atlantic Computer Systems, PLC. Prior to holding this position, he was a

                                                        
                                      -24-

<PAGE>


principal and President and Chief Operating Officer of Princeton Computer Group,
Inc., which was sold to Atlantic Computer Systems, Inc. in 1988.

COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

           The  following  persons have failed to file on a timely basis certain
reports  required by Section  16(a) of the  Securities  Exchange  Act of 1934 as
follows: Each of Messrs. Stephen M. Deixler, Stephen P. Roma and Michehl R. Gent
filed one late report,  a Form 5 disclosing  the grant of a  non-employee  stock
option  pursuant to the Company's  1994 Stock Option Plan, as amended (the "1994
Plan").  Mr. David I. Gould has filed two late reports, a Form 4, disclosing the
sale of stock and a Form 5 disclosing the grant of a  non-employee  stock option
pursuant  to the  Company's  1994 Plan.  During the fiscal  year ended March 31,
1996,  the Company is not aware of other late filings,  or failure to file,  any
other reports required by Section 16(a) of the Exchange Act.

ITEM 10.   EXECUTIVE COMPENSATION.

           The following table  summarizes the  compensation  paid or accrued by
the  Company  during the three  fiscal  years  ended  March 31,  1996,  to those
individuals  who as of March 31, 1996 served as the  Company's  Chief  Executive
Officer  during  fiscal 1996 and to the Company's  four most highly  compensated
officers  other  than  those who served as the Chief  Executive  Officer  during
fiscal 1996 (these five executive officers being hereinafter  referred to as the
"Named Executive Officers").

<TABLE>
<CAPTION>

                           SUMMARY COMPENSATION TABLE

            Annual Compensation                                           Long Term Compensation
- --------------------------------------                         -----------------------------------------------
                                                               Awards                                  Payouts
                                                               ------                                  -------

                                                        Other
                                                        Annual      Restricted    Securities                  All Other
Principal                                               Compen-        Stock      Underlying        LTIP       Compen-
Position               Year   Salary($)      Bonus($)  sation($)    Award(s)($)   Options (#)    Payouts($)   sation($)
- --------               ----   ---------      --------  ---------    -----------   -----------    ----------   ---------
<S>                    <C>    <C>                                                     <C>                     <C>     
Lonnie L. Sciambi      1996   186,700         --           --            --           3,378         --        1,620(3)
President, Chief       1995   129,135(5)    39,375(4)      --            --          26,595         --         --
Executive Officer(1)                                                                                        
                                                                                                            
Stephen B. Gray        1996   134,675         --           --            --           2,309         --         --
President, Chief       1995    42,000(5)     2,213(2)      --            --          40,000         --         --
Operating Officer                                                                                           
                                                                                                            
Michael Radomsky       1996   122,800         --           --            --           8,208         --        1,047(3)
Executive Vice-        1995   111,588        2,910(2)      --            --           1,192         --        1,997(3)
President              1994   100,000         --           --            --            --           --        2,770(3)
                                                                                                            
William H. Whitney     1996   122,800         --           --            --           8,136         --        2,152(3)
Chief Technology       1995   111,588        2,841(2)      --            --           1,209         --        1,997(3)
Officer                1994   100,000         --           --            --            --           --        2,770(3)
                                                                                                            
Robert M. Groll        1996   107,800         --           --            --           7,837         --        1,892(3)
Vice-President         1995   100,000        2,410(2)      --            --           5,908         --        1,800(3)
Marketing              1994   100,000         --           --            --            --           --        2,770(3)
                                                                                                         
</TABLE>

                                                        
                                      -25-

<PAGE>

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

(1)        On April 1, 1996, the Company did not renew its employment  agreement
           with Mr. Sciambi in which he served as President and Chief  Executive
           Officer of the Company and entered into a compensation agreement with
           him  as  of  such  date.  See  "Certain   Relationships  and  Related
           Transactions."

(2)        Represents  compensation  earned under the Company's  Incentive Bonus
           Plan for the fiscal year ended March 31, 1995 (the "Incentive Plan").
           The Incentive Plan covers all Company  employees and was effective as
           of October 1, 1994.  The Incentive  Plan is based on  achievement  in
           three specific areas - Company revenue, Company operating income, and
           individual/ departmental objectives.

(3)        Represents  contribution  of the Company under the  Company's  401(k)
           Plan.

(4)        Represents $4,375 in compensation  earned under the Incentive Plan as
           described  in (2)  above as well as a stock  bonus  award  of  25,000
           shares of the  Company's  Common  Stock  granted on October 11, 1994,
           pursuant to Mr.  Sciambi's  employment  agreement  with the  Company,
           which  shares had a fair market  value of $1.40 per share on the date
           of grant or $35,000 in the aggregate.

(5)        Compensation  for Messrs.  Sciambi and Gray  includes  payments  they
           earned as  consultants  of the  Company in the amounts of $45,000 and
           $42,000, respectively. Messrs. Sciambi and Gray served as consultants
           to the  Company  prior to the time they  became  full-time  employees
           pursuant  to  their  employment  agreements  with the  Company  dated
           October 11, 1994 and March 27, 1995, respectively.


                                                        
                                      -26-

<PAGE>



                        OPTION GRANTS IN FISCAL YEAR 1996

           The following table sets forth certain  information  concerning stock
option  grants  during  the year  ended  March 31,  1996 to the Named  Executive
Officers (after giving effect to the Reverse Stock Split):


                                        Individual Grants
                        ------------------------------------------------
                                      Percent
                        Number of     of Total
                        Securities    Options         Exercise
                        Underlying    Granted to      or Base
                        Options       Employees in    Price         Expiration
      Name              Granted(#)    Fiscal Year     ($/Sh)        Date
- ------------------      ----------    -----------     ------        ----------

Lonnie L. Sciambi          3,378         4.4%         $2.87             (1)

Stephen B. Gray            2,309         3.0%         $2.87             (1)

Michael Radomsky           2,208         2.9%         $2.87             (1)
                           6,000         7.8%         $2.56        4/16/00

William H. Whitney         2,136         2.8%         $2.87             (1)
                           6,000         7.8%         $2.56        4/16/00

Robert M. Groll            1,837         2.4%         $2.87             (1)
                           6,000         7.8%         $2.56        4/16/00











(1)        One-third of options are  exercisable  on or after April 3, 1995 with
           an expiration  date of March 31, 2000,  an  additional  one-third are
           exercisable  on or after  April 1,  1996 with an  expiration  date of
           March 31, 2001 and an  additional  one-third  are  exercisable  on or
           after April 3, 1997 with an expiration date of March 31, 2002.

                                                        
                                      -27-

<PAGE>



                 AGGREGATED OPTION EXERCISES IN FISCAL YEAR 1996
                        AND FISCAL YEAR-END OPTION VALUES

           The following  table sets forth certain  information  concerning each
exercise of stock options during the fiscal year ended March 31, 1996 by each of
the Named  Executive  Officers and the number and value of  unexercised  options
held by each of the Named  Executive  Officers on March 31,  1996 (after  giving
effect to the Reverse Stock Split).

<TABLE>
<CAPTION>
                                                                                      Value of
                                                                                    Unexercised
                                                  Number of Securities              In-the-Money
                  Shares                         Underlying Unexercised             Options at
                  Acquired on        Value        Options at FY-End(#)               FY-End($)(1)
Name              Exercise (#)    Realized($)   Exercisable/Unexercisable     Exercisable/Unexercisable
- ----              ------------    -----------   -------------------------     -------------------------
<S>                    <C>             <C>            <C>                               <C>    
Lonnie L.
Sciambi                --              --             26,657/3,316                      $2,700/$0

Stephen B. Gray        --              --             30,770/11,539                      $0/$0

Michael
Radomsky               --              --             7,133/2,267                        $0/$0

William H.
Whitney                --              --             7,115/2,230                        $0/$0

Robert M.
Groll                  --              --             21,915/1,830                      $7,420/$0

</TABLE>
- -----------------------

(1)        The average price for the Common Stock as reported by NASDAQ on March
           31, 1996 was $1.938 per share.  Value is  calculated  on the basis of
           the  difference   between  the  option   exercise  price  and  $1.938
           multiplied  by the number of shares of Common  Stock  underlying  the
           options.


COMPENSATION OF DIRECTORS

           On  October 1, 1995,  each of  Stephen M.  Deixler,  Stephen P. Roma,
David I. Gould and Michehl R. Gent,  the Company's  non-employee  directors were
granted a non-employee  director  option  pursuant to the Company's 1994 Plan to
purchase 10,000 shares of Common Stock exercisable

                                                        
                                      -28-

<PAGE>



as to 2,500  shares  upon  each  three-month  anniversary  of the date of grant,
provided that such individual  continues to serve as a non-employee  director of
the Company on such dates.

           In addition, the Company adopted a policy commencing October 1, 1995,
that all non-employee  directors traveling more than fifty miles to a meeting of
the Board of Directors shall be reimbursed for all reasonable travel expenses.

EMPLOYMENT CONTRACTS, TERMINATION OF EMPLOYMENT AND CHANGE OF CONTROL
ARRANGEMENTS

           The Company entered into  employment  agreements with each of Messrs.
Robert M. Groll, Michael Radomsky and William H. Whitney,  which commenced as of
January 1, 1994 and expire on December 31, 1996.  Each agreement  provides for a
salary of not less than  $100,000  per year to continue  through the term of the
agreement  unless  terminated  for cause.  Each  agreement  also  provides  each
executive during the term with reimbursement for reasonable  expenses and fringe
benefits that generally are available to the Company's  executives.  Each of the
executives  have  agreed not to disclose  any  confidential  information  of the
Company  during the term of his  employment or  thereafter  and will not compete
with  the  Company  for a  period  of two  years  following  termination  of his
employment.

           On April 1, 1996,  the Board of Directors did not renew the Company's
employment  agreement  with Mr. Lonnie L. Sciambi,  the Company's then President
and Chief Executive Officer and simultaneously approved a compensation agreement
between  the  Company  and Mr.  Sciambi to be  effective  as of such  date.  See
"Certain Relationships and Related Transactions".

           On March 27, 1995, the Company  entered into an employment  agreement
with Mr.  Stephen B. Gray,  in which he was  appointed  Senior Vice  President -
Sales,  Marketing  and  Support  for a period  of one (1) year with an option to
renew for two (2) additional years. The agreement provides for an initial annual
salary of $125,000 from the  commencement  of the agreement until March 31, 1995
("Initial  Salary") with additional annual increases or decreases in the Initial
Salary based upon the  Company's  performance  in the prior fiscal year measured
against  the  achievement  by  the  Company  of  certain  performance  goals  as
established  by  the  Board  of  Directors  with  respect  to  certain  weighted
performance  criteria.  Pursuant  to the  employment  agreement,  Mr.  Gray also
received  40,000  options to acquire  40,000  shares of Common  Stock  under the
Company's 1994 Plan. In addition,  Mr. Gray shall receive in accordance with the
agreement,  reimbursement  for  reasonable  expenses  and fringe  benefits  that
generally are available to the Company's executives.  Mr. Gray has agreed not to
disclose to anyone  confidential  information  of the Company during the term of
his  employment or thereafter and will not compete with the Company for a period
of two years  following  termination of his  employment.  On April 29, 1996, the
Board of Directors of the Company  elected Mr. Gray as the  President  and Chief
Operating  Officer of the Company and an  employment  agreement  reflecting  the
terms of Mr. Gray's  employment in this capacity is currently  being  negotiated
between the Company and Mr. Gray.


                                                        
                                      -29-

<PAGE>


ITEM 11.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

           The following  table sets forth the number of shares of the Company's
Common Stock, owned by each person or institution who, as of June 17, 1996, owns
of record or is known by the Company to own  beneficially,  more than 5% of such
securities,  and by each of the Company's  Named  Executive  Officers and by its
Directors,  and all of the directors and executive  officers as a group, and the
percentage of such  securities  owned by each such person and the group.  Unless
otherwise  indicated,  such persons have sole voting and  investment  power with
respect to shares listed as owned by them.


Name and Address                         Shares Owned*         Percent of Class
- ----------------                         -------------         ----------------

Stephen M. Deixler(1)                       738,032                 15.1%
371 Eagle Drive
Jupiter, Florida 33477

David I. Gould(2)                           325,137                  6.7%
10844 White Aspen Way
Boca Raton, Florida  33428

Michael Radomsky(3)                         222,670                  4.6%
8 Zaydee Drive
Edison, New Jersey 08837

William H. Whitney (4)                      116,044                  2.4%
15 Jackson Avenue
Chatham, New Jersey 07928

Robert M. Groll(5)                           67,198                  1.4%
52 Village Lane
Freehold, New Jersey 07728

Michehl R. Gent                              49,159                  1.1%
916 Aspen Drive
Plainboro, New Jersey 08536

Stephen P. Roma(6)                          461,899                  9.5%
91 Durand Drive
Marlboro, New Jersey 07748


                                        
                                      -30-

<PAGE>


Name and Address                         Shares Owned*         Percent of Class
- ----------------                         -------------         ----------------

Lonnie L. Sciambi(7)                         76,510                  1.6%
262 N. Maple Avenue
Basking Ridge, New Jersey 07920

Stephen B. Gray(8)                           31,540                    **
37 Shy Creek Road
Alexandria, New Jersey 08867

Special Situations Fund, III, L.P.(9)       855,863                 14.2%

MGP Advisers Limited Partnership (9)        855,863                 14.2%

AWM Investment Company, Inc. (9)          1,164,133                 22.4%

Austin W. Marxe (9)                       1,164,133                 22.4%

Jay Associates LLC (10)                     480,000                  9.3%
1118 Avenue J
Brooklyn, New York  11230

Alpha Investments LLC (11)                  336,000                  6.7%
5611 North 16th Street #300
Phoenix, Arizona  85016

Ora Gichtin (12)                            300,000                  6.0%
6316 Greenspring Avenue #304
Baltimore, Maryland  21209

Jules Nordlicht (12)                        300,000                  6.0%
225 West Beach Avenue
Long Beach, New York  11561

Directors and executive
  officers as a group (9 Persons)         2,042,731                 40.1%


- ---------------
*          All  shares and per share  amounts  have been  adjusted  to take into
           account the Company's Reverse Stock Split.

**         Less than 1% of the outstanding shares of Common Stock.

                                                        
                                      -31-

<PAGE>


           (1)        Does not include  214,436  shares of Common Stock owned by
                      Mr. Deixler's wife, mother,  children and grandchildren as
                      to  which   shares  Mr.   Deixler   disclaims   beneficial
                      ownership. Includes 90,000 shares of Common Stock of which
                      Mr. Deixler is the beneficial  owner,  and which have been
                      issued  to and are  registered  in the  name  of Olen  and
                      Company custodian f/b/o Stephen M. Deixler.  Also includes
                      5,000  shares  of  Common  Stock  which  may  be  acquired
                      pursuant to currently  exercisable  non-employee  director
                      options under the 1994 Plan.  Also includes  53,330 shares
                      issuable  upon exercise of currently  exercisable  Class A
                      and Class B Warrants of the 1996 Private Placement.

           (2)        Includes  50,000  shares  of  Common  Stock  which  may be
                      acquired pursuant to currently exercisable options granted
                      outside the Company's  1984 Stock Option Plan and the 1994
                      Plan. Also includes 5,000 shares of Common Stock which may
                      be acquired pursuant to currently exercisable non-employee
                      director options under the 1994 Plan.

           (3)        Includes  8,266  shares  of  Common  Stock  which  may  be
                      acquired pursuant to currently exercisable options granted
                      under the Company's 1994 Plan.

           (4)        Includes  8,230  shares  of  Common  Stock  which  may  be
                      acquired pursuant to currently exercisable options granted
                      under the Company's 1994 Plan.

           (5)        Includes  10,000  shares  of  Common  Stock  which  may be
                      acquired pursuant to currently exercisable options granted
                      under the Company's 1984 Plan. Also includes 13,030 shares
                      of  Common  Stock  which  may  be  acquired   pursuant  to
                      currently exercisable options granted under the 1994 Plan.

           (6)        Includes  47,877 shares of Common Stock held by Donaldson,
                      Lufkin & Jenrette Securities  Corporation  custodian f/b/o
                      Stephen  P. Roma,  IRA.  Includes  8,400  shares of Common
                      Stock held by Mr. Roma and his wife as joint tenants. Also
                      includes  5,000  shares  of  Common  Stock  which  may  be
                      acquired  pursuant to currently  exercisable  non-employee
                      director options under the 1994 Plan. Also includes 53,330
                      shares  issuable  upon  exercise of currently  exercisable
                      Class  A  and  Class  B  Warrants  of  the  1996   Private
                      Placement.  Does not include  1,200 shares of Common Stock
                      held by Mr. Roma as custodian for his son or 29,108 shares
                      owned by Mr.  Roma's wife,  some of which are held in Mrs.
                      Roma's individual  retirement  account, as to which shares
                      Mr. Roma disclaims beneficial ownership.

           (7)        Includes  51,510  shares  of  Common  Stock  which  may be
                      acquired pursuant to currently exercisable options granted
                      under the 1994 Plan.

           (8)        Includes  31,540  shares  of  Common  Stock  which  may be
                      acquired pursuant to currently exercisable options granted
                      under the 1994 Plan.

                                                        
                                      -32-

<PAGE>


           (9)        Special  Situations  Fund III,  L.P.,  a Delaware  limited
                      partnership    (the   "Fund"),    MGP   Advisers   Limited
                      Partnership,  a Delaware limited partnership  ("MGP"), AWM
                      Investment Company,  Inc., a Delaware corporation ("AWM"),
                      and Austin W. Marxe have filed a Schedule  13G, the latest
                      amendment of which is dated January 5, 1996. All presented
                      information is based on the  information  contained in the
                      Schedule  13G  and  subsequent  information  known  to the
                      Company.  The address of each of the reporting  persons is
                      153 East 53rd Street,  New York, New York 10022.  The Fund
                      has sole  voting and  dispositive  power  with  respect to
                      855,863  shares;  MGP  has  sole  dispositive  power  with
                      respect to 855,863 shares;  AWM has sole voting power with
                      respect to 308,270 shares and sole dispositive  power with
                      respect to 1,164,133 shares; and Mr. Marxe has sole voting
                      power with respect to 308,270 shares,  shared voting power
                      with respect to 855,863 shares and sole dispositive  power
                      with respect to 1,164,133 shares. MGP is a general partner
                      of and  investment  advisor  to the  Fund.  AWM,  which is
                      primarily  owned by Mr. Marxe, is the sole general partner
                      of MGP. Mr. Marxe,  the principal  limited  partner of MGP
                      and the President of AWM, is principally  responsible  for
                      the  selection,   acquisition   and   disposition  of  the
                      portfolio securities by AWM on behalf of MGP, the Fund and
                      another fund that beneficially owns shares included in the
                      shares  beneficially  owned  by AWM  and Mr.  Marxe.  Also
                      includes   267,242   shares   issuable  upon  exercise  of
                      currently  exercisable Class A and Class B Warrants of the
                      1996  Private  Placement  held  by the  Fund  and  MGP and
                      364,422   shares   issuable  upon  exercise  of  currently
                      exercisable  Class A and  Class  B  Warrants  of the  1996
                      Private Placement held by AWM and Mr. Marxe.

           (10)       Includes   320,000   shares   issuable  upon  exercise  of
                      currently  exercisable Class A and Class B Warrants of the
                      1996 Private Placement.

           (11)       Includes   224,000   shares   issuable  upon  exercise  of
                      currently  exercisable Class A and Class B Warrants of the
                      1996 Private Placement.

           (12)       Includes   200,000   shares   issuable  upon  exercise  of
                      currently  exercisable Class A and Class B Warrants of the
                      1996 Private Placement.


ITEM 12.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

           Mr.  David I.  Gould,  formerly  an  executive  officer and a current
director of the Company  entered  into a consulting  agreement  with the Company
which become effective on May 1, 1995 upon the expiration date of his employment
agreement on April 30, 1995. The consulting  agreement  provides for a four-year
term, with an automatic one year renewal, and compensation at the rate of $1,000
per day for services  provided.  The consulting  agreement further provides that
Mr. Gould will not receive  less than  $40,000 nor more than  $220,000 per year,
and that the  rendering  of any  services  above  $40,000 must be with the prior
approval of the Company.


                                                        
                                      -33-

<PAGE>


           On April 1, 1996, the Company  entered into a six-month  compensation
agreement with Mr. Lonnie L. Sciambi, a former executive officer and director of
the Company  after not  renewing  its  existing  employment  agreement  with Mr.
Sciambi.  The compensation  agreement provides for compensation in the aggregate
sum of $100,000,  as well as certain benefits during the term. In addition,  Mr.
Sciambi was granted a stock  option  under the  Company's  1994 Plan to purchase
23,196 shares of Common Stock.

           In April 1996,  the Company  completed the 1996 Private  Placement to
accredited  investors of an aggregate of 1,101,467  Units for gross  proceeds of
$1,376,933.75, each Unit consisting of one share of Common Stock and one Class A
Warrant and one Class B Warrant, each of which are exercisable into one share of
Common  Stock.  Stephen M. Deixler,  an executive  officer and a director of the
Company and Stephen P. Roma, a director of the Company, who each held preemptive
rights to purchase  Units in this  offering,  each  purchased  26,665 Units at a
price  of  $1.25  per  Unit  for  aggregate   consideration   of  $33,   331.25.
Additionally,  in connection with the 1996 Private Placement, Special Situations
Fund III, L.P., also the holder of preemptive  rights purchased 133,621 Units at
$1.25 for aggregate consideration of $167,026.25.

           In September  1995,  the Company  formed a  wholly-owned  subsidiary,
MicroFrame  Europe  N.V.,  which,  in  turn,  acquired  all  of the  issued  and
outstanding shares of capital stock of European Business Associates BVBA ("EBA")
of Brussels,  Belgium from Marc Kegelaers,  its sole shareholder.  In connection
with  such  acquisition,  MicroFrame  Europe  N.V.  entered  into  a  consulting
agreement with Mr. Kegelaers for a term of five years. The consulting  agreement
provides for a consulting  fee in the aggregate sum of  U.S.$75,000,  as well as
the reimbursement of certain expenses during the term.

                                                        
                                      -34-

<PAGE>


Item 13.  Exhibits, List and Reports on Form 8-K.

(a)  Exhibits and Index of Exhibits

<TABLE>
<CAPTION>

Exhibit
  No.            Description                             Exhibit Reference
  ---            -----------                             -----------------

<S>       <C>                                          <C>   
3.1       Certificate of Incorporation of the          Incorporated by reference to Exhibit 3.2 of
          Company                                      the Form 10-K for the fiscal year ended
                                                       March 31, 1992 (the "1992 10-K")

3.2       By-Laws of the Company                       Incorporated by reference to Exhibit 3.2 of
                                                       Amendment No. 1 to the Company's
                                                       Registration Statement on Form SB-2 (No.
                                                       33-66688) dated October 26, 1993
                                                       ("Amendment No. 1 to the Registration
                                                       Statement")

3.3       Amendment No. 2 of the Company's             Filed herewith
          By-Laws

3.4       Amendment to Certificate of                  Incorporated by reference to Exhibit 3.3 of
          Incorporation filed September 14, 1992       the Form 10-KSB for the fiscal year ended
                                                       March 31, 1993 (the "1993 10-KSB")

3.5       Amendment to Certificate of                  Incorporated by reference to Exhibit 3.4 of
          Incorporation filed September 20, 1993       Amendment No. 1 to the Registration
                                                       Statement

3.6       Form of Specimen Common Stock                Incorporated by reference to Exhibit 3.5 of
          Certificate                                  Amendment No. 2 to the Company's
                                                       Registration Statement on Form SB-2 (No.
                                                       33-66688) dated December 1, 1993
                                                       ("Amendment No. 2 to the Registration
                                                       Statement")

10.1      1984 Stock Option Plan                       Incorporated by reference to Exhibit 10.4
                                                       of the of the Form 10-K for the fiscal year
                                                       ended March 31, 1985

10.2      Amendment No. 2 to 1984 Stock                Incorporated by reference to Exhibit 10.5
          Option Plan                                  of the Form 10-K for the fiscal year ended
                                                       March 31, 1986 (the "1986 10-K")


                                                   
                                      -35-

<PAGE>


Exhibit
  No.            Description                             Exhibit Reference
  ---            -----------                             -----------------

10.3      Lease Agreement                              Incorporated by reference to Exhibit 10.6
                                                       of the Form 10-K for the fiscal year ended
                                                       March 31, 1991 (the "1991 10-K")

10.4      Stock Purchase Agreement dated May           Incorporated by reference to Exhibit 10.4
          10, 1993 pursuant to Private Placement       of the 1993 10-KSB

10.5      Employment Agreement dated as of             Incorporated by reference to Exhibit 10.5
          May 2, 1992 between David I. Gould           of Amendment No. 2 to the Registration
          and the Company                              Statement

10.6      Loan Agreement between the Company           Incorporated by reference to Exhibit 10.6
          and New Jersey National Bank                 of the 199310-KSB

10.7      Letter Agreement dated April 28, 1993        Incorporated by reference to Exhibit 10.7
          between the Company and New Jersey           of Amendment No. 1 to the Registration
          National Bank                                Statement

10.8      Form of Consulting Agreement                 Incorporated by reference to Exhibit 10.8
          between David I. Gould and the               of Amendment No. 1 to the Registration
          Company                                      Statement

10.9      Agreement between American                   Incorporated by reference to Exhibit 10.9
          Telephone and Telegraph Company and          of Amendment No. 2 to the Registration
          the Company dated September 17,              Statement
          1993

10.10     Joint Marketing Agreement between            Incorporated by reference to Exhibit 10.10
          MCI Telecommunications Corporation           of Amendment No. 2 to the Registration
          and the Company dated September 1,           Statement
          1992, together with Amendment No. 1
          dated July 7, 1993

10.11     Employment Agreement dated as of             Incorporated by reference to Exhibit 10.11
          January 1, 1994 between Michael              of Form 10-KSB for the fiscal year ended
          Radomsky and the Company                     March 31, 1994 (the "1994 10-KSB")


                                                   
                                      -36-

<PAGE>


Exhibit
  No.            Description                             Exhibit Reference
  ---            -----------                             -----------------

10.12     Employment Agreement dated as of             Incorporated by reference to Exhibit 10.12
          January 1, 1994 between William H.           of the 1994 10-KSB
          Whitney and the Company

10.13     Employment Agreement dated as of             Incorporated by reference to Exhibit 10.13
          January 1, 1994 between Robert M.            of the 1994 10-KSB
          Groll and the Company

10.14     Employment Agreement dated as of             Incorporated by reference to Exhibit 10.15
          January 1, 1994 between P. David             of Amendment No. 2 to the Registration
          Bocksch and the Company                      Statement

10.15     Amendments to Lease                          Incorporated by reference to Exhibit 10.15
                                                       of the 1994 10-KSB

10.16     Amendment to Loan and Security               Incorporated by reference to Exhibit 10.16
          Agreement between the Company and            of Form 10-QSB for the quarter ended
          CoreStates Bank, N.A. dated                  September 30, 1994
          September 8, 1994.

10.17     Consulting Agreement between the             Incorporated by reference to Exhibit 10.17
          Company and P. David Bocksch dated           to Form 8-K dated November 30, 1994
          November 14, 1994

10.18     Employment Agreement dated as of             Incorporated by reference to Exhibit 10.18
          October 11, 1994 between the                 to Form 10-QSB for the quarter ended
          Company and Lonnie L. Sciambi                December 31, 1994

10.19     Incentive Bonus Plan of the Company          Incorporated by reference to Exhibit 10.19
          for the fiscal year ended March 31,          to Form 10-QSB for the quarter ended
          1995                                         December 31, 1994

10.20     Letter from Feldman Sablosky &               Incorporated by reference to Exhibit 10.20
          Company to the Securities and                to Form 8-K dated March 13, 1995
          Exchange Commission relating to Item
          4 of Form 8-K

10.21     1994 Stock Option Plan                       Incorporated by reference to Exhibit 10.29
          (as amended on July 17, 1995)                of Form 10-QSB for the quarter ended
                                                       September 30, 1995.


                                                   
                                      -37-

<PAGE>


Exhibit
  No.            Description                             Exhibit Reference
  ---            -----------                             -----------------

10.22     Non-Qualified Stock Option Agreement         Incorporated by reference to Exhibit 10.22
          dated December 19, 1994 between the          of the Form 10-KSB for the fiscal year
          Company and Cameron Towey Neilson,           ended March 31, 1995 (the "1995 10-
          Inc.                                         KSB").

10.23     Purchase Agreement dated December            Incorporated by reference to Exhibit 10.23
          21, 1994 between the Company and             of the 1995 10-KSB
          Ericsson Business Networks AB

10.24     Employment Agreement dated as of             Incorporated by reference to Exhibit 10.24
          March 27, 1995 between the Company           of the 1995 10-KSB.
          and Stephen B. Gray

10.25     Letter dated April 5, 1995 from the          Incorporated by reference to Exhibit 10.25
          Company to P. David Bocksch                  of the 1995 10-KSB
          terminating his Consulting Agreement

10.26     Incentive Bonus Plan of the Company          Incorporated by reference to Exhibit 10.26
          for the fiscal year ending March 31,         of the 1995 10-KSB
          1996

10.27     Employment Agreement dated as of             Incorporated by reference to Exhibit 10.27
          July 1, 1995 between the Company and         of Form 10-QSB for the quarter ended
          Mark A. Simmons                              September 30, 1995

10.28     Lease Agreement dated as of July 20,         Incorporated by reference to Exhibit 10.28
          1995 between 46.25 Associates, L.P.          of Form 10-QSB for the quarter ended
          and the Company for premises at the          September 30, 1995
          Middlesex (New Jersey) Business
          Center

10.29     Share Purchase Agreement (EBA)               Incorporated by reference to Exhibit 10.30
          dated September 15, 1995 between             of Form 10-QSB for the quarter ended
          Marc Kegelaers and MicroFrame                September 30, 1995
          Europe N.V.


                                                   
                                      -38-

<PAGE>


Exhibit
  No.            Description                             Exhibit Reference
  ---            -----------                             -----------------

10.30     Consulting Agreement dated as of             Incorporated by reference to Exhibit 10.31
          September 15, 1995 between Marc              of Form 10-QSB for the quarter ended
          Kegelaers and MicroFrame Europe              September 30, 1995
          N.V.

10.31     Termination Letter dated September           Incorporated by reference to Exhibit 10.32
          15, 1995 from European Business              of Form 10-QSB for the quarter ended
          Associates BVBA to the Company               September 30, 1995

10.32     Letter from Price Waterhouse LLP to          Incorporated by reference to Exhibit 10.33
          the Securities and Exchange                  of Form 8-K dated January 30, 1996
          Commission relating to Item 4 of Form
          8-K

10.33     Form of Purchase Agreement dated             Filed herewith
          April 1996 pursuant to the 1996 Private
          Placement

10.34     Consulting Agreement between the             Filed herewith
          Company and Lonnie L. Sciambi dated
          April 1, 1996

10.35     Fiscal 1997 Incentive Plan                   Filed herewith

23 (a)    Consent of Price Waterhouse LLP              Filed herewith

23 (b)    Consent of Coopers and Lybrand LLP           Filed herewith

(b)       Reports on Form 8-K

</TABLE>

           During the  quarter  ended  March 31,  1996,  the  Company  filed two
reports on Form 8-K dated January 10, 1996 and January 30, 1996 under Item 4.


                                                        
                                      -39-


<PAGE>

                         MICROFRAME, INC. AND SUBSIDIARY


                        CONSOLIDATED FINANCIAL STATEMENTS

                   FOR THE YEARS ENDED MARCH 31, 1996 AND 1995


<PAGE>




                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



Report of Independent Accountants                                           F-1

Report of Independent Accountants                                          F-1.1

Consolidated Balance Sheets as of March 31, 1996 and
 March 31, 1995                                                              F-2

Consolidated Statements of Operations for the years ended
 March 31, 1996 and 1995                                                    F-3

Consolidated Statements of Cash Flows for the years ended
 March 31, 1996 and 1995                                                    F-4

Consolidated Statements of Stockholders' Equity for the years ended
March 31, 1996 and March 31, 1995                                           F-5

Notes to Consolidated Financial Statements for the years
 ended March 31, 1996 and 1995                                           F-6-18





<PAGE>


                            COOPERS & LYBRAND L.L.P.
                                  (LETTERHEAD)

REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and Stockholders of
MicroFrame, Inc. and Subsidiary:



We have audited the accompanying consolidated balance sheet of MicroFrame,  Inc.
and  Subsidiary   (the  "Company")  as  of  March  31,  1996,  and  the  related
consolidated  statements of operations,  stockholders' equity and cash flows for
the  year  then  ended.   These  consolidated   financial   statements  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated 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, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the consolidated  financial  position of the
Company as of March 31, 1996 and the  consolidated  results of their  operations
and their cash  flows for the year then  ended,  in  conformity  with  generally
accepted accounting principles.



                                                  /s/ COOPERS & LYBRAND L.L.P.

New York, New York
June 21, 1996

                                       F-1





<PAGE>

REPORT OF INDEPENDENT ACCOUNTANTS

May 19, 1995

To the Board of Directors and Stockholders
of MicroFrame, Inc.



In our opinion,  the  accompanying  balance sheet and the related  statements of
income, of cash flows and of changes in stockholders'  equity present fairly, in
all  material  respects,  the  financial  position  of  MicroFrame,   Inc.  (the
"Company")  at March 31, 1995,  and the results of its  operations  and its cash
flows for the year then ended, in conformity with generally accepted  accounting
principles.  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 of these  statements in
accordance with generally accepted auditing standards which 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,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for the opinion  expressed
above.



/S/   Price Waterhouse LLP

PRICE WATERHOUSE LLP

                                     F-1.1

<PAGE>

MICROFRAME, INC. AND SUBSIDIARY

Consolidated Balance Sheets
as of March 31, 1996 and 1995
<TABLE>
<CAPTION>

          ASSETS                                                                  1996           1995
                                                                              -----------    -----------
<S>                                                                           <C>            <C>        
Current assets
     Cash and cash equivalents                                                $    48,302    $   490,261
     Accounts receivable, less allowance for doubtful
          accounts of $100,000 and $75,000, respectively                        1,540,561      1,912,304
     Inventory                                                                  1,084,870        775,540
     Deferred tax asset                                                              --          400,000
     Prepaid expenses and other current assets                                     77,426         24,325
                                                                              -----------    -----------

                        Total current assets                                    2,751,159      3,602,430

     Property and equipment at cost, net                                          409,866        317,585
     Capitalized software, less accumulated amortization
          of $649,332 and $370,879, respectively                                  266,319        211,602
     Goodwill, less accumulated amortization of $5,766 and $0, respectively        95,844           --
     Security deposits                                                             34,983         31,412
     Deferred tax asset                                                              --          174,900
                                                                              -----------    -----------

                        Total assets                                          $ 3,558,171    $ 4,337,929
                                                                              ===========    ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
     Bank borrowings                                                          $   538,754    $      --
     Accounts payable                                                             395,619        354,427
     Accrued payroll and related liabilities                                      285,651        240,900
     Deferred income                                                              258,856        202,478
     Other current liabilities                                                    435,215         62,730
                                                                              -----------    -----------
                        Total current liabilities                               1,914,095        860,535
                                                                              -----------    -----------

Commitments and contingencies (Notes 8 and 9)

Long-term debt                                                                     72,833           --

Stockholders' equity
     Common stock - par value $.001 per share;  authorized 50,000,000
          shares,  issued 3,718,075  shares and outstanding 3,717,675
          shares at March 31, 1996; issued 3,687,198 shares and
          outstanding 3,686,798 shares at March 31, 1995                            3,718          3,687
     Preferred stock - par value $10 per share; authorized
          200,000 shares, none issued                                                --             --
     Additional paid-in capital                                                 4,856,924      4,769,406
     Accumulated deficit                                                       (3,285,399)    (1,291,699)
                                                                              -----------    -----------
                                                                                1,575,243      3,481,394

     Less - Treasury stock, 400 shares, at cost                                    (4,000)        (4,000)
                                                                              -----------    -----------

                        Total stockholders' equity                              1,571,243      3,477,394
                                                                              -----------    -----------

                        Total liabilities and stockholders' equity            $ 3,558,171    $ 4,337,929
                                                                              ===========    ===========

</TABLE>

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

                                       F-2

<PAGE>



MICROFRAME, INC. AND SUBSIDIARY


Consolidated Statements of Operations
for the years ended March 31, 1996 and 1995

<TABLE>
<CAPTION>
                                                                1996           1995
                                                            -----------    -----------
<S>                                                         <C>            <C>        
Net sales                                                   $ 6,258,243    $ 7,126,391

Cost of sales                                                 2,789,855      3,015,520
                                                            -----------    -----------

Gross margin                                                  3,468,388      4,110,871

     Research and development expenses                          713,441        488,339
     Selling, general and administrative expenses             4,043,356      3,048,224
                                                            -----------    -----------

(Loss) income from operations                                (1,288,409)       574,308

Interest income                                                   3,649         10,392
Interest expense                                                (34,917)        (1,803)
Other expense, net                                              (99,123)          --
                                                            -----------    -----------

(Loss) income before income tax provision                    (1,418,800)       582,897

Income tax provision                                            574,900        218,100
                                                            -----------    -----------

Net (loss) income                                           $(1,993,700)   $   364,797
                                                            ===========    ===========

Per share data

     Net (loss) income per share                            $     (0.54)   $      0.10
                                                            -----------    -----------

     Weighted average number of common shares outstanding     3,703,476      3,761,894
                                                            -----------    -----------

</TABLE>

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

                                       F-3

<PAGE>
MICROFRAME, INC. AND SUBSIDIARY


Consolidated Statements of Cash Flows
for the years ended March 31, 1996 and 1995

<TABLE>
<CAPTION>

                                                                             1996           1995
                                                                         -----------    -----------
<S>                                                                      <C>            <C>        
Cash flows from operating activities

Net (loss) income                                                        $(1,993,700)   $   364,797

Adjustments to reconcile net income to net cash
     provided by operating activities
     Depreciation and amortization                                           431,739        212,132
     Provision for bad debts                                                  89,121         35,000
     Provision for inventory obsolescence                                    176,660
     Deferred tax provision                                                  574,900        218,100
     Stock compensation expense                                                 --           35,000
     (Increase) decrease in
          Accounts receivable                                                289,525       (812,063)
          Inventory                                                         (465,863)       258,796
          Prepaid expenses and other current assets                          (24,773)       (17,841)
          Security deposits                                                   (1,921)       (13,782)
     Increase (decrease) in
          Accounts payable                                                    10,887        (96,961)
          Accrued payroll and related liabilities                             40,311        180,091
          Deferred income                                                     56,378         52,484
          Other current liabilities                                          347,447        (72,559)
                                                                         -----------    -----------
          Net cash (used) provided by operating activities                  (469,289)       343,194
                                                                         -----------    -----------

Cash flows from investing activities
     Capital expenditures                                                   (210,304)      (205,897)
     Capitalized software                                                   (333,170)      (141,842)
     Acquisition of European Business Associates, net of cash acquired       (50,208)          --
                                                                         -----------    -----------
          Net cash used in investing activities                             (593,682)      (347,739)
                                                                         -----------    -----------

Cash flows from financing activities
     Proceeds of short-term borrowings                                       500,000           --
     Proceeds of long-term debt                                              124,000           --
     Repayments of debt                                                      (12,413)       (13,511)
     Issuance of common stock                                                  9,425          3,000
                                                                         -----------    -----------
          Net cash provided (used) by financing activities                   621,012        (10,511)
                                                                         -----------    -----------

Net (decrease) in cash and cash equivalents                                 (441,959)       (15,056)

Cash and cash equivalents - beginning of period                              490,261        505,317
                                                                         -----------    -----------

Cash and cash equivalents - end of period                                $    48,302    $   490,261
                                                                         ===========    ===========

Supplemental information
     Cash paid during period for
          Interest                                                       $    34,095    $    13,577
                                                                         -----------    -----------

Noncash investing and financing activities
     In connection with acquisition of European Business Associates      $    78,124    $      --
                                                                         -----------    -----------
     Issuance of common stock to officer                                 $      --      $    35,000
                                                                         -----------    -----------
</TABLE>

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

                                       F-4

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY


Consolidated Statements of Stockholders' Equity
for the years ended March 31, 1996 and 1995

<TABLE>
<CAPTION>

                                                         Additional                                     Total
                                   Common Stock           Paid-in     Accumulated      Treasury     Stockholders'
                               Shares      Par Value      Capital       Deficit         Stock          Equity
                            -----------   -----------   -----------   -----------    -----------    -----------
<S>                           <C>         <C>           <C>           <C>            <C>            <C>        
Balance, March 31, 1994       3,641,798   $     3,642   $ 4,731,451   $(1,656,496)   $    (4,000)   $ 3,074,597
                            -----------   -----------   -----------   -----------    -----------    -----------

Net income                         --            --            --         364,797           --          364,797

Issuance of common stock         45,000            45        37,955          --             --           38,000
                            -----------   -----------   -----------   -----------    -----------    -----------

Balance, March 31, 1995       3,686,798         3,687     4,769,406    (1,291,699)        (4,000)     3,477,394
                            -----------   -----------   -----------   -----------    -----------    -----------

Net loss                           --            --            --      (1,993,700)          --       (1,993,700)

Issuance of common stock         30,877            31        87,518          --             --           87,549
                            -----------   -----------   -----------   -----------    -----------    -----------

Balance, March 31, 1996       3,717,675   $     3,718   $ 4,856,924   $(3,285,399)   $    (4,000)   $ 1,571,243
                            -----------   -----------   -----------   -----------    -----------    -----------

</TABLE>












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

                                       F-5

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
For the Years Ended March 31, 1996 and 1995

1.   ORGANIZATION:

     THE COMPANY

     MicroFrame,  Inc. (the "Company"),  founded in 1982, designs,  develops and
     markets  a  broad  range  of  security,   network   management  and  remote
     maintenance  products  for  voice  and  data  communications  networks.  By
     incorporating  a  variety  of  hardware  and  software   options  for  user
     authentication,  these  products can deter  unauthorized  dial-in access to
     both  devices and systems  (such as  computers,  local areas  networks  and
     Private Branch  Exchange  telephone  switches),  while allowing  authorized
     personnel access to perform needed  administration  and maintenance of host
     devices and networks from remote  locations.  The  Company's  products also
     provide alarm  monitoring  and reporting  capabilities,  a basis for remote
     network management and maintenance.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     PRINCIPLES OF CONSOLIDATION

     The accompanying  consolidated financial statements include the accounts of
     MicroFrame,  Inc. and its subsidiary  (collectively,  the  "Company").  All
     material intercompany accounts and balances have been eliminated.

     CASH AND CASH EQUIVALENTS

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

     INVENTORY

     Inventory is stated at the lower of cost  (first-in,  first-out) or market,
     and consists of hardware and software components designed to interface with
     network communications environments.

     The  markets  for the  Company's  products  are  characterized  by  rapidly
     changing  technology and the  consequential  obsolescence of relatively new
     products.  The Company has  recorded  certain  estimated  reserves  against
     inventories related to such technological obsolescence.

     PROPERTY AND EQUIPMENT

     Property and equipment are stated at cost.  Depreciation  is provided using
     the  straight-line  method over the  estimated  useful lives of the assets,
     which are generally three to five years.  Expenditures  for maintenance and
     repairs, which do not extend the economic useful life of the related assets
     are  charged to  operations  as  incurred.  Gains or losses on  disposal of
     property and equipment are reflected in the statements of operations.



                                       F-6

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For the Years Ended March 31, 1996 and 1995

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED:

     CAPITALIZED SOFTWARE

     The Company capitalizes  computer software  development costs in accordance
     with the provisions of Statement of Financial  Accounting Standards No. 86,
     "Accounting  for the  Costs of  Computer  Software  to be Sold,  Leased  or
     Otherwise  Marketed"  ("SFAS No.  86").  SFAS 86 requires  that the Company
     capitalize  computer  software  development costs upon the establishment of
     the technological  feasibility of a product,  to the extent that such costs
     are expected to be recovered through future sales of the product.

     The Company capitalized  $333,170 of software  development costs for fiscal
     1996. These costs are amortized by the greater of the amount computed using
     (i) the ratio that current  gross  revenues from the sales of software bear
     to the total of current and anticipated future gross revenues from sales of
     that software,  or (ii) the straight-line  method over the estimated useful
     life of the product (generally three years). It is reasonably possible that
     those  estimates  of  anticipated  future  gross  revenues,  the  remaining
     estimated   economic  life  of  the  product,   or  both  will  be  reduced
     significantly in the near term (due to competitive pressures). As a result,
     the  carrying  amount of the  capitalized  software  costs  may be  reduced
     materially  in the near term.  Amortization  expense  totaled  $278,453 and
     $146,865 for fiscal 1996 and fiscal 1995, respectively.

     GOODWILL

     Goodwill is being amortized on a straight-line basis over ten years.

     RESEARCH AND DEVELOPMENT COSTS

     The Company  charges  all costs  incurred to  establish  the  technological
     feasibility  of a  product  or  enhancement  to  research  and  development
     expense.

     REVENUE RECOGNITION POLICY

     The Company  records revenue in accordance with Statement of Position 91-1,
     "Software Revenue Recognition" (the "SOP"). In accordance with the SOP, the
     Company records revenue from product sales upon shipment to the customer if
     there  exists no  significant  vendor  obligations  and  collectibility  is
     probable. Maintenance contracts are sold separately and maintenance revenue
     is  recognized  on a  straight-line  basis over the  period the  service is
     provided.  At March  31,  1996 and 1995 the  Company  has  deferred  income
     related to maintenance contracts of $258,856 and $202,478, respectively.

     WARRANTY COSTS

     Warranty  costs  associated  with the sale of  hardware  and  software  are
     accrued at the time of sale. The warranty  reserve as of March 31, 1996 and
     1995 included in other current  liabilities amounts to $25,000 and $19,125,
     respectively.



                                       F-7

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For the Years Ended March 31, 1996 and 1995


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED:

     USE OF ESTIMATES

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

     FAIR VALUE

     The  carrying  value  of cash and cash  equivalents,  accounts  receivable,
     accounts payable, accrued payroll and related liabilities, deferred income,
     and other  current  liabilities  approximates  fair  value  because  of the
     relatively  short  maturity of these  instruments.  The  Company's  line of
     credit has a variable  interest  rate which  adjusts with changes in market
     interest  rates  and the  book  value of such  indebtedness  is  deemed  to
     approximate fair value.

     PER SHARE DATA

     The per share data  appearing in the statements of operations for the years
     ended March 31,  1996 and 1995 has been  prepared  in  accordance  with the
     Accounting Principles Board Opinion No. 15. Such amounts have been computed
     based on the (loss) income for the period  divided by the weighted  average
     number of shares of common  stock  outstanding  during the period  plus the
     dilutive effects of common stock equivalents.  For the year ended March 31,
     1996, the weighted average number of shares outstanding excludes the number
     of common shares  issuable upon the exercise of  outstanding  stock options
     and warrants  since the inclusion  would be  anti-dilutive.  For the fiscal
     year  ended  March  31,  1995,  the  weighted   average  number  of  shares
     outstanding includes the dilutive effect of options and warrants of 99,907.

     INCOME TAXES

     The Company  accounts for income taxes in accordance with the provisions of
     Statement of Financial Accounting Standards No. 109, "Accounting for Income
     Taxes"  ("SFAS  109").  SFAS  109  requires  recognition  of  deferred  tax
     liabilities and assets for the expected  future tax  consequences of events
     that have been  included in the financial  statements or tax return.  Under
     this method,  deferred tax liabilities  and assets are determined  based on
     the difference between the financial  statement and tax basis of assets and
     liabilities ("temporary differences") using enacted tax rates in effect for
     the year in which the differences are expected to reverse. Recognition of a
     deferred  tax asset is allowed if future  realization  is more  likely than
     not.



                                       F-8

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For the Years Ended March 31, 1996 and 1995

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED:

     IMPACT OF THE FUTURE ADOPTION OF RECENTLY ISSUED ACCOUNTING STANDARDS

     The  Financial  Accounting  Standards  Board issued  Statement of Financial
     Accounting  Standards No. 121, "Accounting for the Impairment of Long-Lived
     Assets and Long-Lived Assets to Be Disposed Of" ("SFAS 121") in March 1995.
     SFAS 121 requires  companies to review their long-lived  assets and certain
     identifiable intangibles (collectively, "Long-Lived Assets") for impairment
     whenever  events or changes in  circumstances  indicate  that the  carrying
     value of a Long-Lived Asset may not be recoverable.  Impairment is measured
     using  the lower of a  Long-Lived  Asset's  book  value or fair  value,  as
     defined.  The Company will be required to adopt the  provisions of SFAS 121
     at the beginning of the fiscal year ending March 31, 1997.

     The Company believes that, based upon current operations and prospects, the
     future  adoption  of SFAS  121  will  not  have a  material  impact  on the
     Company's financial position or results of operations.

     The  Financial  Accounting  Standards  Board issued  Statement of Financial
     Accounting  Standards No. 123,  "Accounting for  Stock-Based  Compensation"
     ("SFAS  123") in October  1995.  The Company  will be required to adopt the
     provisions of SFAS 123 at the beginning of the fiscal year ending March 31,
     1997.  SFAS 123  requires  companies  to estimate  the fair value of common
     stock, stock options,  or other equity instruments  ("Equity  Instruments")
     issued to employees  using pricing  models which take into account  various
     factors such as current price of the common stock,  volatility and expected
     life of the Equity Instrument. SFAS 123 permits companies to either provide
     pro  forma  note  disclosure,   or  adjust  operating   results,   for  the
     amortization  of the  estimated  value of the  Equity  Instrument  over the
     vesting period of the Equity Instrument. The Company has elected to account
     for stock options under Accounting Principles Board Opinion No. 25 and will
     disclose certain pro forma information beginning in fiscal 1997.


3.   INVENTORY:

     Inventory at March 31, 1996 and 1995 consists of the following:


                                       1996              1995
                                   ------------      ------------

     Raw materials                 $    676,120       $   347,962
     Work-in-process                    367,820           286,667
     Finished goods                      40,930           140,911
                                   ------------      ------------
                                   $  1,084,870       $   775,540
                                   ============      ============



                                       F-9

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For the Years Ended March 31, 1996 and 1995

4.   PROPERTY AND EQUIPMENT AT COST, NET:

     At  March  31,  1996  and  1995  property  and  equipment  consists  of the
     following:


                                                          1996         1995
                                                      -----------   ----------

  Demonstration and service equipment                 $   727,517   $  503,636
  Furniture and fixtures                                  175,174      162,250
  Leasehold improvements                                   58,936       21,817
                                                      -----------   ----------
                                                          961,627      687,703

    Less: Accumulated depreciation and amortization      (551,761)    (370,118)
                                                      -----------   ----------

           Total                                      $   409,866   $  317,585
                                                      ===========   ==========


     Depreciation and amortization of property and equipment for the years ended
     March 31, 1996 and 1995 amounted to $147,520 and $65,267, respectively.


5.   BANK BORROWINGS:

     The Company has an available bank line of credit, through July 31, 1996, in
     the amount of the lesser of  $1,000,000,  or 80% of the existing  qualified
     accounts  receivable  under 90  days.  The  line is  collateralized  by the
     accounts  receivable,  inventory,  equipment,  and all other  assets of the
     Company.  Any advances under the bank line are payable on demand,  and bear
     interest  at the bank's  prime rate  (8.25% at March 31,  1996) plus 1%. At
     March 31, 1996, $500,000 was outstanding under this line of credit.

     In addition, the Company has available a credit facility,  through July 31,
     1996, in the amount of $150,000 to support 80% of capital  expansion.  This
     facility  is  collateralized  by the  same  assets  noted  in the  previous
     paragraph.  In November 1995,  $124,000 was borrowed  against this facility
     with a term of three years,  payable monthly, at an interest rate of 8.55%.
     At  March  31,  1996,  $111,587  was  outstanding,   of  which  $72,833  is
     non-current.  Future  principal  repayments  under  this loan are  $38,754,
     $42,476 and $30,357 for the years  ending  March 31,  1997,  1998 and 1999,
     respectively.

     The bank line of credit  and  capital  expansion  credit  facility  contain
     various  covenants which among other things,  restrict payment of dividends
     without prior  approval from the bank,  require the  maintenance of certain
     amounts of working  capital and debt to tangible net worth ratio.  At March
     31,  1996,  the Company  was not in  compliance  with the  working  capital
     covenant;  subsequently the bank extended the term through October 31, 1996
     and waived the covenant  violation  as it relates to the capital  expansion
     credit facility (see Note 14).

                                      F-10

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For the Years Ended March 31, 1996 and 1995

6.   INCOME TAXES:

     As of March 31, 1996, the Company has  available,  unused federal and state
     net  operating  loss   carryforwards   of   approximately   $2,443,000  and
     $1,022,000,  respectively  to offset future taxable  income,  expiring from
     2001 through  2011.  In  addition,  the Company has  investment  credit and
     research and development  credit  carryforwards  aggregating  approximately
     $97,000, which may provide future tax benefits,  expiring from 1999 through
     2002.


                                                    March 31,
                                                  1996     1995
                                                 ------   ------

   Effective tax rate reconciliation:
        Statutory federal tax rate                 (34%)    34%
        State taxes, net of federal benefit         (6%)     6%
        Non-deductible expenditures                --      --
        Effect of valuation allowance               81%    --
        Other                                      --      (2.6%)
                                                 ------   ------
                                                    41%    37.4%
                                                 ------   ------



     The  tax  effect  of  temporary   differences   and  net   operating   loss
     carryforwards which make up the significant  components of the net deferred
     tax asset and liability for financial  reporting purposes at March 31, 1996
     and 1995 are approximately as follows:


                                                   1996            1995
                                               -----------      ----------

     Deferred tax assets:

          Accounts receivable                  $    40,000      $   30,000

          Inventory                                130,000          29,486
          Accrued expenses                         121,645           7,600
          Net operating loss carry forward         891,940         529,614
          Research and development credit           97,307          63,000

     Deferred tax liability:
          Equipment                                (22,849)              -
          Capitalized Software                    (106,528)        (84,800)
     Valuation allowance                        (1,151,515)              -
                                               -----------      ----------

                   Net                         $         -      $  574,900
                                               ===========      ==========



                                      F-11

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For the Years Ended March 31, 1996 and 1995

6.   INCOME TAXES, CONTINUED:

     SFAS 109 requires that a valuation allowance be recorded against tax assets
     which are not likely to be realized.  Due to the uncertain  nature of their
     ultimate  realization  based upon the  current  year loss,  the Company has
     established a full valuation  allowance  against the deferred tax assets of
     $1,151,515.


7.   STOCKHOLDERS' EQUITY:

     During the year ended March 31, 1995, 20,000 shares of common stock granted
     under the  Company's  stock option plans were  exercised,  for an aggregate
     consideration of $3,000.  In addition,  an award of 25,000 shares of common
     stock was made to an officer of the Company.  The aggregate market value of
     this award was $35,000 and was recorded as a charge to operations.

     During the year ended March 31, 1996,  5,877 shares of common stock granted
     under the  Company's  stock option plans were  exercised,  for an aggregate
     consideration  of $9,425.  In addition,  25,000 shares of common stock were
     issued as part of the  consideration  for the purchase of European Business
     Associates  BVBA (see Note 12).  The  aggregate  fair market  value of this
     consideration   was  $78,124  and  was   recorded  as  part  of  the  total
     consideration paid for this acquisition.


                                      F-12

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For the Years Ended March 31, 1996 and 1995

7.   STOCKHOLDERS' EQUITY, CONTINUED:

     STOCK OPTION PLANS

     In August 1984, the Company adopted its 1984 Stock Option Plan (the "Plan")
     to authorize  the granting of both  options  intended to qualify  under the
     provisions of Section 422A of the Internal  Revenue  Code, as amended,  and
     nonqualified  options.  The Plan also  permits  Stock  Appreciation  Rights
     ("SAR's")  to be granted  with an option.  An optionee may be granted a SAR
     with respect to the number of shares for which he is simultaneously granted
     an option.  A SAR provides the recipient  with the right to receive cash or
     stock having a value equal to the  increase in value of the shares  subject
     to the SAR from the date of  grant to the date of  exercise.  SAR's  may be
     exercised  in addition to, but only at the same time and to the same extent
     as, the related options. No SAR's have been granted by the Company.

     The Plan  provides  that  options to  purchase a maximum of 220,000  shares
     (subject to adjustment in certain  circumstances)  of the Company's  common
     stock. The exercise price of each option is fixed at the time of grant, but
     must not be less than 100% (110% if the person  granted  such  options owns
     more than ten percent of the  outstanding  common stock) of the fair market
     value of the  common  stock at the time the  option  is  granted.  The Plan
     expired  in August  1994,  with  options  granted  covering  209,800 of the
     available  shares.  At  March  31,  1996,  32,900  options  remained  to be
     exercised.

     In August 1994,  the Company  adopted its 1994 Stock Option Plan (the "1994
     Plan").  The 1994  Plan  initially  provided  for the grant of  options  to
     purchase  a maximum of 250,000  shares of Common  Stock.  The 1994 Plan was
     subsequently  amended  in July  1995 to  increase  the  number of shares of
     Common  Stock for which  options  may be  granted  to a maximum  of 750,000
     shares.  The aggregate fair market value (determined at the time the option
     is granted) of shares which are exercisable during any calendar year by any
     one individual may not exceed $100,000.  The term of these non-transferable
     stock options may not exceed ten years.  The exercise  price of these stock
     options may not be less than 100% (110% of the person  granted such options
     owns more than ten  percent of the  outstanding  common  stock) of the fair
     market  value of one common  stock  subject  to such  option on the date of
     grant. During the year ended March 31, 1996, the Company granted options to
     purchase 116,533 shares of its common stock under the 1994 Plan.

     WARRANTS

     During  October  1995, in connection  with  services  being  performed by a
     consultant,  the  Company  issued  250,000  warrants to the  consultant  to
     purchase shares of the Company's common stock.  Warrants to purchase 50,000
     shares of common stock at $3.25 per share vested  immediately.  Warrants to
     purchase  each  additional  block of  50,000  shares  of  common  stock are
     exercisable at $3.75,  $4.25,  $4.75 and $5.25 per share,  respectively and
     shall vest on each three month  anniversary of the agreement.  The warrants
     expire five years from the date of grant.

                                      F-13

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For the Years Ended March 31, 1996 and 1995

7.   STOCKHOLDERS' EQUITY, CONTINUED:

     Details of options granted are as follows: Option Price

                                                       Shares     Per Share ($)
                                                      --------    ------------

 Options outstanding at March 31, 1994                 323,200    .15 to 5.00
      Granted                                          293,545    1.72 to 3.00
      Cancelled                                       (242,900)   1.45 to 5.00
      Exercised                                        (20,000)       .15
                                                      --------    ------------

 Options outstanding at March 31, 1995                 353,845    1.25 to 2.75
      GrantedGrantedGrantedGrantedGranted              116,533    1.78 to 3.13
      CancelledCancelledCancelledCancelledCancelled    (28,503)   1.25 to 2.87
      ExercisedExercisedExercisedExercisedExercised     (5,877)   1.25 to 2.14
                                                      --------    ------------

 Options outstanding at March 31, 1996                 435,998    1.25 to 3.13
                                                      --------    ------------

 Options exercisable at March 31,
       1995                                            266,178    1.25 to 2.75
       1996                                            366,171    1.25 to 3.13
           


8.   COMMITMENTS:

     OPERATING LEASES

     In June 1993,  the Company  amended its lease for office and  manufacturing
     facilities.  Such  amendment  extends  the term of the lease until June 30,
     1999. In July 1995, the Company  executed an additional  building lease for
     the purpose of expanding its office and manufacturing facilities. The terms
     of the new lease provide for an expiration date concurrent with that of the
     existing  building lease.  The Company also leases office equipment and one
     automobile under various leases expiring through March, 1999.

     The fixed minimum  payments under operating leases for future periods is as
     follows:



      Year ending March 31,
       1997                                                       $   133,400
       1998                                                           148,100
       1999                                                           143,700
       2000                                                            38,000
       2001                                                              -
       Thereafter                                                        -
                                                                  -------------

                        Total minimum lease payments              $   463,200
                                                                  -------------


     Rent expense, in addition to allocated  occupancy  expenses,  for the years
     ended  March  31,  1996  and  1995   approximated   $119,300  and  $79,800,
     respectively.

                                      F-14

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For the Years Ended March 31, 1996 and 1995


8.   COMMITMENTS, CONTINUED:

     CONSULTING CONTRACT

     The Company  entered into a consulting  agreement with an officer to become
     effective upon the expiration (or mutually agreed upon  termination) of his
     employment  agreement on May 2, 1995.  The agreement  provides that he will
     not receive less than $40,000 per year nor more than $220,000 per year, the
     amount of which is dependent on the level of services provided.

     In connection with the acquisition of European Business  Associates BVBA of
     Brussels,  Belgium from Marc Kegelaers  (see Note 12), the Company  entered
     into a consulting  agreement  with Mr.  Kegelaers for a term of five years.
     The consulting  agreement provides for a consulting fee $75,000, as well as
     reimbursement of certain expenses.

     Effective April 1, 1996, the Company did not renew the employment agreement
     of one of its officers and entered into a  compensation  arrangement.  This
     arrangement  was  entered  into,  in part as a result  of the  Company  not
     achieving certain performance milestones for the year ended March 31, 1996,
     pursuant to the officer's employment agreement. The agreement provides that
     he will receive an aggregate sum of $100,000 payable at the rate of $15,000
     per month,  with  payment  upon  execution  of $10,000.  In  addition,  the
     agreement  called for a continuation of Company  benefits for the period of
     the  agreement,  a  monthly  car  allowance  of $750 for the  period of the
     agreement,  and options to purchase  23,196 shares of the Company's  common
     stock at an exercise  price of $1.94 per share with an  expiration  date of
     March 31, 2001. As a result of this agreement, the Company accrued $120,000
     in the  fiscal  year  ended  March  31,  1996 to  cover  the  costs of this
     agreement.


9.   CONTINGENT LIABILITIES:

     The Company is involved in  proceedings  with respect to certain  sales tax
     matters.  Total  amounts  included in other current  liabilities  and other
     expense,  net, related to these  proceedings is $100,000 at March 31, 1996.
     In  the  opinion  of  management  of  the  Company,   amounts  accrued  for
     assessments  in  connection  with  sales  tax  are  adequate  and  ultimate
     resolution  of  these  matters  will  not  have a  material  effect  on the
     Company's  consolidated  financial position,  results of operations or cash
     flows.



                                      F-15

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For the Years Ended March 31, 1996 and 1995

10.  EMPLOYEE BENEFIT PLANS:

     Effective April 1, 1993, the Company adopted a defined contribution savings
     plan. The terms of the plan provide for eligible employees ("participants")
     who have  met  certain  age and  service  requirements  to  participate  by
     electing  to  contribute  up to 15% of their gross  salary to the plan,  as
     defined,  with the Company matching 30% of a participant's  contribution up
     to a maximum of 6% of gross salary, as defined.  Company contributions vest
     at the rate of 25% of the balance at each employee's second, third, fourth,
     and fifth  anniversary of  employment.  The  employees'  contributions  are
     immediately vested. The Company's  contribution to the savings plan for the
     years ended March 31, 1996 and 1995 was $29,729 and $24,482, respectively.


11.  SALES:

     Sales by geographic area for the years ended March 31, 1996 and 1995 are as
     follows:


                                           1996                1995
                                     ---------------      --------------

       United States                 $    4,946,702       $    6,178,259
       Europe                              1,058,960             597,258
       Pacific Rim                            98,156             232,336
       Other                                 154,425             118,538
                                     ---------------      --------------
                                           6,258,243           7,126,391
                                     ===============      ==============


     The Company sells a substantial  portion of its products to two  customers.
     Sales to these customers  amounted to $3,039,086 (49% of net sales) in 1996
     and $4,288,238 in 1995 (60% of net sales), respectively.  At March 31, 1996
     and 1995, amounts due from these customers included in accounts receivable,
     were $1,022,725 and  $1,010,535,  respectively.  During fiscal 1996,  sales
     from the Secure Sentinel  product line were  responsible for  approximately
     50% of the  Company's  overall  revenue.  The loss of  either  of these two
     customers would have a material  adverse effect on the Company's  financial
     position and results of operations.



                                      F-16

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For the Years Ended March 31, 1996 and 1995

12.  ACQUISITION OF EUROPEAN BUSINESS ASSOCIATES:

     On September 15, 1995,  MicroFrame Europe N.V., a newly formed wholly-owned
     subsidiary,  acquired all of the issued and  outstanding  shares of capital
     stock of European  Business  Associates  BVBA of  Brussels,  Belgium  ("the
     Seller"),  a marketing  organization  which  specializes  in  creating  and
     managing  distribution  networks  and OEM  relations  for  suppliers to the
     telecommunications  industry.  MicroFrame  Europe  N.V.  will  serve as the
     Company's  European sales and  distribution  coordinator as well as provide
     technical   support   services  for  the  Company's   authorized   European
     distributors.

     The  acquisition was accounted for under the purchase method of accounting.
     The results of the  operations of MicroFrame  Europe N.V. are included with
     the Company's  results of  operations  from the date of  acquisition.  This
     acquisition did not have a significant impact on the results of operations.
     The  Company  issued  cash and common  stock  valued at  $128,125,  assumed
     liabilities of $59,783, and incurred $35,075 in additional costs related to
     the  acquisition.  In addition,  the Company shall pay the Seller,  on each
     anniversary  for a  period  of five  years,  a cash and  stock  earn out as
     stipulated in the Share Purchase Agreement.  At March 31, 1996, the Company
     has accrued  approximately  $25,000 for these costs. Total consideration as
     allocated to the assets acquired was as follows:

                Current assets                       $    90,226
                Property and equipment                    29,497
                Other assets                               1,650
                Goodwill                                 101,610
                                                      ----------
                                                     $   222,983
                                                      ==========



13.  FOURTH QUARTER DATA:

     In the fourth  quarter of fiscal 1996,  the Company  recorded the following
     adjustments:  a $574,900 valuation allowance against the deferred tax asset
     (see Note 6); a $120,000  provision related to the separation of an officer
     (see Note 8); a $100,000  provision related to the New York State sales tax
     assessment  (see Note 9),  and a  $100,000  provision  relating  to accrued
     vacation. In addition,  the Company determined that certain inventory,  due
     to  discontinuance  of product  lines and  capitalized  software due to new
     product  development  were  obsolete.   The  Company  recorded  a  $150,000
     provision for inventory  obsolescence  and a $100,000  write-off of certain
     capitalized software development costs.

                                      F-17

<PAGE>


MICROFRAME, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
For the Years Ended March 31, 1996 and 1995

14.  SUBSEQUENT EVENT:

     In April,  1996,  the  Company  sold  860,000  shares  of  common  stock to
     unrelated  investors,  at $1.25 per  share and  received  net  proceeds  of
     approximately  $1,050,000.  In  conjunction  with this  sale,  warrants  to
     purchase 860,000 shares of common stock with an exercise price of $1.50 and
     warrants to purchase an additional  860,000  shares of common stock with an
     exercise price of $2.00 were issued. These warrants expire in April, 2000.

     In  addition,  the  Company  sold  241,467  shares of common  stock to four
     current  shareholders of record who held the contractual  right to maintain
     their share of ownership. The Company received net proceeds of $301,834. In
     conjunction  with this sale,  warrants to purchase 241,467 shares of common
     stock  with an  exercise  price  of  $1.50  and  warrants  to  purchase  an
     additional  241,467  shares of common stock with an exercise price of $2.00
     were issued. These warrants expire in April, 2000.

     On June  21,  1996,  the  bank  and the  Company  agreed  to the  following
     repayment  terms,  for the  existing  line of  credit  at June 15,  1996 of
     $400,000:  $100,000 by July 31, 1996; $100,000 by August 31, 1996; $100,000
     by September  29, 1996;  and $100,000 by October 31, 1996. On June 17, 1996
     the Company  repaid  $100,000.  In  addition,  the bank agreed to honor the
     existing terms of the capital expansion credit facility.



                                      F-18



<PAGE>



                                   SIGNATURES


           In  accordance  with the  requirements  of Section 13 or 15(d) of the
Securities  Exchange Act of 1934, the registrant caused this report to be signed
on its behalf by the  undersigned,  thereunto duly  authorized,  in this City of
Edison and State of New Jersey, on June 27, 1996.


                                             MICROFRAME, INC.


                                         By: /s/ Stephen B. Gray
                                            -----------------------
                                         Stephen B. Gray, President and Chief
                                                    Operating Officer


           In accordance with the requirements of the Securities Exchange Act of
1934,  this  report has been  signed by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated.

                               Signature and Title
                               -------------------



 /s/ Stephen B. Gray
- --------------------------------
Stephen B. Gray, President and Chief
Operating Officer (Principal Executive Officer)           June 27, 1996

 /s/ Mark A. Simmons
- --------------------------------
Mark A. Simmons, Vice President -
Operations, Chief Financial Officer
(Principal Financial Officer and Principal
Accounting Officer)                                       June 27, 1996

 /s/ Stephen M. Deixler
- --------------------------------
Stephen M. Deixler, Chairman of the
Board of Directors, Chief Executive Officer, Treasurer    June 27, 1996

 /s/ Michael Radomsky
- --------------------------------
Michael Radomsky, Executive Vice
President, Secretary, Director                            June 27, 1996


                                                        
                                      -40-

<PAGE>



 /s/ William H. Whitney
- --------------------------------
William H. Whitney, Chief Technology
Officer, Assistant Secretary, Director                    June 27, 1996

 /s/ Michehl R. Gent
- --------------------------------
Michehl R. Gent, Director                                 June 27, 1996

 /s/ Stephen P. Roma
- --------------------------------
Stephen P. Roma, Director                                 June 27, 1996

 /s/ David I. Gould                                       June 27, 1996
- --------------------------------
David I. Gould, Director






                             AMENDMENT NO. 2 TO THE
                           BY-LAWS OF MICROFRAME, INC.
                        ---------------------------------

Pursuant  to Section 3,  Article VI of the  By-laws  of  MicroFrame,  Inc.  (the
"Corporation"),  the Board of Directors of the Corporation amends the By-Laws of
the Corporation as follows:



                                    ARTICLE V
                                    OFFICERS

Section 2. Duties and  Authority  of President - The first line shall be deleted
in its entirety,  which states:  "The president shall be chief executive officer
of the Corporation." The remainder of Section 2 is hereby ratified and confirmed
in its entirety.


                                                       


                               PURCHASE AGREEMENT

                                                                    May __, 1996

MicroFrame, Inc.

Edison, New Jersey

Re: Purchase of Units

Gentlemen:

1. The undersigned subscriber  ("Subscriber") has reviewed the most recent proxy
statement  and the most recent  report on Form 10-KSB of  MicroFrame,  Inc. (the
"Company")  and all  reports on Form  10-QSB  and 8-K since such  report on Form
10-KSB.  Subscriber  has been given access to all exhibits  referred to in these
reports,  and it has had the  opportunity to discuss the Company's  affairs with
the Company's  officers.  The Company  represents and warrants to the Subscriber
that all such  filings and  exhibits  thereto  are  correct and  accurate in all
material  respects  and state all facts  necessary to make not  misleading  such
filings and exhibits thereto.

2. At a closing to occur concurrently  herewith at the offices of the Company or
of its counsel (the  "Closing"),  the Company will sell to Subscriber the number
of Units set forth  below,  and  Subscriber  will  purchase  such Units from the
Company,  at a cash purchase  price per unit equal to $1.25.  The purchase price
shall be paid by immediately available funds.

3. Each Unit  consists  of one share of Common  Stock (a  "Share"),  one Class A
Warrant  to  purchase  one share of  Common  Stock,  and one Class B Warrant  to
purchase one share of Common Stock.  The Class A and the Class B Warrants are in
the form of an Exhibit to this Agreement and are collectively referred to as the
"Warrants."  The Shares of Common Stock which may be acquired  upon  exercise of
the Warrants are referred to herein as the "Underlying  Shares." The Units,  the
Shares,  and the Underlying  Shares are  collectively  referred to herein as the
"Securities."

4.       (a)      Subscriber  represents and  warrants that it is purchasing the
Units solely for investment solely for its own account and not with a view to or
for  the  resale  or   distribution   thereof  except  as  permitted  under  the
registration statements referred to below.

         (b) Subscriber  understands that it may sell or otherwise  transfer the
Securities only if the Securities are duly  registered  under the Securities Act
of 1933, as amended (the "Securities  Act") and registered or qualified in every
applicable state or other jurisdiction, or if Subscriber shall have received the
favorable  opinion of counsel to the Subscriber,  which opinion of counsel shall
be satisfactory to counsel to the Company, to the effect that such sale or other
transfer may be made in the absence of registration under the Securities Act and
registration or qualification  in every applicable state or other  jurisdiction.
The certificates representing the Securities will be legended to


<PAGE>



reflect  these  restrictions,   and  stop  transfer   instructions  will  apply.
Subscriber realizes that the Securities are not a liquid investment.

5.      (a)   Not later than 60 days after the Closing, the Company will at its
expense  file one  registration  statement  on Form S-3 (or,  if Form S-3 is not
available,  on Form S-1) with respect to the Shares and the  Underlying  Shares.
The Company shall use its best efforts to cause such  registration  statement to
become  effective not later than 90 days after the date of such request,  and to
remain  effective  for four years,  or if earlier,  either  until all Shares and
Underlying Shares have been sold under the registration statement or Rule 144 or
any similar rule is available for the sale of all Shares and Underlying  Shares.
The Company represents and warrants that it is now eligible to file registration
statements on Form S-3 for secondary offerings.

         (b) To the extent not already  registered  under  paragraph  (a) above,
Subscriber shall also be entitled at the Company's expense to include the Shares
and the Underlying Shares in any one or more registration statements (other than
on Form S-4 or S-8) which the Company files under the Securities Act at any time
after the Closing.  The Company  shall give to the  Subscriber  not less than 20
days'  prior  written  notice  of any  prospective  filing  of any  registration
statement aforesaid. In the case of underwritten  offerings,  registration under
this Section (b) shall be limited to that number of Shares and Underlying Shares
as in the good faith opinion of the underwriter  can be sold without  materially
and  adversely  affecting  the  Company's  underwriting.  In  the  event  of any
underwritten  offering in which  Subscriber  elects to  participate,  Subscriber
shall  agree  to be  bound  by the  Underwriting  Agreement  and  all  documents
contemplated thereunder.

         (c)      The  Company  shall  not  be  obligated  to  pay  Subscriber's
underwriting discounts or the fees of Subscriber's personal counsel.

         (d)      All registrations shall be  accompanied by blue sky clearances
in New York,  New Jersey  and such other  States as  Subscriber  may  reasonably
request.

         (e)      The Company  shall supply Subscriber with a reasonable  number
of copies of all  registration  materials  and  prospectuses.  The  Company  and
Subscriber  shall  execute  and  deliver to each  other and to any  underwriters
indemnity agreements which are conventional in registered offerings of this type
in connection with the transfer of the Securities purchased hereunder. 

         (f)      Subscriber  may assign  its registration rights in  connection
with the transfer of the Securities purchased hereunder.

6.       (a)      Subscriber has  not  relied  upon  the  advice of a "Purchaser
Representative" (as defined in Regulation D of the Securities Act) in evaluating
the risks and  merits  of this  investment.  Subscriber  has the  knowledge  and
experience  to  evaluate  the  Company  and the  Shares  and the risk and merits
relating thereto.


                                                           
                                       -2-

<PAGE>



         (b)       Subscriber  acknowledges  that  Subscriber  is an "accredited
investor"  as such  term is  defined  in Rule 501 of  Regulation  D  promulgated
pursuant to the Securities Act of 1933, as amended ("Accredited Investor"),  and
shall  be such on the date any  Underlying  Shares  are  issued  to the  holder;
Subscriber's  individual net worth, in the case of and individual only,  exceeds
$1,000,000;  and in the case of  non-individual  subscribers,  all of its equity
owners  or  holders  are  Accredited  Investors;  Subscriber  acknowledges  that
Subscriber  is able to bear the  economic  risk of  losing  Subscriber's  entire
investment  in the Units  and  understands  that an  investment  in the  Company
involves substantial risks; Subscriber has the power and authority to enter into
this agreement,  and the execution and delivery of, and  performance  under this
agreement  has been  approved by all  necessary  corporate  action and shall not
conflict  with any rule,  regulation,  judgment or agreement  applicable  to the
Subscriber.

         (c)      Except as  disclosed  to  the Company  prior to  the  Closing,
Subscriber  does  not  have  any  agreement  or  understanding  with  any  other
subscriber  for  Units,  and  is  acting   independently   with  regard  to  its
subscription for purchase and ownership of the Units.

         (d)      Subscriber's  current  intent  is  to acquire  the  Units  for
investment  and not with a view to taking any of the actions  described in Items
4(a) through 4(j) of Schedule 13D, and, if applicable to Subscriber,  Subscriber
will  duly  file a true,  accurate  and  complete  form of  report  on Form 13-D
pursuant to Section 13(d) of the Securities Exchange Act of 1934, as amended.

7.       This Agreement  may  not  be changed  or terminated  except  by written
agreement.   It  shall  be  binding  on  the  parties  and  on  their   personal
representatives and permitted assigns.

8.       This Agreement  shall be governed by  the internal laws of the State of
New Jersey.

9.      Each party hereto shall be responsible for its  own expenses with regard
to this Agreement.

Subscriber:

_______________________________________


Type or Print Name: ___________________

Address: ______________________________

Number of Units: ______________________

AGREED:

MICROFRAME, INC.

By: ___________________________________

                                                           
                                       -3-

<PAGE>



This  Warrant and the Common  Stock  issuable on exercise of this  Warrant  (the
"Underlying Shares") may be transferred, sold, assigned or hypothecated, only if
registered  by the Company under the  Securities  Act of 1933 (the "Act") and if
registered or qualified in every applicable state or other  jurisdiction,  or if
the Company has received the favorable  opinion of counsel to the Holder,  which
opinion and counsel shall be satisfactory to the counsel to the Company,  to the
effect that such  registration or qualification of the Warrant or the Underlying
Shares is not necessary in connection  with such transfer,  sale,  assignment or
hypothecation.

                                MICROFRAME, INC.

                                [CLASS A WARRANT]

                                [CLASS B WARRANT]

                           DATED: as of _____________

Number of Shares:

Holder:

Address:

________________________________________

THIS CERTIFIES THAT the Holder is entitled to purchase from MicroFrame,  Inc., a
New Jersey corporation  (hereinafter called the "Company"),  at [$1.50 per share
for Class A] [$2.00 per share for Class B] the number of shares of the Company's
common stock set forth above ("Common Stock").

1. (a) All rights granted under this Warrant shall expire at 5:00 p.m., New York
City time, on [the fourth  anniversary of the date of grant], and no such shares
of Common Stock may be acquired under this Warrant from and after such date.

2. This Warrant and the Common  Stock  issuable on exercise of this Warrant (the
"Underlying Shares") may be transferred, sold, assigned or hypothecated, only if
registered  by the Company under the Act and  registered  and qualified in every
applicable  state or other  jurisdiction  or if the  Company  has  received  the
favorable  opinion of counsel to the holder,  which opinion and counsel shall be
satisfactory to counsel to the Company,  to the effect that  registration of the
Warrant or the Underlying  Shares and  registration  and  qualification in every
applicable  state is not  necessary  in  connection  with such  transfer,  sale,
assignment  or  hypothecation.  The  Underlying  Shares  shall be  appropriately
legended to reflect this restriction and stop transfer instructions shall apply.
The  restriction  on  transfer  contained  in this  Section  shall  apply to all
successive transfers.


                                                           
                                       -4-

<PAGE>



3.       The Common Stock  underlying this Warrant  is entitled  to registration
rights under a separate agreement with Holder.

4.      Any permitted assignment of this Warrant shall be effected by the Holder
by (i)  executing an  appropriate  form of  assignment;  (ii)  surrendering  the
Warrant  for  cancellation  at the  office of the  Company,  accompanied  by the
opinion of the counsel referred to above; and (iii) unless in connection with an
effective registration statement which covers the sale of this Warrant (it being
understood  that no  registration  rights have been granted for the sale of this
Warrant,  as distinguished  from the sale of the Shares underlying this Warrant)
and or the  Shares  underlying  the  Warrant,  delivery  to the  Company  of the
statement  by the Holder (in a form  acceptable  to the Company and its counsel)
that such Warrant is being  acquired by the Holder for investment and not with a
view to its  distribution  or resale;  whereupon the Company shall issue, in the
name or names  specified  by the Holder  (including  the  Holder)  new  Warrants
representing  in the  aggregate  rights to purchase the same number of Shares as
are  purchasable  under  the  Warrant   surrendered.   Such  Warrants  shall  be
exercisable  immediately  upon any such  assignment  of the  number of  Warrants
assigned.

5.       The term "Holder" should be deemed to include any transferee Holder of
this Warrant.

6. The Company covenants and agrees that all shares of Common Stock which may be
issued upon exercise  hereof will,  upon issuance,  be duly and validly  issued,
fully paid and  non-assessable  and no  personal  liability  will  attach to the
Holder thereof.

7.       This Warrant shall not entitle the Holder to any voting rights or other
rights as a stockholder of the Company.

8.       In the event that  while this Warrant is  outstanding,  the outstanding
shares of Common Stock of the Company are at any time  increased or decreased or
changed  into or  exchanged  for a  different  number  or kind of share or other
security  of the  Company  or of  another  Corporation  through  reorganization,
merger, consolidation,  liquidation,  recapitalization, stock split, combination
of  shares  or stock  dividends  payable  with  respect  to such  Common  Stock,
appropriate  adjustments in the number and kind of such  securities then subject
to this Warrant  shall be made  effective as of the date of such  occurrence  so
that the position of the Holder upon  exercise will be the same as it would have
been had he owned  immediately prior to the occurrence of such events the Common
Stock  subject  to this  Warrant.  Such  adjustment  shall be made  successively
whenever  any event  listed  above shall  occur and the Company  will notify the
Holder of the Warrant of each such adjustment. Any fraction of a share resulting
from any adjustment shall be eliminated and the price per share of the remaining
shares subject to this Warrant adjusted accordingly.

9.       The rights  represented  by this  Warrant may be exercised  at any time
within the period  above  specified by (i)  surrender of this Warrant  (with the
purchase form at the end hereof  properly  executed) at the principal  executive
office of the Company  (or such other  office or agency of the Company as it may
designate  by notice in  writing  to the  Holder at the  address  of the  Holder
appearing  on the books of the  Company);  (ii)  payment  to the  Company of the
exercise price for the number of

                                                           
                                       -5-

<PAGE>



Shares specified in the  above-mentioned  purchase form together with applicable
stock transfer  taxes,  if any; and (iii) unless in connection with an effective
registration  statement  which  covers  the sale of the  shares  underlying  the
Warrant,  the  delivery to the  Company of a statement  by the Holder (in a form
acceptable to the Company and its counsel)  that such Shares are being  acquired
by the  Holder  for  investment  and not  with a view to their  distribution  or
resale.

         The  certificates  for the Common Stock so purchased shall be delivered
to the Holder  within a reasonable  time,  not  exceeding ten (10) business days
after  all  requisite   documentation  has  been  provided,   after  the  rights
represented  by this  Warrant  shall  have been so  exercised,  and shall bear a
restrictive legend with respect to any applicable securities laws.

10.      This Warrant shall be governed by  and construed in accordance with the
local  laws of the  State  of New  Jersey.  The New  Jersey  courts  shall  have
exclusive jurisdiction over this instrument and the enforcement thereof. Service
of process shall be effective if by certified  mail,  return receipt  requested.
All notices  shall be in writing and shall be deemed  given upon  receipt by the
party to whom  addressed.  This  instrument  shall be  enforceable by decrees of
specific performances as well as other remedies.

       IN WITNESS WHEREOF, MicroFrame, Inc. has caused this Warrant to be signed
by its duly authorized  officers under its corporate seal, and to be dated as of
the date set forth above.

                                         MICROFRAME, INC.


                                         By: ___________________________________


                                                           
                                       -6-

<PAGE>



                                  PURCHASE FORM

                  (To be signed only upon exercise of Warrant)

         The  undersigned,   the  holder  of  the  foregoing   Warrant,   hereby
irrevocably  elects to exercise the purchase rights  represented by such Warrant
for, and to purchase  thereunder,  _____ shares of no par value Common Stock and
herewith   makes  payment  of  $__________   thereof,   and  requests  that  the
certificates  for  shares of  Common  Stock be issued  in the  name(s)  of,  and
delivered to

_______________________________

whose address(es) is (are) ____________________________________________________.


Dated: ________________, 19___

                                                 _______________________________

                                                 _______________________________
                                                  Address

                                                           
                                       -7-

<PAGE>


                                  TRANSFER FORM

                (To be signed only upon transfer of the Warrant)

         For  value  received,   the  undersigned  hereby  sells,  assigns,  and
transfers  unto  ______________  the right to  purchase  shares of Common  Stock
represented  by the  foregoing  Warrant  to the extent of  __________  shares of
Common Stock, and appoints ___________________________ attorney to transfer such
rights  on  the  books  of   __________________________,   with  full  power  of
substitution in the premises.

Dated: ________________, 19___

                                                    ____________________________
                                                     Holder


                                                    ____________________________
                                                     Address

                                                    In the presence of:

                                                           
                                       -8-



                              CONSULTING AGREEMENT


                  AGREEMENT, made as of April 1, 1996, between MICROFRAME, INC.,
a New  Jersey  corporation  having its  principal  office at 21  Meridian  Road,
Edison, New Jersey 08820 (the "Company"),  and LONNIE L. SCIAMBI,  an individual
residing  at 262 North  Maple  Avenue,  Basking  Ridge,  New  Jersey  07920 (the
"Consultant").

                                   WITNESSETH:

                  WHEREAS, Consultant has resigned as an employee and officer o
 the Company; and

                  WHEREAS,  the Company desires to have Consultant  render,  and
Consultant desires to render,  certain consulting  services from time to time on
the terms herein provided.

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

                  1.       CONSULTING SERVICES; CONSULTING TERM.

                           (a)       The Company  hereby  retains  Consultant to
perform  and  Consultant  agrees  to  render  to the  Company  on the  terms and
conditions  herein set forth,  such consultative and advisory services as may be
requested by the Board of Directors,  the President and Chief Operating  Officer
and the Chief  Executive  Officer of the Company,  including but not limited to,
rendering advice to the Company on potential  strategic  alliances,  mergers and
acquisitions and future financings and rendering such other advisory services as
are consistent with Consultant's position.

                           (b)       The  Consultant's  obligation to  perform
consulting  services under this Agreement  shall commence on the date hereof and
shall  continue  for a  period  of six (6)  months  thereafter,  unless  earlier
terminated as provided  under the terms and  conditions of this  Agreement  (the
"Consulting Term").

                           (c)     Consultant will make himself available to the
Company during the Consulting Term, as hereinafter  defined,  at such places and
at such times as shall be mutually  convenient  for  Consultant and the Company.
Consultant  shall report only to the Board of Directors  and the  President  and
Chief Operating  Officer and the Chief  Executive  Officer of the Company during
the Consulting Term.  Consultant covenants and agrees that during the Consulting
Term he will devote his time and efforts to the  furtherance of the interests of
the business of the Company and its subsidiaries and affiliates.

                           (d)     In the event that during the Consulting Term,
Consultant introduces to the Company a buyer for the Company's business and/or a
potential  acquisition  or joint venture  candidate for the Company and provided
that the Board of Directors of the Company approves such

                                                        
                                                     
<PAGE>



transaction and further provided that such sale and/or  acquisition is closed no
later than twelve (12) months after the expiration of the Consulting  Term, then
Consultant  shall receive a fee in an amount to be negotiated by the Company and
the  Consultant,  but one intended in principle  to apply the  so-called  Lehman
formula,  payable  in  cash  or in kind as the  parties  may  agree.  Consultant
acknowledges that he will not receive a fee or any other  consideration from the
Company  in  connection  with any  transaction  between  the  Company  and Bogen
Communications and between the Company and Infinity Partners, Ltd.

                  2.       CONSULTING FEES; REIMBURSABLE EXPENSES.

                           (a)      Subject to the  terms and conditions herein,
for the full and complete  performance of the duties and services to be rendered
by Consultant and the covenants, representations, warranties and agreements made
by Consultant  hereunder,  the Company agrees to pay Consultant a consulting fee
in the aggregate sum of $100,000 ("Consulting Fee"), payable as follows:

                              (i) a  one-time  payment  in the  sum of  $10,000 
                    upon  execution of this  Agreement,  the receipt of which is
                    hereby acknowledged by Consultant; and

                              (ii)  subject  to  Paragraph  2(a)(iii) below, the
                    aggregate  sum of  $90,000  in  six  (6)  equal  consecutive
                    monthly  installments  on the first (1st) day of each month,
                    commencing  April 1,  1996,  upon the  Company's  receipt of
                    monthly invoices from Consultant.

                             (iii)  It is understood and agreed  by the  parties
that any  amounts  paid by the Company to the  Consultant  as salary on or after
April 1, 1996, in connection with his prior employment agreement that relates to
the  period  following  April 1,  1996  shall  reduce  the  amounts  payable  to
Consultant pursuant to paragraph 2(a)(ii) above and Consultant  acknowledges and
agrees that such amounts paid as salary may be offset  against the  installments
of the Consulting Fee to be paid to him pursuant to said paragraph.

                           (b)     During the Consulting Term, the Company shall
reimburse  Consultant  for any actual and  reasonable  out-of-pocket  travel and
entertainment  expenses  incurred by him which are necessary  for  Consultant to
perform his duties under this  Agreement  pursuant to  Paragraph 1 above,  which
expenses are approved in advance by the President and Chief Operating Officer of
the Company,  upon the  submission  of  appropriate  documentation  with respect
thereto.

                           (c)      Consultant shall be  responsible for payment
of all  federal,  state and local  taxes and similar  payments  from the monthly
Consulting  Fee and  for all  fees  earned  under  this  Agreement  pursuant  to
Paragraph  1(d) and shall  indemnify  the Company and hold the Company  harmless
from any claim that the Company is obligated to make such payments.

                                                        
                                       -2-

<PAGE>




                  3.  RELATIONSHIP  OF PARTIES.  It is  specifically  agreed and
understood that the  relationship of Consultant to the Company hereto is that of
an independent  contractor and this Agreement and the services to be rendered by
Consultant to the Company shall not for any purpose  whatsoever or in any way or
manner create any partnership, agency, joint venture, employer-employee or other
relationship between the Company, on the one hand, and Consultant,  on the other
hand. In no event shall Consultant be able to bind the Company. Consultant shall
not allege or take the position in any  administrative  or legal  proceeding  or
otherwise  that his  relationship  with the  Company  is other  than  that of an
independent contractor of the Company.

                  4.       STOCK OPTIONS.

                           (a)      As additional consideration for the services
to be rendered by Consultant under this Agreement,  the Company,  subject to the
terms and  conditions of the 1994 Stock Option Plan of the Company (the "Plan"),
hereby  grants to  Consultant  as of the date hereof,  a  Consultant  Option (as
defined in the Plan), to purchase an aggregate of 23,196 shares of common stock,
$.001 par value per share,  of the  Company  (the  "Common  Stock") at $1.94 per
share, being the fair market value of such shares of Common Stock as of the date
hereof.  A copy of the  Consultant  Stock Option  Contract is annexed  hereto as
Exhibit A and is made a part hereof.

                           (b)       In  the  event  Consultant's  consultancy 
terminates on the Early  Termination  Date, as hereinafter  defined in Paragraph
6(a), and provided Consultant has complied with the terms and conditions herein,
the Company  agrees to grant to  Consultant  or his estate on the  business  day
preceding  the  Early  Termination  Date  (the  "Termination  Option  Date")  an
additional  Consultant  Option to purchase such number of shares of Common Stock
to be  determined  by dividing  the fair market value of a share of Common Stock
(as determined in accordance  with the Plan) on the  Termination  Option Date by
the aggregate  amount of the  Consulting Fee which remains unpaid and is owed to
the Consultant as of the Termination Option Date. Any such additional Consultant
Option  shall  contain  substantially  the  same  terms  and  provisions  as are
contained in Exhibit A.

                  5.       CONSULTING BENEFITS.

                           (a)      During the Consulting Term the Company shall
reimburse Consultant, upon the submission of invoices, for the expenses incurred
by Consultant for the  continuation of Consultant's  health and medical benefits
under the Consolidated Omnibus Budget Reconciliation Act of 1985 ("COBRA") under
the Company's current plan in place for its employees.

                           (b)     Consultant shall receive no other retirement,
profit sharing,  health benefits or any other similar  benefits which may at any
time be payable to  employees  of the Company  pursuant to any plan or policy of
the Company  relating to such  benefits,  except as set forth in Paragraph  5(a)
herein.


                                                        
                                       -3-

<PAGE>



                           (c)      During the Consulting Term Consultant shall 
receive an automobile  allowance of seven  hundred and fifty ($750)  dollars per
month.
                           (d)      During the Consulting  Term office space and
services will be provided to Consultant as determined by the President and Chief
Operating  Officer  of the  Company  in order  for  Consultant  to  perform  his
consulting services hereunder.  Notwithstanding the foregoing,  Consultant shall
not be provided  with Amex or other  credit cards or E-Mail.  Consultant  hereby
acknowledges  and  represents  to  the  Company  that  there  are  currently  no
obligations  outstanding  with  respect  to  any  credit  cards  used  by him in
connection with his services to the Company.

                  6.       TERMINATION.

                           (a)      In the event that Consultant secures a full-
time position  elsewhere  prior to the expiration of the Consulting  Term,  then
upon five (5) days written notice by the Company to  Consultant,  this Agreement
shall  terminate as of the date set forth in the notice (the "Early  Termination
Date"),  and  provided  Consultant  has complied  with the terms and  conditions
hereunder, Consultant shall receive in lieu of the balance of the Consulting Fee
which would be owed to Consultant through the expiration of the Consulting Term,
a Consultant Option as stated above in Paragraph 4(b) and the Company shall have
no further  obligations to Consultant  hereunder,  except for the payment of any
fees which Consultant may be entitled to under Paragraph 1(d) herein.

                           (b)      The Company may  terminate the  relationship
with Consultant  immediately for Cause (as hereinafter  defined).  Upon any such
termination,  the Company shall be released from any and all further obligations
under this  Agreement,  except that the Company  shall be  obligated  to provide
Consultant  with such portion of the Consulting Fee that has already been earned
by Consultant  through the date of such  termination and any Consultant  Options
granted under this Agreement shall immediately terminate. Consultant will not be
entitled  to the  payment of any other  compensation  or fees or  benefits  upon
termination of this  Agreement  pursuant to this Paragraph 6, including any fees
which Consultant may be entitled to under Paragraph 1(d) herein. Notwithstanding
termination,  Consultant's  obligations  under  Paragraphs  7, 8, 9 and 10 shall
continue pursuant to the terms and conditions of this Agreement.

                  For the purposes of this  Agreement,  "Cause"  shall  include,
without limitation, the following:

                  (i)     the willful and continued failure by the Consultant to
                          substantially  perform his services  hereunder which
                          amounts to a material neglect of his services to the
                          Company;

                 (ii)     the willful engaging by the Consultant in misconduct
                          which is materially injurious to the Company;

                (iii)     the conviction of the Consultant of a felony;

                                                        
                                       -4-

<PAGE>



                  (iv)     the  failure  of the  Consultant  to comply  with any
                           material  provision of this  Agreement  which has not
                           been cured  within  thirty  (30) days  after  written
                           notice of such  noncompliance  has been  given by the
                           Company to the Consultant, or

                  (v)      the  failure to comply with such  material  policies,
                           procedures  or directions of the Company as have been
                           established  on or prior to the  date  hereof  by its
                           Board of Directors and  consistent  with the terms of
                           this  Agreement,  which  failure  has not been  cured
                           within   thirty  (30)  days  after   notice  of  such
                           noncompliance  has been  given by the  Company to the
                           Consultant.

                  7.       NONDISCLOSURE; NONCOMPETITION.

                           (a)     The Consultant agrees not to use or disclose,
either during the  Consulting  Term or at any time  thereafter,  except with the
prior  written   consent  of  the  Company,   any  trade  secrets,   proprietary
information,  or other  information  that  the  Company  considers  confidential
relating to formulas, designs,  processes,  suppliers,  machines,  compositions,
improvements,  inventions,  operations,  manufacturing,  processing,  marketing,
distributing,  selling,  cost and pricing data,  master files or consumer  lists
utilized by the Company,  or any  confidential  information  (including  but not
limited  to  salary  compensation)  on the  employees,  and  all  other  similar
confidential  information material to the conduct of the business,  which is not
presently  generally  known to the public and which was  obtained or acquired by
the Consultant while he was in the employ of the Company or which is obtained or
acquired by Consultant as a result of this consultancy  relationship;  provided,
however,  that this provision shall not preclude the Consultant from (i) the use
of or disclosure of such  information  which presently is known generally to the
public or which subsequently comes into the public domain,  other than by way of
disclosure in violation of this Agreement or in any other unauthorized  fashion,
or (ii) disclosure of such information  required by law or court order, in which
case the  Consultant  will give the Company three  business days written  notice
(or, if disclosure is required to be made in less than three business days, then
such notice shall be given as promptly as practicable after  determination  that
disclosure  may  be  required)  of the  nature  of the  law or  order  requiring
disclosure and the disclosure to be made in accordance therewith.

                            (b)      During the Consulting Term and for a period
of two years from the date hereof,  the Consultant  shall not, within the United
States or Canada,  directly  or  indirectly:  (i) own,  manage,  operate,  join,
control,  participate  in,  invest in, or otherwise be  connected  with,  in any
manner,  whether  as  an  officer,   director,   employee,   partner,  investor,
consultant,  lender or otherwise, any business entity which is engaged in, or is
on any  way  related  to the  business  of the  Company  and its  affiliates  as
currently  constituted and as constituted during the Consulting Term, or (ii) on
the  Consultant's  behalf or on behalf of anyone  else  engaged  in such line of
business of the Company  and its  affiliates  as  currently  constituted  and as
constituted  during the Consulting  Term (A) persuade or attempt to persuade any
employee of the Company and its affiliates to leave the employ of the Company or
to become employed by any person other than the Company and its affiliates,  (B)
persuade  or attempt to  persuade  any  current  client or former  client of the
Company and its affiliates

                                                        
                                       -5-

<PAGE>



to cease  doing  business  with,  or to reduce the amount of business it does or
intends or  anticipates  doing  with,  the Company  and its  affiliates,  or (C)
solicit the business of any such  clients or former  clients with respect to the
business of the Company and its affiliates as currently and future constituted.

                           (c)      Nothing  herein contained shall be deemed to
prohibit the Consultant from investing in securities of a business entity if the
securities  of such  entity  are listed  for  trading  on a national  securities
exchange or traded in the over-the-counter  market and the Consultant's holdings
therein  represent  less than  five  percent  of the  total  number of shares or
principal amount of other securities of such entity outstanding.

                           (d)     It is expressly agreed by Consultant that the
nature and scope of each of the  provisions  set forth above in this Paragraph 7
are  reasonable  and  necessary.  If,  for any  reason,  any aspect of the above
provisions  as it applies to  Consultant  is  determined by a court of competent
jurisdiction  or  an  arbitrator  to  be  unreasonable  or  unenforceable,   the
provisions  shall only be modified to the  minimum  extent  required to make the
provisions  reasonable  and/or  enforceable,  as the  case  may  be.  Consultant
acknowledges  and agrees that his services are of unique character and expressly
grants to the Company or any  successor or assign the right to enforce the above
provisions  through  the  use of all  remedies  available  at law or in  equity,
including, but not limited to, injunctive relief.

                  8.       COMPANY PROPERTY.

                           (a)     Consultant shall promptly disclose in writing
to the Board of Directors of the Company all inventions,  discoveries,  designs,
developments, processes, software programs, works of authorship, formulas, data,
techniques and any other improvements conceived,  devised, created, or developed
by  Consultant  (either  alone  or  with  others)  during  the  Consulting  Term
(collectively,  "Invention"),  and  Consultant  shall transfer and assign to the
Company all right,  title and interest in and to such  Invention,  including any
and all  domestic and foreign  patent  rights,  domestic  and foreign  copyright
rights therein, and any renewal thereof.  Such disclosure is to be made promptly
after the  conception  of each  Invention,  and each  Invention is to become and
remain  the  property  of the  Company,  whether  or  not  patent  or  copyright
applications  are filed  thereon by the  Company.  On  request  of the  Company,
Consultant  shall execute from time to time,  during or after the termination of
this  Agreement,   such  further  instruments  including,   without  limitation,
applications for patents and copyrights and assignments thereof as may be deemed
necessary or  desirable  by the Company to  effectuate  the  provisions  of this
Paragraph 8.

                           (b)     All records, files, lists, including computer
generated lists,  drawings,  documents,  equipment and similar items relating to
the Company's  business which  Consultant  prepared or received from the Company
during the course of Consultant's  prior  employment or which  Consultant  shall
prepare or receive  during the  Consulting  Term shall remain the Company's sole
and exclusive property. Upon termination of this Agreement,  and in any event at
the request of the Company at any time,  Consultant shall promptly return to the
Company all property of the Company

                                                        
                                       -6-

<PAGE>



in his possession.  Consultant further represents that he will not copy or cause
to be copied,  print out or cause to be printed out any  software,  documents or
other  materials  originating  with  or  belonging  to the  Company.  Consultant
additionally  represents  that,  upon  termination of his  consultancy  with the
Company  or earlier at the  request  of the  Company,  he will not retain in his
possession any such software,  documents or other  materials in machine or human
readable form.

                  9.  REMEDY.   It  is  mutually   understood  and  agreed  that
Consultant's  services are special,  unique,  unusual,  extraordinary  and of an
intellectual character giving them a peculiar value, the loss of which cannot be
reasonably  or  adequately   compensated   in  damages  in  an  action  at  law.
Accordingly,  in the  event  of any  breach  of this  Agreement  by  Consultant,
including,   but  not   limited   to,   the   breach   of  the   non-disclosure,
non-solicitation  and non-compete  clauses under Paragraphs 7 and 8 hereof,  the
Company shall be entitled to equitable  relief by way of injunction or otherwise
in  addition to any  damages  which the  Company may be entitled to recover.  In
addition,  the Company shall be entitled to reimbursement from Consultant,  upon
request,  of any and all reasonable  attorneys' fees and expenses incurred by it
in enforcing any term or provision of this Agreement.

                  10.  REPRESENTATIONS  AND  WARRANTIES OF  CONSULTANT.   (a) In
order to induce  the  Company to enter into this  Agreement,  Consultant  hereby
represents and warrants to the Company as follows:  (i) Consultant has the legal
capacity and  unrestricted  right to execute and deliver this  Agreement  and to
perform all of his  obligations  hereunder;  (ii) the  execution and delivery of
this Agreement by Consultant and the  performance of his  obligations  hereunder
will not violate or be in conflict with any fiduciary or other duty, instrument,
agreement, document, arrangement or other understanding to which Consultant is a
party or by which he is or may be bound or subject;  and (iii) Consultant is not
a  party  to  any  instrument,   agreement,   document,   arrangement  or  other
understanding  with any person (other than the Company) requiring or restricting
the use or disclosure of any  confidential  information  or the provision of any
employment, consulting or other services.

                           (b)    Consultant hereby agrees to indemnify and hold
harmless  the Company  from and against any and all losses,  costs,  damages and
expenses  (including,   without  limitation,  its  reasonable  attorneys'  fees)
incurred or suffered by the Company  resulting  from any breach by Consultant of
any of his representations or warranties set forth in Paragraph 10(a) above.

                  11. REPRESENTATIONS AND WARRANTIES OF THE COMPANY. The Company
represents  and  warrants to  Consultant  that the  execution,  delivery of this
Agreement and the performance by the Company of its  obligations  hereunder have
been duly authorized by all necessary  corporate action and does not violate any
agreement by which it is a party or law by which it is bound.

                  12.  NOTICES.  All notices or other  communications  hereunder
shall be in writing and shall be deemed to have been duly given if  delivered by
hand or by courier service or if mailed by first-class,  registered or certified
mail,  return receipt  requested,  postage prepaid,  or by telecopy (with a hand
copy to follow), in all cases addressed to the party for whom intended at his or
its

                                                        
                                       -7-

<PAGE>



address  set  forth  below  (or to such  other  address  as a party  shall  have
designated by notice in writing to the other party given in the manner  provided
by this paragraph):

          If to the Company:

               MicroFrame, Inc.
               21 Meridian Road
               Edison, New Jersey
               Attention: Stephen B. Gray, President and Chief Operating Officer
               Telecopy:        (908) 494- 4570

          with a copy to:

               Parker Chapin Flattau & Klimpl, LLP
               1211 Avenue of the Americas
               New York, New York 10036
               Attention: James Alterbaum, Esq.
               Telecopy:        (212) 704-6288

          If to Consultant:

               Mr. Lonnie L. Sciambi
               262 North Maple Avenue
               Basking Ridge, New Jersey 07920
               Telecopy:        (908) 953-9420

          with a copy to:

               Norman H. Donald III, Esq.
               Brock, Fensterstock, Silverstein, McAuliffe & Wade
               153 E. 56th St. (56th Floor)
               New York, New York 10022
               Telecopies: (212) 371-5500
                                and
                           (770) 772-6291

           Notices  shall be deemed to have been  delivered on the date five (5)
days after  mailing if mailed as  provided  above or on the date of  delivery if
delivered by hand or courier service.

                    13.  AMENDMENTS,   MODIFICATIONS,   WAIVERS.  No  amendment,
modification  or waiver of any  provision of this  Agreement  shall be effective
unless the same shall be in writing and signed by the Company and Consultant (in
the case of an amendment or supplement) or, except as otherwise provided herein,
by the waiving party (in the case of a waiver).

                                                        
                                       -8-

<PAGE>




                    14.    APPLICABLE LAW.  This Agreement shall be governed by,
and  construed  and  enforced  in  accordance  with the laws of the State of New
Jersey, without giving effect to its conflicts of law or choice of law rules.

                    15.    ARBITRATION.  Any controversy or claim arising out of
or  relating  to this  Agreement,  or the breach  thereof,  except as  otherwise
provided below,  shall be settled by arbitration in New York City,  administered
by the American Arbitration  Association under its Commercial Arbitration Rules,
and judgment on the award  rendered by the  arbitrator(s)  may be entered in any
court having jurisdiction  thereof;  provided however,  that notwithstanding the
above,  any matter with respect to which an injunction or other equitable relief
is sought shall be decided by any of the State Courts  located within the County
of Middlesex, State of New Jersey and Federal Courts located in the State of New
Jersey and the parties  hereby  consent to the exclusive  jurisdiction  of same,
waive any and all  objections to venue in the County of Middlesex and agree that
service of process on the  parties  may be made in the manner  provided  for the
giving of notices pursuant to Paragraph 12 hereof,  in each case with respect to
any arbitration,  suit, action or other proceeding  arising under or relating to
this Agreement.

                    16. ENTIRE  AGREEMENT;  SURVIVAL.  This Agreement,  together
with (a) the Consultant Stock Option Contract,  dated April 1, 1996, between the
Company and  Consultant  which is annexed hereto as Exhibit A, (b) the Agreement
and General Release dated April 29, 1996 between the Company and Consultant, and
(c) the  three  Letters  of  Resignation  dated  April  1,  1996 by  Consultant,
constitutes the entire agreement between the parties with respect to the subject
matter hereof and supersedes and replaces all prior  agreements,  understandings
and representations,  oral or written, with regard to such matters. In the event
that the  Consultant : (i) does not timely  execute,  or (ii) timely revokes the
Agreement and General  Release  pursuant to  Paragraphs 13 and 14 thereof,  this
Agreement and the Consultant  Sock Option Contract shall be null, void and of no
effect.

                    17. SEVERABILITY. If any term or provision of this Agreement
shall be held to be illegal,  invalid or unenforceable  under applicable law, it
shall not affect the continued  legality,  validity and  enforceability  of each
remaining term and provision hereof,  each of which shall continue in full force
and effect.

                    18. FULL  UNDERSTANDING.  Consultant  represents  and agrees
that he fully  understands  his right to discuss all  aspects of this  Agreement
with his private  attorney,  that to the  extent,  if any,  that he desired,  he
availed himself of this right,  that he has carefully read and fully understands
all of the  provisions of this  Agreement,  that he is competent to execute this
Agreement, that his agreement to execute this Agreement has not been obtained by
any duress and that he freely and  voluntarily  enters  into it, and that he has
read this document in its entirety and fully understands the meaning, intent and
consequences  of  this  document  which  is  that it  constitutes  a  consulting
agreement.

                    19.    SUCCESSORS  AND  ASSIGNS;  ASSIGNMENT;  INTENDED 
BENEFICIARIES.  Neither this Agreement,  nor any of Consultant's rights, powers,
duties or obligations hereunder,  may be assigned by Consultant.  This Agreement
shall be binding upon and inure to the benefit of Consultant
                                                        
                                       -9-

<PAGE>


and his heirs and legal  representatives  and the Company and its affiliates and
subsidiaries and their  successors and assigns.  Successors of the Company shall
include, without limitation, any corporation or corporations acquiring, directly
or indirectly, all or substantially all of the assets of the Company, whether by
merger,  consolidation,  purchase,  lease or otherwise, and such successor shall
thereafter be deemed "the Company" for the purpose hereof.

                    20.     COUNTERPARTS.  This Agreement may be executed in one
or more  counterparts and shall become  effective when one or more  counterparts
have been signed and delivered by each of the parties.

                    IN WITNESS  WHEREOF,  the  parties  hereto  have caused this
Agreement to be duly executed as of the date first above written.

                                            MICROFRAME, INC.


                                           By:   /s/ Stephen B. Gray
                                              ----------------------------------
                                           Name:   Stephen B. Gray
                                           Title:  President and Chief Operating
                                                     Officer


                                           /s/ Lonnie L. Sciambi
                                           -------------------------------------
                                           LONNIE L. SCIAMBI


                                                        
                                      -10-

                                MICROFRAME, INC.
                           FISCAL 1997 INCENTIVE PLAN
                                Effective 4/1/96


THE FISCAL 1997 INCENTIVE PLAN HAS THE FOLLOWING ELEMENTS:
         -REVENUE BASED INCENTIVE
         -OPERATING PROFIT BASED INCENTIVE

REVENUE BASED INCENTIVE: (STOCK OPTIONS ONLY)
- ---------------------------------------------
STOCK OPTION: (Min. payout at plan -- 325K OPTIONS)


- -All calculated Stock options earned/ calculated against a $8.8M Revenue target.
This is a binary  earnout.  All options are earned only if/ when we hit $8.8M in
Revenue. This is an all or nothing bonus.

- -Minimum level of achievement to activate plan =$8.8M in revenues.

- -Stock option pool calculated as 2% of revenues and base number of stock options
per employee  determined by pro-rata salary combined with performance  rating of
employee then factored by the following:

- -Stock options earned/ allocated as follows:

         a)Non-managers             1 times calculated entitlement
         b)Managers                 1.5 times calculated entitlement
         c)Exec. level              3 times calculated entitlement

- -Stock options price calculated under the current  authorized  MicroFrame,  Inc.
ISO stock  option plan via the Time  Accelerated  Restricted  Stock  Option Plan
(TARSP) and  distributed at the end of the current fiscal year upon  achievement
of targets as outlined above.



                                   MICROFRAME
                           FISCAL 1977 INCENTIVE PLAN
                                Effective 4/1/96


OPERATING PROFIT BASED INCENTIVE: (CASH/STOCK OPTIONS)
- ------------------------------------------------------

Minimum level of achievement to activate plan =target $498K Oper. Result Profit.

No  Maximum  payout on plan.  Total  cash and stock  options  determined  by the
computed percentage achievement of actual results verses goal of $498K.



<PAGE>


CASH PORTION: (PAYOUT AT PLAN =$50K)
Profit based incentive to equal 10% of Pre-tax  Operating  Result w/ payment per
employee  determined  by pro-rata  salary  combined with  performance  rating of
employee.

STOCK OPTION PORTION: (PAYOUT AT PLAN -- 100K OPTIONS)

Options paid as in Revenue incentive section using the same formulas


                                       -2-


                       CONSENT OF INDEPENDENT ACCOUNTANTS



We hereby consent to the  incorporation  by reference in Registration  Statement
No.  33-61837 of  MicroFrame,  Inc. on Form S-8 of our report dated May 19, 1995
appearing on page F-1.1 of  MicroFrame,  Inc.'s Annual Report on Form 10-KSB for
the year ended March 31, 1996.


/s/ Price Waterhouse LLP

PRICE WATERHOUSE LLP


New York, New York
June 27, 1996




                       CONSENT OF INDEPENDENT ACCOUNTANTS



We consent to the  incorporation by reference in the  registration  statement of
MicroFrame,  Inc. on Form S-8 (File No.  33-61837)  of our report dated June 21,
1996 on our audit of the consolidated  financial statements as of March 31, 1996
and for the year then ended which  report is  included in this Annual  Report on
Form 10-KSB.


                                                /s/ Coopers & Lybrand L.L.P.

                                                COOPERS & LYBRAND L.L.P.


New York, New York
June 27, 1996




<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000754813
<NAME>                        MICROFRAME, INC.
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                   MAR-31-1996
<PERIOD-START>                      APR-01-1995
<PERIOD-END>                        MAR-31-1996
<CASH>                                 48,302
<SECURITIES>                                0
<RECEIVABLES>                       1,640,561
<ALLOWANCES>                         (100,000)
<INVENTORY>                         1,084,870
<CURRENT-ASSETS>                    2,751,159
<PP&E>                                961,627
<DEPRECIATION>                       (551,761)
<TOTAL-ASSETS>                      3,558,171
<CURRENT-LIABILITIES>               1,914,095
<BONDS>                                     0
                       0
                                 0
<COMMON>                                3,718
<OTHER-SE>                          1,567,525
<TOTAL-LIABILITY-AND-EQUITY>        3,558,171
<SALES>                             6,258,243
<TOTAL-REVENUES>                    6,258,243
<CGS>                               2,789,855
<TOTAL-COSTS>                       7,546,652
<OTHER-EXPENSES>                       99,123
<LOSS-PROVISION>                            0
<INTEREST-EXPENSE>                     34,917
<INCOME-PRETAX>                    (1,418,800)
<INCOME-TAX>                          574,900
<INCOME-CONTINUING>                (1,993,700)
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                       (1,993,700)
<EPS-PRIMARY>                           (0.54)
<EPS-DILUTED>                           (0.54)
        


</TABLE>


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