GLASGAL COMMUNICATIONS INC
10-Q/A, 1997-11-06
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: MMI COMPANIES INC, SC 14D1, 1997-11-06
Next: SUBURBAN BANCSHARES INC, 10-Q, 1997-11-06






                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-Q/A

[ X ]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
         SECURITIES EXCHANGE ACT OF 1934 (FEE REQUIRED)

                  For the quarterly period ended: July 31, 1997
                                                  --------------

[   ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
        SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)


                         Commission file number: 0-20688
                         -------------------------------

                          GLASGAL COMMUNICATIONS, INC.
                          ----------------------------
             (Exact name of Registrant as specified in its charter)

         Delaware                                    94-2914253
- --------------------------------                 -------------------
(State or other jurisdiction of                  (I.R.S. Employer
incorporation or organization)                  Identification No.)


20C Commerce Way, Totowa, NJ                            07512
- ----------------------------                     -------------------
(Address of principal executive                       (Zip Code)
offices)

                                 (201) 890-4800
               --------------------------------------------------
               Registrant's telephone number, including area code


Check whether the Registrant  (1) has filed all reports  required to be filed by
Section 12 or 15(d) of the  Securities  Exchange  Act of 1934 during the past 12
months (or for such shorter period that the Registrant was required to file such
reports) and (2) has been subjected to such filing  requirements for the past 90
days. Yes    X    No       .
           -----     -----
The number of shares of  Registrant's  Common Stock  outstanding  on October 31,
1997 was 28,211,134.

                                        1


<PAGE>


                          GLASGAL COMMUNICATIONS, INC.
                                   FORM 10-Q/A
                        THREE MONTHS ENDED JULY 31, 1997


                                      INDEX
                                      -----


PART I:  FINANCIAL INFORMATION
                                                                        PAGE
         Item 1:   Consolidated Financial Statements

              Balance Sheets at April 30, 1997 and
              July 31, 1997                                              3

              Statements of Operations for the three months ended
              July 31, 1996 and 1997                                     4

              Statements of Cash Flows for the three months ended
              July 31, 1996 and 1997                                     5

              Notes to Unaudited Consolidated Financial Statements       6

         Item 2:  Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                    7


PART II: OTHER INFORMATION                                               9

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

         Item 6:  Exhibits and Reports of Form 8-K



                                        2
<PAGE>

                          GLASGAL COMMUNICATIONS, INC.
                           CONSOLIDATED BALANCE SHEETS
                      (in thousands, except per share data)

                                               APRIL 30, 1997    JULY 31, 1997
                                               --------------    -------------
                                                                   (unaudited)
ASSETS
Current Assets:

  Cash and cash equivalents                       $  1,135         $    759
  Accounts receivable, net                          11,289           11,545
  Inventory                                          2,134            2,473
  Prepaid expenses and other current assets          1,446            3,320
  Net assets from discontinued operations            4,816            4,421
                                                  --------         --------
       Total current assets                         20,820           22,518

Property and Equipment, net                          3,634            3,559

Goodwill                                             1,680            1,634

Other Assets                                         1,670            1,822
                                                  --------         --------
       Total assets                               $ 27,804         $ 29,533
                                                  ========         ========

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
Current Liabilities:
  Short-term borrowings                           $ 11,675         $  9,234
  Current portion of long-term
   obligations                                         850            3,545
  Accounts payable                                   5,415            7,294
  Accrued liabilities                                5,331            5,182
  Other current liabilities                            506              206
                                                  --------         --------
       Total current liabilities                    23,777           25,461
                                                  --------         --------
Due to Related Parties                               1,026              951
                                                  --------         --------
Long-term Obligations                                5,001            2,000
                                                  --------         --------
Commitments and Contingencies
Shareholders' Equity (Deficit):

  Preferred stock, $.001 par value                      --               --
  Common stock, $.001 par value                         24               25
  Additional paid-in capital                        10,341           13,425
  Accumulated deficit                              (12,080)         (12,055)
  Cumulative translation adjustment                   (285)            (274)
                                                  --------         --------

       Total shareholders' equity (deficit)         (2,000)           1,121
                                                  --------         --------

       Total liabilities and shareholders'
        equity (deficit)                          $ 27,804         $ 29,533
                                                  ========         ========

       THE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN
               INTEGRAL PART OF THESE CONSOLIDATED BALANCE SHEETS.


                                        3


<PAGE>


                          GLASGAL COMMUNICATIONS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                           for the three months ended,
                      (in thousands, except per share data)


                                                JULY 31, 1996    JULY 31, 1997
                                                -------------    -------------
                                                         (unaudited)

Net sales                                         $ 15,830         $ 18,600
Cost of sales                                        9,060           11,277
                                                  --------         --------
Gross profit                                         6,770            7,323

Selling, general and administrative expenses         4,549            6,844
                                                  --------         --------

Operating  income                                    2,221              479
Interest expense                                       280              454
                                                  --------         --------
Income before taxes                                  1,941               25
Provision for income taxes                              44               --
                                                  --------         --------
Income (loss) from continuing operations             1,897               25
Loss from discontinued operations                     (503)              --
                                                  --------         --------

Net income                                        $  1,394         $     25
                                                  --------         --------

Net income per share:

Income from continuing operations                 $   0.07         $   0.00
Income (loss) from discontinued operations        $  (0.02)        $   0.00
                                                  --------         --------
Net income                                        $   0.05         $   0.00
                                                  ========         ========

Weighted average shares outstanding                 26,875           25,834
                                                  ========         ========




        THE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN
                 INTEGRAL PART OF THESE CONSOLIDATED STATEMENTS.



                                        4
<PAGE>

                          GLASGAL COMMUNICATIONS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                           for the three months ended,
                                 (in thousands)

                                                JULY 31, 1996    JULY 31, 1997
                                                -------------    -------------
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net Income                                       $  1,394         $     25
 Adjustments to reconcile net income to net
 cash used in operating activities--

  Depreciation and amortization                        377              489
  Extraordinary item                                    --               --
  Changes in operating assets and liabilities:
   Increase in accounts receivable, net             (3,892)            (256)
   Increase in inventory                               (14)            (339)
   Decrease (increase)  in prepaid expenses
    and other assets                                   129           (2,114)
   (Increase) decrease in assets held for sale
    or disposition                                  (2,660)             395
   Increase in accounts payable, accrued
    liabilities and other                            1,211            1,430
                                                  --------         --------
   Net cash used in operating activities            (3,455)            (370)
                                                  --------         --------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment, net              (657)            (280)
                                                  --------         --------

  Net cash used in investing activities               (657)            (280)
                                                  --------         --------

CASH FLOWS FROM FINANCING ACTIVITIES:
 Increase (decrease) from short-term
  borrowings, net                                    2,094           (2,441)
  Net proceeds (payments) of  indebtedness            (143)            (381)
  Net proceeds from Common Stock/Warrant
   issuances                                           279            3,085
  Net proceeds from related parties                     --               --
  Distributions to Stockholders                         --               --
                                                  --------         --------

     Net cash provided by financing activities       2,230              263
                                                  --------         --------
     Net effect of foreign currency translation
      on cash                                          (51)              11
                                                  --------         --------
     Net decrease in cash                           (1,933)            (376)

CASH AT BEGINNING OF PERIOD                          2,219            1,135
                                                  --------         --------
CASH AT END OF PERIOD                             $    286         $    759
                                                  ========         ========
SUPPLEMENTAL DISCLOSURES OF CASH
FLOW INFORMATION:
  Interest paid                                   $    414         $    380
                                                  ========         ========



        THE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN
                 INTEGRAL PART OF THESE CONSOLIDATED STATEMENTS.


                                        5
<PAGE>

                          GLASGAL COMMUNICATIONS, INC.
                 Notes to Unaudited Consolidated Financial Statements
                         (in thousands, except per share data)

(1) Business

     Glasgal  Communications,   Inc.  (the  "Company"  or  "Glasgal"),  and  its
subsidiaries  are in the business of providing  configuration,  integration  and
rapid deployment  services for the implementation of complex computer networking
and connectivity systems.

(2) Basis of Presentation

    The consolidated  financial  statements  include the accounts of the Company
and its  subsidiaries.  All  intercompany  accounts and  transactions  have been
eliminated.

    The  accompanying  unaudited  consolidated  financial  statements  have been
prepared in conformity with generally accepted accounting  principles consistent
with those  applied  in, and should be read in  conjunction  with,  the  audited
financial  statements for the year ended April 30, 1997.  The interim  financial
information is unaudited,  but reflects all normal  recurring  adjustments  that
are, in the opinion of management, necessary for a fair statement of results for
the interim periods  presented.  The results for the three months ended July 31,
1997 are not  necessarily  indicative  of results  expected  for the full fiscal
year.

(3) Earnings per share

    Earnings  per share is computed  based upon the weighted  average  number of
common  shares and common  equivalent  shares  outstanding  during each  period.
Common equivalent shares have not been included, if antidilutive.

    In March 1997, the Financial  Accounting Standards Board issued Statement of
Financial Accounting Standards No. 128, "Earnings per Share" which makes certain
changes to the manner in which  earnings per share is  reported.  The Company is
required to adopt this standard for the year ending April 30, 1998.

    If the Company  had adopted  this  standard  for the quarter  ended July 31,
1997,  basic and diluted  earnings per common share from continuing  operations,
discontinued  operations  and net income  would have been $.00,  based on 23,709
weighted average shares outstanding.

(4) Debt

    The Company's  credit  facility  requires the Company to comply with certain
financial and nonfinancial covenants. As of July 31, 1997 the Company was not in
compliance with certain covenants and is in the process of obtaining waivers. As
there can be no assurance that such waivers will be obtained,  certain long-term
debt has been classified as current.

(5) Equity

    In June and  July  1997,  the  Company,  through  private  placement  equity
offerings,  issued 855 shares of common stock for  approximately  $3.1  million.
Included in other current assets is $1.5 million of proceeds  received in August
1997.

(6) Subsequent events

     In August  1997 the  Company  issued  237  shares of Common  Stock upon the
conversion of $800 aggregate  principal  plus accrued  interest of the Company's
convertible notes.

     In October 1997 the Company  received net  proceeds of  approximately  $9.8
million  upon  exercise  of  outstanding  redeemable  warrants  to  purchase  an
aggregate  of 2,743  shares of Common  Stock at an  exercise  price of $3.75 per
warrant.

                                          6
<PAGE>

                          GLASGAL COMMUNICATIONS, INC.
                         PART I - FINANCIAL INFORMATION

ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS - FOR THE THREE MONTHS ENDED JULY 31, 1997

    NET SALES.  Net sales for the three  months  ended July 31,  1997 were $18.6
million  compared to $15.8  million for the three  months  ended July 31,  1996,
representing  an increase of 17.5%.  Included in net sales for the three  months
ended July 31, 1997 was  software  license  revenue of $1.1  million.  While the
Company does not  typically  market its  software,  the Company may license such
software in the future as strategic or other  business  opportunities  arise.  A
significant   portion  of  the  remaining   10.6%  increase  in  net  sales  was
attributable to an increase in sales to indirect customers.

    GROSS PROFIT. Gross profit for the three months ended July 31, 1997 was $7.3
million compared to $6.8 million for the three months ended July 31, 1996. Gross
profit as a  percentage  of net sales was 39.4% for the three  months ended July
31,  1997  compared  to 42.8% for the three  months  ended  July 31,  1996.  The
decrease  in gross  profit  margin was  attributable  to the  timing  difference
created by the  Company's  transition  over the past 12 months into more complex
implementation  projects.  These complex projects require the Company to incur a
significant  amount  of  expenses  associated  with  the  initial  stages  of an
implementation  project,  of which only a portion of these expenses are deferred
and amortized in conjunction with the associated revenue. The negative impact on
gross  profit  margin  was  partially  offset by the  recognition  of  licensing
revenues which have higher profit margins.

    SELLING,   GENERAL  AND  ADMINISTRATIVE   EXPENSES.   Selling,  general  and
administrative  expenses  for the three  months  ended  July 31,  1997 were $6.8
million  compared to $4.5  million  for the three  months  ended July 31,  1996,
representing  36.8% and 28.7% of net  sales,  respectively.  This  increase  was
partly attributable to the fact that when the Company discontinued  distributing
data communications  equipment, it retained those individuals who were qualified
to transition into the complex services business.

    INTEREST EXPENSE.  Interest expense for the three months ended July 31, 1997
was  $454,000  compared to $280,000  for the three  months  ended July 31, 1996,
representing an increase of 62.1%. This increase was attributable to an increase
in average  borrowings due to higher sales volume and average  receivables  over
the three month period,  amortization of deferred financing fees associated with
the  Company's  credit  facility  that was  entered  into in  March  1997 and an
increase in long term debt.

Financial Position

    The Company  has a working  capital  deficiency  as of July 31, 1997 of $2.9
million compared to a working capital deficiency of $3.0 million as of April 30,
1997.

    The  Company has a credit  facility  with a bank that  provides  for maximum
borrowing of $17.0  million.  The credit  facility  consists of a term loan that
began on March 19, 1997 at $2.0 million with principal and interest due monthly.
In addition the credit facility  provides for a $15.0 million  revolving  credit
facility, with allowable borrowing under the facility based on a


                                          7
<PAGE>

formula of receivables and inventory. Outstanding borrowings under the term loan
and  revolving  credit  facility as of July 31, 1997 were $1.9  million and $9.2
million, respectively.

    The Company's  credit  facility  requires the Company to comply with certain
financial and nonfinancial covenants. As of July 31, 1997 the Company was not in
compliance with certain covenants and is in the process of obtaining waivers. As
there can be no assurance that such waivers will be obtained,  certain long-term
debt has been classified as current.

    In June 1997 and July 1997 the Company issued an aggregate of 855,000 shares
of Common  Stock in private  equity  placements,  and  received  net proceeds of
approximately $3.1 million.

     In October 1997 the Company  received net  proceeds of  approximately  $9.8
million  upon the  exercise of  outstanding  redeemable  warrants to purchase an
aggregate of 2,743,290  shares of Common Stock at an exercise price of $3.75 per
warrant.  The net proceeds were used to reduce outstanding  borrowings under the
Company's revolving credit facility.




                                          8
<PAGE>


                          GLASGAL COMMUNICATIONS, INC.
                                    FORM 10-Q
                           PART II - OTHER INFORMATION


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

         None



ITEM 6:  EXHIBITS AND REPORTS ON FORM 8-K                               PAGE #


    (a)  Exhibits

         *10(a)     Amended and Restated License Agreement dated as of
                    July  1,  1997 by and  between  CASI  and  Datanet
                    International   Incorporated   (portions  of  this
                    exhibit are omitted and were filed separately with
                    the Securities Exchange Commission pursuant to the
                    Company's  application   requesting   confidential
                    treatment   in   accordance   with   Rule 24b-2 as
                    promulgated  under  the Securities Exchange Act of
                    1934).                                                 12

         *10(b)     Reseller Agreement effective as of September 15th,
                    1997 by and between CASI and Datanet International
                    Incorporated (portions of this exhibit are omitted
                    and were  filed  separately  with  the  Securities
                    Exchange  Commission  pursuant  to  the  Company's
                    application  requesting  confidential treatment in
                    accordance  with  Rule  24b-2 as promulgated under
                    the Securities Exchange Act of 1934).                  30

         *11        Statement of Computation of Per Share Earnings.        56

         *27        Financial Data Schedule.                               57

- -------------------------------------------
*                   Filed herewith.


    (b)  Reports on Form 8-K

         None









                                          9
<PAGE>

                                   SIGNATURES

In accordance with the requirements of the Securities  Exchange Act of 1934, the
Registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.

                                  GLASGAL COMMUNICATIONS, INC.
                                          Registrant




Dated:  November 6, 1997          By:  /s/ James M. Caci
                                       -------------------------
                                  James M. Caci
                                  Chief Financial Officer
                                  Authorized Officer





















                                          10

                                         CONFIDENTIAL PORTIONS OF THIS DOCUMENT
                                         HAVE BEEN OMITTED AND FILED SEPARATELY
                                         WITH THE SECURITIES AND EXCHANGE
                                         COMMISSION

                               RESELLER AGREEMENT


         THIS RESELLER  AGREEMENT (the  "Agreement") is made effective as of the
15th day of September,  1997 by and between COMPUTER-AIDED SOFTWARE INTEGRATION,
INC.  ("CASI"),  a  Delaware  corporation,   and  DATANET  INTERNATIONAL,   INC.
("RESELLER"), a California corporation.

         A. CASI  markets and supports  certain  proprietary  computer  software
products that RESELLER  desires to use to provide  services to its Customers and
to market to third parties on a non-exclusive basis.

         B.  RESELLER  markets and supports  certain  hardware  and/or  software
products  and  systems  and is  knowledgeable  of the market  for CASI  products
therein.

         C. CASI and RESELLER  desire to enter into this  Agreement  authorizing
RESELLER to market,  distribute and support  CASI's  products upon the terms and
provisions stated herein.

         NOW,  THEREFORE,  in  consideration  of the  foregoing,  of the  mutual
promises hereinafter set forth and of other good and valuable consideration, the
receipt and  sufficiency of which are hereby  acknowledged,  the parties hereto,
intending legally to be bound, hereby agree as follows:

         1 DEFINITIONS.

         1.1 Products.  The term "Products" means authorized  copies of the CASI
computer  software  programs (in object or source code as stipulated  below) and
related  Documentation (as defined in Section 1.2 hereof) described in Exhibit A
attached hereto and incorporated by reference herein.

         1.2 Documentation.  The term "Documentation" means all user manuals and
other written  materials to be prepared by and provided by CASI to RESELLER (for
redistribution  to  Customers)   describing  the  installation,   operation  and
maintenance of the Products,  including without  limitation,  technical manuals,
user manuals, bug reports,  enhancements,  upgrades, updates, sequels, technical
bulletins.

         1.3 Customer.  The term "Customer" means a person or entity,  which has
either  indicated  to RESELLER an interest in  acquiring  one (1) or more of the
Products for use, or is a Licensee and end-user of a Product.


<PAGE>
         1.4 Licensee.  The term "Licensee"  means any Customer to whom RESELLER
has granted a license to use one (1) or more of the Products in accordance  with
Article  6 of this  Agreement  pursuant  to a  License  Agreement.  

         1.5 License  Agreement.  The term "License  Agreement"  means a license
agreement  between  RESELLER  (as  sublicensor  hereunder)  and a Licensee (as a
sublicensee to the RESELLER hereunder) substantially in the form attached hereto
as Exhibit B.

         1.6 Trial License Agreement. The term "Trial License Agreement" means a
trial license  agreement  between  RESELLER and a Licensee  substantially in the
form  attached  hereto as Exhibit  C, under  which a  Customer  is  provided  an
opportunity  to test the  Product  without  charge (or at minimal  charge) for a
limited time.

         1.7 Source Code. The term "Source Code" means the complete  instruction
set for the  Products,  including  all comments  and  procedural  code,  such as
compilation  switches and job control  language  statements and a description of
the system/program  generation  procedure,  in a form intelligible to RESELLER's
human  programmers  and capable of being  readily and easily  translated by them
into object code for execution on computer equipment through minimal assembly or
compiling,  together  with all necessary or proper  documentation  to facilitate
such  translation,   assembly  and  compiling,  including,  without  limitation,
programmers'  notes,  technical  and  functional  specifications,  flow  charts,
schematics, test programs, statements of principles of operations, architectural
and design  standards,  and  descriptions  of data flows,  data  structures  and
control logic.

         1.8 Derivative  Work. The term  "Derivative  Work" means a work that is
solely based on one or more preexisting works, such as a revision,  enhancement,
modification,  translation,  abridgement,  condensation, expansion, or any other
form in which such preexisting works may be recast, transformed, or adapted, and
that, if prepared  without  authorization  of the owner of the copyright in such
preexisting  work,  would  constitute  a copyright  infringement.  For  purposes
hereof, a Derivative Work shall also include any compilation  that  incorporates
such a preexisting work if no significant alteration is made to such preexisting
work in including it in the Derivative Work.  Unless otherwise  provided in this
Agreement,  all references to the Products include any Derivative Works provided
by Licensor or made by RESELLER hereunder.

         2 APPOINTMENT OF RESELLER.

         2.1 Grant of Certain Rights.

         (a) CASI hereby grants to RESELLER,  and RESELLER hereby  accepts,  the
non-exclusive   worldwide  right,  subject  to  the  other  provisions  of  this
Agreement,  (i) to use and  modify  the Source  Code to the  Products  to create
Derivative Works of the Products incorporating  modifications,  enhancements and
custom  configurations of the Products,  (ii) to use the Products and Derivative
Works,  in Source Code and Object Code form,  to provide  services to RESELLER's
Customers and sublicensees and (iii) to market, distribute,  license and support
the Products and Derivative Works, in object-code form, to RESELLER's  Customers

                                      -2-
<PAGE>

and  sublicensees.  Notwithstanding  anything  herein to the  contrary,
RESELLER's  rights to the Source Code shall only become  effective  in the event
RESELLER is entitled to receive the Source Code pursuant to the Restated License
(as  defined  below).  

         (b) RESELLER  acknowledges that CASI shall have the unrestricted  right
to market,  distribute  and  support  the  Products  (except in those  exclusive
territories as set forth in the Amended and Restated License  Agreement  entered
into  between  the parties  hereto and Glasgal as of the date of this  Agreement
("Restated  License")),  directly and through authorized third parties,  without
any  obligation to RESELLER under this  Agreement,  unless  otherwise  agreed in
writing  by CASI.  Notwithstanding  the  above,  CASI  shall not enter  into any
agreement  with a third party which  provides for the right to license or resell
the  Products  in the  countries  comprising  Asia,  the Pacific  Rim,  Japan or
Australia  without  allowing  RESELLER  a first  right of  refusal  to create an
agreement  with such third party as a distributor  and/or sub-  licensee  and/or
first offering  RESELLER the right to license or resell on terms and conditions,
including  price,  equivalent  to those  contained in the  proposed  third party
agreement.

         (c)  RESELLER  shall have the  right,  without  charge,  to use one (1)
limited  evaluation copy of each Product for  demonstration  purposes during the
term hereof.  Such copy shall be restricted  to use for internal  testing of the
product,  training  of  Reseller  employees,  or  demonstration  to  prospective
Customers,  and shall be subject  to the terms and  conditions  (other  than the
payment terms) of the Trial License Agreement.  In addition to the provisions of
the License Agreement,  Reseller agrees that it will not use the evaluation copy
on behalf of, or for use by, any Customer,  or receive any monetary compensation
from any third party for the use directly or indirectly of the evaluation  copy.
Any use of the  evaluation  copy in  support  of, or  directly  applied  to, the
provision of  integration  services  shall be a violation of sections 6 and 7 of
this Agreement.

         (d) RESELLER shall have the right to engage  sub-distributors to market
and distribute the Products,  in object code form only, under the same terms and
conditions contained in this Agreement;  provided,  however, that RESELLER shall
have no right to engage  sub-distributors  without  CASI's  consent  unless such
sub-distributor   qualifies   under   the   following   terms:   the   potential
sub-distributor (or any predecessor or affiliated entity thereto) (i) shall have
been in the computer technology integration business for not less than three (3)
years;  and (ii)  shall have had annual  revenues  of not less than One  Million
Dollars ($1,000,000) in each of its last three (3) fiscal years.

         2.2  No  Agency  Relationship.  This  Agreement  does  not  create  any
relationship  of association,  partnership,  joint venture or agency between the
parties.  RESELLER agrees to conducts its business as an independent contractor.
RESELLER  agrees  not to  display  or use the  name  "CASI"  or  "COMPUTER-AIDED
SOFTWARE  INTEGRATION"  or any mark or symbol  used by CASI in  identifying  the
Products  (or permit or  authorize  the same to be  displayed or used) except as
specifically provided in Section 8.1 of this Agreement.  RESELLER further agrees
(i) not to assume, create or enter into any obligation,  agreement or commitment
on behalf of, or for the account of, CASI or obligate  CASI in any manner  other
than as stipulated in this Agreement and (ii) to assume sole  responsibility for
all expenses incurred by RESELLER in


                                       -3-

<PAGE>

performing  its duties under this  Agreement,  unless such expenses are made for
the purpose of performing  obligations required to be but not actually performed
by CASI hereunder.

         3 UNDERTAKINGS OF CASI.

         3.1 Duties of CASI.  CASI  agrees to provide to  RESELLER,  from CASI's
principal place of business,  Maintenance Services,  the materials and technical
assistance set forth herein and in Section XVII.  Additional Consulting Services
of the Restated  License,  pursuant to the terms and conditions of such Restated
License.

         (a)  Copies  of  all  necessary  or  appropriate  Product  corrections,
enhancements   and  new  releases   which  CASI  makes   available  for  general
distribution to Licensees  enrolled in CASI's  maintenance  plans, in Object and
Source Code form, for  reproduction  and  distribution  (in Object Code only) to
Customers  pursuant to Article 4 hereof and for the other  purposes set forth in
Section  2.1(a)  hereof,  as  well as any  other  enhancements  or new  releases
necessary  to allow  RESELLER  to  obtain  the full  benefit  of the  rights  it
bargained for hereunder;

         (b)  Copies  of  all  promotional  materials,   suggested  price  lists
(including  pricing for additional  promotional  materials) and other  materials
which  CASI may  hereafter  develop  from  time to time to  assist  RESELLER  in
marketing the Products, for use by RESELLER pursuant to Article 4 hereof;

         (c) Necessary  and  appropriate  "second  level"  technical  support by
telephone  to  RESELLER's  designated  personnel  concerning  the  installation,
operation  and  maintenance  of the Products in cases where  RESELLER is unable,
after  using  reasonable  commercial  efforts,  to resolve a  technical  problem
encountered by a Licensee or Customer (with such second level technical  support
to  include,  but not be  limited  to,  providing  emergency  bypasses  to solve
technical  problems and fixing program errors as identified by RESELLER),  along
with all technical support and marketing support required under the CASI License
Agreement (as defined herein).

         3.2 Product Standards.  CASI shall provide to RESELLER a new version of
each Product at the time that such  version is released  for general  commercial
distribution.  CASI reserves the right at any time to modify, revise, replace or
reconfigure  any of the Products (so long as it is in a manner  compatible  with
and does not degrade  the  performance  of the prior  version of the Product and
which does not require  significant effort from RESELLER in order to prepare for
general commercial use with the Customers or sublicensees of RESELLER).

         3.3 Product Warranty.

         (a) CASI  warrants  for a period of twelve (12)  months  after the date
hereof, for RESELLER's benefit alone, that each Product, as originally delivered
(or, if subsequently  modified by CASI, then in regard to each such modification
as well) and when operated with the equipment configuration and in the operating
environment  of a Permitted  Configuration  Center,  as defined in the  Restated



                                                        -4-

<PAGE>



License,   will  perform  in  accordance   with  the  technical  and  functional
specifications set forth in the Documentation for such Product provided by CASI.
CASI does not warrant that each Product will be error-free in all circumstances.
In the event of any  defect  or error,  RESELLER  agrees  to  provide  CASI with
sufficient  information  to allow  CASI to  reproduce  and  repair the defect or
error. As RESELLER's primary remedy for any defect or error in a Product covered
by such warranty, CASI will correct such errors or defects at CASI's facility by
promptly  issuing  corrected  instructions,  a  restriction,  or  a  bypass,  in
accordance  with its'  obligation for  Maintenance  Services,  as defined in the
Restated  License.  CASI is not responsible for any defect or error not reported
during  the  warranty  period  (unless  such  defect  or  error  did not come to
RESELLER's  attention  until after due use and examination of the Product during
said  warranty  period) or any defect or error in a Product  which  RESELLER has
modified, misused or damaged in a manner causing the error or defect.

         (b) EXCEPT AS OTHERWISE  PROVIDED IN THIS SECTION 3.3,  CASI  DISCLAIMS
ALL  WARRANTIES,  INCLUDING,  WITHOUT  LIMITATION,  ANY  IMPLIED  WARRANTIES  OF
MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE.  EXCEPT AS PROVIDED IN THIS
AGREEMENT,  IN NO  CASE  SHALL  EITHER  PARTY  BE  LIABLE  FOR  ANY  SPECIAL  OR
CONSEQUENTIAL  DAMAGES,  UNLESS CAUSED BY WILFUL OR KNOWING CONDUCT,  INCLUDING,
WITHOUT LIMITATION, ANY SUCH SPECIAL OR CONSEQUENTIAL DAMAGES ARISING OUT OF THE
USE OR OPERATION OF THE PRODUCTS,  DELAYS IN DELIVERY OR REPAIR,  LOSS OF USE OF
THE PRODUCTS,  OR DAMAGE TO ANY  DOCUMENTS OR OTHER  PROPERTY OF RESELLER OR ITS
LICENSEES,  EXCEPT IN THE CASE OF WILFUL  MISCONDUCT.  Either party's  liability
arising out of contract,  negligence, strict liability in tort or warranty shall
not,  except  in the case of  wilful  misconduct,  exceed  the  amounts  paid by
RESELLER under this Agreement.  Notwithstanding the foregoing, CASI (i) warrants
that RESELLER will not be required to obtain any  third-party  software in order
to operate  the  Products  other  than that  which is set forth in the  Restated
License;  (ii) warrants that the documentation and technical  materials provided
by CASI to RESELLER  will be accurate and complete;  (iii)  warrants that it has
not placed,  nor is it aware of, any  disabling  code in the  Products or Source
Code which would  alter,  destroy,  or inhibit any use of the Products or Source
Code or the data contained  therein;  (iv) covenants and agrees that it will not
terminate or attempt to terminate,  by modem or by electronic  means or by other
means,  use of the Products by RESELLER in connection with any dispute;  and (v)
warrants  that the  Products are designed to operate in the year 2000 and beyond
to store, calculate,  process and print year 2000 dates and is coded so that the
progression  from the year 1999 to 2000 (and beyond) will not cause the Products
to  cease  operating,  to  operate  incorrectly  or  otherwise  fail to meet its
documentation.

         4 UNDERTAKINGS OF RESELLER.

         4.1 Duties of RESELLER.  RESELLER agrees to promote, market, distribute
and support the Products as set forth below and agrees,  in  furtherance  of the
foregoing:


                                       -5-

<PAGE>

         (a) To identify and contact  Customers in person, by telephone or using
direct  mailings,  to  demonstrate  the  Products  to  Customers  and to  advise
Customers   on   the   selection,   use,   functionality,   specifications   and
price/performance  characteristics  of  the  Products  in  accordance  with  the
Documentation;

         (b) To market and distribute the Products only under License Agreements
in accordance with Article 5 hereof;

         (c)  To  provide  reasonable  "first  level"  technical  assistance  to
Customers and Licensees  concerning the installation,  operation and maintenance
of the Products;

         (d) To distribute corrections and enhancements prepared by CASI to, and
new releases of, the Products to Licensees;

         (e) To remit  promptly all amounts due to CASI  pursuant to Section 9.1
hereof;

         (f) To maintain records concerning the name,  address,  contact person,
e-mail address, telephone and telefax number of all Customers and Licensees;

         (g) To provide CASI with the periodic reports  described in Section 9.2
hereof;

         (h) To maintain an adequate  number of  experienced  personnel  who are
properly trained and certified by CASI to promote,  license,  install,  maintain
and otherwise support the Products; and

         (i) To notify CASI promptly of any Product defects or other  unresolved
technical  problems  concerning  the  installation,  use, or  performance of the
Products.

         4.2 Standard of Performance. RESELLER shall use commercially reasonable
efforts  to  perform  each of the duties  described  in Section  4.1 hereof in a
commercially  reasonable  manner that  reasonably  preserves and protects CASI's
business reputation and all of its proprietary rights in the Products.

         4.3 Certain  Covenants.  RESELLER  agrees not to make any warranties to
any third party  concerning  the  Products  which are in excess of the  warranty
provided  to  RESELLER  by  CASI  hereunder,  except  to the  extent  that  such
warranties  relate to features of Derivative Works not contained in the original
Products, for which RESELLER will be responsible.

         4.4 Indemnification. Unless any of the following bases for liability on
the part of RESELLER arise due to information,  guidance or Products provided to
RESELLER by CASI,  or arise as a result of a breach by CASI of its'  obligations
under this Agreement or the Restated  License,  RESELLER agrees to indemnify and
hold CASI harmless from and against any and all


                                       -6-

<PAGE>

claims,  liabilities,  costs and expenses  (including  reasonable legal fees and
costs), up to its limit of liability set forth in Section 3.3(b) above,  arising
out of (i) the improper installation,  support or maintenance of the Products by
RESELLER or its employees or agents, (ii) any  misrepresentations by RESELLER or
its  employees  and agents in respect of the  Products,  (iii) any  violation by
RESELLER  of any  of  the  material  provisions  of  this  Agreement,  (iv)  any
negligent,  wrongful or intentional acts or omissions on the part of RESELLER or
its  employees  and  agents or (v) any  warranty  or other  claim  arising  from
Customers' use or inability to use Derivative Works made by or for RESELLER.

         5 Reproduction of Products.

         5.1  RESELLER may make copies of the master copy of the Product for the
purpose of marketing and  distributing  such Product to a Customer.  Such copies
may be distributed or furnished to a Customer only if RESELLER and Customer have
executed a License Agreement in compliance with the provisions of Section 6.1 of
this Agreement.

         5.2  RESELLER  agrees  not to  remove  any  copyright  notice  or other
proprietary  markings  from the master copy of any  Product,  and each copy of a
Product  shall  contain  the same  copyright  notices and  proprietary  markings
contained in or appearing on the master copy of such Product.  All copies of the
Product  or  Documentation  licensed  to the U.S.  Government  shall  contain an
appropriate   "Restricted  Rights"  or  "Limited  Rights"  legend  according  to
applicable U.S. government regulations.

         5.3 Except as  provided  in this  Agreement  or the  Restated  License,
RESELLER  agrees not to  duplicate or  reproduce,  directly or  indirectly,  any
master copy or any copy of a Product derived therefrom in whole or in part.

         6 PRODUCT LICENSES.

         6.1  Licensing.  RESELLER is authorized  to sublicense  the Products to
Customers.  Each Product License Agreement shall be a signed instrument  between
RESELLER and a Customer.  RESELLER agrees not to make the Products  available to
any Customer unless and until such Customer shall have executed and delivered to
RESELLER a signed License  Agreement  (except that RESELLER shall substitute its
name for  CASI's  in such an  agreement),  and  RESELLER  shall  have  accepted,
executed and delivered such License  Agreement.  RESELLER shall  thereafter make
Products  available to such Customer  only in accordance  with the terms of such
License Agreement.

         6.2  Enforcement  of  License   Agreements.   RESELLER  agrees  to  use
commercially  reasonable  efforts,  without taking any legal actions, to enforce
each License Agreement under applicable law and to safeguard all material rights
(proprietary  or otherwise) of CASI in the Products.  RESELLER  agrees to notify
CASI  promptly  following  RESELLER's  receipt of any  material  legal notice or
service of process relating to any legal action relating to


                                       -7-

<PAGE>

the Products or to this Agreement. RESELLER agrees to institute any legal action
or other  proceedings or to enter into any compromise  without the prior written
consent of CASI.

         7 TRADE SECRETS AND PROPRIETARY INFORMATION.

         7.1 Proprietary Nature of Products.  (a) RESELLER  acknowledges  CASI's
claim that it is the owner (or is an authorized licensee) of the Products,  that
the Products are confidential in nature and not in the public domain,  that CASI
claims all intellectual and industrial property rights granted by law therein on
behalf of  itself or the  licensor(s)  and that CASI does not  hereby  grant nor
otherwise  transfer  any rights or  ownership of the Products to RESELLER or any
third party. Except as otherwise expressly permitted hereunder,  RESELLER agrees
not to copy or otherwise  reproduce any Product, in whole or in part, other than
as required  for  internal  use in order to provide,  or allow third  parties to
provide,  integration  services  to  Customers,  without  CASI's  prior  written
consent.  RESELLER further agrees to take all  commercially  reasonable steps to
ensure that no unauthorized persons shall have access to any of the Products and
that all authorized persons having access to the Products shall refrain from any
such  disclosure,  duplication or reproduction  except to the extent required in
the performance of RESELLER's duties under this Agreement.  Notwithstanding  the
above,   CASI   acknowledges  that  each  Derivative  Work  which  is  developed
exclusively by or for RESELLER hereunder,  whether by RESELLER's personnel or by
CASI as in its  performance  of CASI  Services  hereunder,  shall  be  owned  by
RESELLER;  provided,  however,  that  RESELLER  shall own only the new  material
embodied in such Derivative Work and not any preexisting  material  (unless such
preexisting material has become part of the public domain or does not constitute
a material element of the Derivative  Work).  Each such Derivative Work shall be
assigned  a  unique  version  number  by CASI  and  shall  display  a  statement
indicating  ownership  and  copyright  of  appropriate  modules or  features  by
RESELLER.

         (b) RESELLER  agrees to accord the Products and all other  confidential
information  relating to this  Agreement at least the same degree and methods of
protection  as  RESELLER   undertakes  with  respect  to  its  own  confidential
information, trade secrets and other proprietary data.

         (c) Except as permitted by law, RESELLER agrees not directly or through
any agent or  intermediary,  to register,  apply for  registration or attempt to
acquire any legal  protection for any of the Products or any proprietary  rights
therein or to take any other  action  which  infringes  CASI's  right,  title or
interest in or to the Products in any jurisdiction.

         (d)  RESELLER  acknowledges  that,  in the event of a willful  material
breach by RESELLER of its  obligations  under this  Article 7, CASI may bring an
appropriate legal action to enjoin any such breach hereof, and shall be entitled
to recover from  RESELLER  reasonable  legal fees and costs in addition to other
appropriate relief.

         7.2  Notices  and   Legends.   All  copies  of  the  Products  and  the
Documentation  distributed  by RESELLER  shall retain the copyright  notices and
proprietary markings contained in or appearing on the master copy thereof


                                       -8-

<PAGE>

supplied  to  RESELLER  by  CASI;  provided,  however,  that  RESELLER  may  add
proprietary  markings  relating to Derivative Works to the extent such works are
owned by RESELLER.  All copies of the Products and Documentation licensed to the
United States  Government  shall contain an appropriate  "Restricted  Rights" or
"Limited  Rights"  legend  according  to  applicable  United  States  government
regulations.

         8 USE OF TRADE NAMES AND TRADEMARKS.

         8.1 Scope of Use.

         (a) RESELLER hereby acknowledges CASI's claim of ownership of the trade
names and marks "CASI", "COMPUTER-AIDED SOFTWARE INTEGRATION", and "INTEGRATOR'S
WORKBENCH PRODUCT SERIES",  each of the Product names and all related trademarks
and  service  marks.  RESELLER  further  acknowledges  that it shall  acquire no
interest  therein by virtue of this Agreement or the  performance by RESELLER of
its  duties  and  obligations  hereunder.  RESELLER  agrees not to use the names
"CASI" or "COMPUTER- AIDED SOFTWARE INTEGRATION", or any of the Product names or
marks (or any confusingly  similar name or symbol), in whole or in part, as part
of RESELLER's business or trade name.

         (b) CASI hereby  grants to RESELLER  during the term of this  Agreement
the non-exclusive,  worldwide limited right to use the proprietary Product names
and marks only in connection  with the  performance  of RESELLER's  duties under
this  Agreement.  RESELLER  agrees not to use such names or marks in  connection
with any other  products  or  services  other  than as in its  generic  sense to
describe the function of the products or services provided by Licensee.

         (c)  RESELLER  agrees to identify  CASI as the owner of the Products in
all  Documentation  and  promotional  material.   CASI  reserves  the  right  to
reasonably approve all material promotional material but only for the purpose of
ensuring that RESELLER  properly uses CASI's  proprietary  names and marks. Upon
termination of this  Agreement,  RESELLER  agrees and undertakes not to use such
proprietary names and marks.

         8.2 Protection Against Infringement. During the term of this Agreement,
RESELLER  agrees to notify CASI promptly of (i) any known use or registration by
third parties of any trade names or marks which might  infringe  CASI's trade or
Product  names or marks  and (ii) any  notice or claim of  infringement  against
RESELLER  based on or  resulting  from  RESELLER's  use of such names and marks.
RESELLER acknowledges and agrees that CASI shall have the sole right and duty to
protect  such  names and  marks  from a legal  action  or suit for  infringement
thereof.
                                       -9-

<PAGE>

         9 PRICE, PAYMENT AND REPORTS.

         9.1 Price and Payment.

         (a) RESELLER  shall pay CASI the license fees and CASI Service fees set
forth in the attached Exhibit D, which is hereby  incorporated by this reference
herein, on the terms set forth therein.

         (b) CASI  agrees to supply the  Products  for resale to  Licensees  and
Customers by RESELLER pursuant to Article 5 hereof at current list prices,  less
the  applicable  Product  discounts  specified  in  Exhibit  D. All  prices  are
exclusive of taxes,  shipping,  insurance and other charges,  and are subject to
change on not less than sixty (60) days'  written  notice to  RESELLER,  as more
specifically set forth in Exhibit D.

         (c) RESELLER agrees to pay CASI for each Product licensed to a Customer
not later than sixty (60) days after  delivery of such Product to such Customer,
so long as RESELLER has received payment from such Customer.

         (d) Past due amounts  shall accrue  interest  from the due date thereof
until paid in full,  at the prime rate as published in the Wall Street  Journal,
plus  two  percent  per  annum,  or the  maximum  rate  otherwise  permitted  by
applicable law, whichever shall be lower.

         (e) In the event that  RESELLER  shall,  at any time,  be in arrears on
payments in excess of $200,000 owing to CASI or otherwise in material default of
this Agreement,  CASI may, upon one hundred and eighty (180) days' prior written
notice to RESELLER,  seek  whatever  remedies  are  available to it at law or in
equity, including the right to terminate, if RESELLER fails to cure such default
during such period.

         (f) In the  event  that any  License  Agreement  shall be  canceled  or
terminated  for any reason or CASI  breaches any of its  obligations  under this
Agreement  or the  Restated  License,  the amount  payable by  RESELLER  to CASI
hereunder shall be reduced  proportionately  based on payments actually received
and retained by RESELLER.

         9.2  Periodic  Reports.  Within  twenty (20) days after the last day of
each calendar month,  RESELLER agrees to prepare and transmit to CASI by telefax
a report stating the company name, address, contact name, phone number, Product,
hardware  manufacturer and model number,  operating system and release number of
each Product licensed, shipped or installed that month.

         9.3  Financial  Review.  CASI shall have the right,  during the term of
this  Agreement and for a period of one (1) year following  termination  thereof
through an independent third party ("CPA"), upon not less than fifteen (15) days
prior written  notice to RESELLER,  to conduct a review at RESELLER's  principal
business  offices of RESELLER's books and records relating to this Agreement and
to make copies thereof at CASI's expense.  If the results of such a review shall
disclose a deficiency  in amounts  payable by RESELLER to CASI in excess of five
percent  (5%) of the  amounts  actually  paid or  reported  as  payable  to CASI
hereunder  for any period which is so reviewed,  then  RESELLER  shall  promptly
reimburse CASI for such amounts and for the cost of such review,  including, but
not limited to, reasonable professional fees and travel expenses. The CPA shall


                                      -10-

<PAGE>

be one of the largest six  accounting  firms  which is not  currently  providing
service  to or has  provided  service  to CASI and shall  have  entered  into an
agreement with RESELLER  agreeing not to disclose any information of RESELLER to
CASI, except for the amount of deficiency. 

         10 TERM AND BREACH.

         10.1 Term of Agreement.  The term of this Agreement shall be perpetual,
commencing as of the effective date hereof.

         10.2 Breach by RESELLER. Notwithstanding the provisions of Section 10.1
hereof, CASI may seek whatever remedies are available to it at law or in equity,
including the right of  termination  at any time after the  occurrence of any of
the following events:

         (a)  Pursuant to a final  judgment  or order of a court with  competent
jurisdiction,  RESELLER is declared bankrupt, and such judgment or order remains
unstayed or unappealed (by filing of motion after judgment or order or filing of
appeal to higher governmental authority) and in effect for 60 days;

         (b)  RESELLER  assigns  or  transfers  this  Agreement  or any  License
Agreement or Trial  Agreement or any of its rights to  obligations  hereunder or
thereunder,  without CASI's prior written consent,  which consent CASI shall not
unreasonably withheld;

         (c)  RESELLER  violates any material  provision of this  Agreement  and
fails to cure such  violation  upon one  hundred and eighty  (180) days  written
notice detailing the violation; or 

         (d)  RESELLER becomes insolvent.

         10.3 Termination by RESELLER. Notwithstanding the provisions of Section
6.1  hereof,  RESELLER  may  terminate  this  Agreement  at any time  after  the
occurrence of any of the following events:

         (a)  Pursuant to a final  judgment  or order of a court with  competent
jurisdiction,  CASI is declared  bankrupt,  and such  judgment or order  remains
unstayed or unappealed (by filing of motion after judgment or order or filing of
appeal to higher governmental authority) and in effect for 60 days; or

         (b) CASI assigns or transfers this  Agreement or any License  Agreement
or Trial Agreement or any of its rights to obligations  hereunder or thereunder,
without   RESELLER's  prior  written   consent,   which  consent  shall  not  be
unreasonably withheld; or

         (c)  CASI   violates   any  material   provision  of  this   Agreement.

         10.4 Continuing  Obligations.  No termination of this Agreement for any
reason  whatsoever  shall in any way affect the  continuing  obligations  of the
parties under  Sections  4.4,  7.1, 9.1 (but only as payments,  reports or other
obligations  for  any  prior  months  or the  then-current  month  during  which
termination occurs) and 10.4 hereof.


                                      -11-

<PAGE>

         11 GENERAL PROVISIONS.

         11.1 Complete  Agreement.  This  Agreement,  together with the Exhibits
hereto  and  the  Restated   License,   sets  forth  the  entire  agreement  and
understandings  between the parties  hereto with  respect to the subject  matter
hereof. This Agreement merges all previous  discussions and negotiations between
the parties and supersedes and replaces any and every other agreement, which may
have existed between CASI and RESELLER.

         11.2 Modification or Amendment.  Except to the extent and in the manner
specified in this Agreement,  any modification or amendment of any provisions of
this Agreement must be in writing and bear the signature of the duly  authorized
representative of each party.

         11.3 No Implied  Waivers.  The failure of either  party to exercise any
right or option it is granted herein, or to require the performance by the other
party hereto of any provision if this  Agreement,  or the waiver by either party
of any breach of this  Agreement  shall not  prevent a  subsequent  exercise  or
enforcement of such provisions or be deemed a waiver of any subsequent breach of
the same or any other provision of this Agreement.

         11.4 Assignability. Neither party shall sell, assign, transfer, convey,
delegate or encumber any of its rights,  duties or  obligations  hereunder,  and
shall not suffer or permit  any  encumbrance  thereof,  by  operation  of law or
otherwise,  without  the prior  written  consent of the other  party,  not to be
unreasonably withheld; provided, that each party reserves the right to assign or
transfer this Agreement or any of its rights, duties and obligations  hereunder,
to any of its direct or indirect subsidiary or affiliate.

         11.5 Notices.  All notices,  requests,  reports,  submissions and other
communications  permitted or required to be given under this Agreement  shall be
deemed to have  been duly  given if such  notice  of  communication  shall be in
writing and sent by personal  delivery or by airmail,  cable,  telegram,  telex,
facsimile  transmission or other commercial means of rapid delivery,  postage or
costs  of  transmission  and  delivery  prepaid,  to the  parties  at  addresses
specified  herein  until such time as either  party  hereto shall give the other
party  hereto not less than ten (10) days' prior  written  notice of a change of
address in accordance with the provisions hereof.

         11.6 Law Governing  Agreement.  The validity of this  Agreement and the
rights,  obligations  and relations of the parties  hereunder shall be construed
and determined under and in accordance with the substantive laws of the State of
California,  without  regard to its rules of  conflicts of law. In the event any
legal  proceeding  is brought to enforce or  interpret  the  provisions  of this
Agreement,  the parties hereby agree to submit to the jurisdiction of the courts
of Los  Angeles,  California,  which shall be the  exclusive  venue for all such
proceedings.


                                      -12-
<PAGE>

         11.7 Severability.  If any provision of this Agreement is determined by
a court of competent  jurisdiction  to be in violation of any  applicable law or
otherwise  invalid or  unenforceable,  such provision shall to such extent as it
shall be determined to be illegal,  invalid or  unenforceable  under such law be
deemed null and void, but this Agreement  shall  otherwise  remain in full force
and effect.

         11.8  Publicity.  RESELLER shall not publicize or disclose to any third
party by other means any of the terms or  provisions of this  Agreement,  or the
discussions  relating  thereto,  without  the prior  written  consent  of a duly
authorized officer of CASI, except as required by law.

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed by their duly authorized  representatives  as of the day and year first
above written.


CASI:                                      RESELLER:

COMPUTER-AIDED SOFTWARE                    DATANET INTERNATIONAL, INC.
INTEGRATION, INC., a Delaware              a California corporation
corporation



By:/s/ JAMES M. CACI                       By:/S/ JAMES UNG
- --------------------                       --------------------
Name: James M. Caci                        Name: James Ung
Title: C.F.O.                              Title: President

Address:  12477 W. Cedar Dr.               Address:  1305 John Reed Court
          Suite 201                                  City of Industry, CA 91745
          Denver, CO 80228

Telephone: 303-987-3499                    Telephone: 818-968-9868
Fax:       303-987-3923                    Fax:       818-937-1986



                                      -14-

<PAGE>

                                LIST OF EXHIBITS

EXHIBIT A         Product

EXHIBIT B         Form of Customer License Agreement

EXHIBIT C         Form of Trial License Agreement

EXHIBIT D         Price and Quantity Terms





                                      -15-

<PAGE>



                                    EXHIBIT A

                                    PRODUCTS

1.    IWPS Configuration(TM)

CASI's IWPS  Configurator  products,  version 2.20 or higher.  IWPS Configurator
shall include all modules, tools and utilities produced by CASI for use with the
IWPS   Configurator   product  line  as  described  on  the  then  current  IWPS
Configurator Pricing Schedule.



                                      -16-

<PAGE>

                                    EXHIBIT B

                       FORM OF CUSTOMER LICENSE AGREEMENT

                        [To be provided at a later date]




                                      -17-

<PAGE>

                                    EXHIBIT C

                         FORM OF TRIAL LICENSE AGREEMENT

                        [To be provided at a later date]













                                      -18-


<PAGE>

                                    EXHIBIT D

                            PRICE AND QUANTITY TERMS

         A. RESELLER shall pay CASI for each License  Agreement  entered into, a
fee equal to the  suggested  retail  price set forth on CASI's then most current
IWPS  Configuration  Pricing Schedule,  minus the discount set forth immediately
below in Section B. CASI reserves the right to change the suggested retail price
of the IWPS  CONFIGURATOR,  upon  sixty  (60)  days'  prior  written  notice  to
RESELLER,  provided  that CASI hereby offers the IWPS  CONFIGURATOR  for sale to
RESELLER on terms,  including price, no worse than it offers such item to any of
its other customers,  licensees or distributors;  and provided further, that any
such price increase shall not, in the aggregate over the term of this Agreement,
exceed  125% of the lower of (i) its  suggested  retail  price as of the date of
this  Agreement,  or (ii) the price that is no worse  than  offered to its other
customers, licensees or distributors.

         B.  Discounts.  Discounts  for the IWPS  CONFIGURATOR  will be set on a
projected  annual  commitment  basis  for  sales  of the  Product  and  shall be
evaluated quarterly for performance; that is, the IWPS CONFIGURATOR discount for
each quarter will be set based on the RESELLER's ability to successfully achieve
at least 25% of its annual commitment each quarter based on the quantity of IWPS
CONFIGURATOR  products  sold  in  the  prior  quarter.  Notwithstanding  whether
RESELLER  achieves its quarterly  commitment,  the following  quantity  discount
schedule  shall  apply;  provided  that,  at the end of  each  annual  period  a
reconciliation  shall be done so that if RESELLER exceeds its Annual Commitment,
it shall receive a payment equal to the difference  between the higher  discount
percentage  applicable,  times the amount of all sales made, minus the discount,
times all sales made, already taken.

===========================================================================
     Annual Commitment                             Discount Per Unit
- ---------------------------------------------------------------------------
     0 to $250,000                                    [omitted]%
- ---------------------------------------------------------------------------
     $250,000 to $799,999                             [omitted]%
- ---------------------------------------------------------------------------
     $800,000 to $1,599,999                           [omitted]%
- ---------------------------------------------------------------------------
     $1,600,000 to $3,200,000                         [omitted]%
- ---------------------------------------------------------------------------
     Over $3,200,000                                  [omitted]%
===========================================================================


         For  the  twelve  (12)  month  period  commencing  on the  date of this
Agreement,  RESELLER agrees to an Annual Commitment of $[text omitted] to $[text
omitted].  The  parties  agree  to  negotiate  an  Annual  Commitment  for  each
successive twelve (12) month period, and appropriate  discounts related thereto;
provided that, in the event the parties fail to agree, the Annual Commitment and
discounts set forth above, or, as applicable, the most recently agreed to Annual
Commitment and discounts shall continue to apply to each successive period.


                                      -19-

                                       CONFIDENTIAL PORTIONS OF THIS DOCUMENT
                                       HAVE BEEN OMITTED AND FILED SEPARATELY
                                       WITH THE SECURITIES AND EXCHANGE
                                       COMMISSION

                     AMENDED AND RESTATED LICENSE AGREEMENT

         THIS AMENDED AND RESTATED  LICENSE  AGREEMENT  dated as of July 1, 1997
(the "Effective Date"), by and between COMPUTER-AIDED SOFTWARE INTEGRATION, INC.
(the   "Licensor"),   a  Delaware   corporation,   and  DATANET   INTERNATIONAL,
INCORPORATED (the "Licensee"), a California corporation.

         WHEREAS  the  Licensor  and  the  Licensee  are  parties  to a  license
agreement dated as of April 30, 1997; and

         WHEREAS the Licensor and the  Licensee  desire to amend such  agreement
and to restate the  agreement  as so amended (as so amended and  restated,  this
"Agreement").

         For and in consideration of the mutual covenants  contained  herein, it
is hereby agreed by and between the  undersigned,  intending to be bound thereby
as follows:

         I. DEFINITIONS

         A. SOFTWARE.  The term "Software" means authorized copies of all of the
most recent versions of the Licensor  computer software programs (in both object
and Source Code, as stipulated below) described in Exhibit A "Software" attached
hereto,  including without  limitation,  technical  manuals,  user manuals,  bug
reports  and fixes,  enhancements,  upgrades,  updates,  sequels  and  technical
bulletins.

         B. SOURCE CODE.  The term "Source Code" means the complete  instruction
set for the  Software,  including  all comments  and  procedural  code,  such as
compilation  switches,  job control language statements and a description of the
system/program generation procedure, in a form intelligible to human programmers
and  capable  of being  readily  and  easily  translated  into  object  code for
execution on computer equipment through minimal assembly or compiling,  together
with all documentation to facilitate such  translation,  assembly and compiling;
including,  without  limitation,  programmers'  notes,  technical and functional
specifications, flow charts, schematics, test programs, statements of principles
of operations,  architectural  and design  standards,  and  descriptions of data
flows, data structures and control logic.

         C. LICENSEE'S BUSINESS.  The term "Licensee's  Business" shall mean the
business of providing assembly,  integration and configuration related solutions
and services to equipment  manufacturers,  software vendors, system integrators,
government and corporate  entities and other  businesses  seeking such solutions
and services.


<PAGE>

         II. LICENSE

         In accordance with the terms herein,  Licensor grants to Licensee,  and
Licensee accepts from Licensor, a worldwide, perpetual,  nonexclusive (except as
to the  countries  comprising  South  America  (excluding  Central  America) and
Malaysia where the license  granted herein shall be exclusive for a term of five
years from the Effective Date) and  non-transferable  license to reproduce,  use
and  distribute,   and  reproduce,   disclose  to  others  for  the  purpose  of
maintenance, use, change, modify and otherwise prepare derivative works based on
the Source Code  ("License").  The License may be exercised  only at  Licensee's
configuration  centers  in Los  Angeles  or other  configuration  centers  in or
outside of the United  States where the  equipment on which the Software is used
is more  than 50%  owned by  Licensee  or,  in the  event  Licensee  leases  the
equipment,  the Licensee is obligated for more than 50% of the lease payment for
such  equipment  when  used  in  connection  with  the  Software   (collectively
"Permitted   Configuration  Centers").  The  Software  shall  be  used  only  in
connection with Licensee's  Business.  Licensee shall not permit any third party
to use  the  Software.  A  license  may be  temporarily  transferred  to back up
equipment if the particular scheduled equipment is inoperative for more than one
(1) hour. Licensee may make copies, and use the Software for testing purposes.

         Licensee  may exercise the License with respect to the Source Code upon
and  after  occurrence  of any of the  following  events  (but not  prior to the
occurrence of such events):

         A. Licensor or Glasgal  Communications,  Inc.  ("Glasgal") ceases doing
business;

         B. Licensor or Glasgal becomes insolvent or makes a general  assignment
for benefit of creditors;

         C. The  filing of a  petition  by or against  Licensor  or Glasgal  for
relief under the laws of bankruptcy;

         D.  The  petition  of an  appointment  or an  actual  appointment  of a
receiver or other custodian for the business or assets of Licensor or Glasgal;

         E. Licensor or Glasgal admits in writing its inability to pay its debts
generally as they become due; or

         F.  Licensor  materially  breaches  any of its  obligations  under this
Agreement,  or the Reseller  Agreement between the parties,  and such default or
breach has not been cured.  As used above,  material breach is hereby defined to
include, without limitation,  any default or breach that results in a hinderance
to Licensee's ability to operate Licensee's Business.


                                       -2-

<PAGE>

         III. COPIES

         The License  granted herein  includes the right to copy the Software in
non-printed,  machine  readable  form  in  whole  or in part  as  necessary  for
Licensee's Business.  In order to protect Licensor's trade secret and copyrights
in the Software,  Licensee agrees to reproduce and incorporate  Licensor's trade
secret or  copyright  notice in any  copies,  modifications  or partial  copies.
Licensee  shall  maintain no more than three copies (or such  greater  number as
Licensor  shall  reasonably  consent to) of the object code for the Software for
each Permitted Configuration Center at any time.

         IV. PRICE AND PAYMENT

         Licensee  has paid  Licensor a license fee of $[text  omitted]  for the
Software and Source Code License,  representing  payment in full. As of the date
hereof,  $[text  omitted]  of such fee has been paid to  Licensor by Licensee in
cash,  and an  additional  $[text  omitted] of such license fee has been paid by
execution and delivery by Licensee to Licensor of the  promissory  note attached
hereto and incorporated herein by this reference as Exhibit "C" (the "Note").

         Licensor  hereby  agrees that prior to entering  into an  agreement  to
license the Software or Source Code to any third party for use in the  countries
comprising  Asia,  Japan,  the Pacific Rim and  Australia,  it shall first offer
Licensee the right to such  license on terms and  conditions,  including  price,
equivalent to those contained in the proposed third party agreement.

         Any payment for any services or other  performance by Licensor shall be
payable  one hundred and eighty  (180) days after  receipt of a correct  invoice
from  Licensor;  provided  that  portions  of amounts  disputed in good faith by
Licensee  will be payable  upon  resolution  of the  dispute.  Unless  otherwise
expressly stated herein,  there shall be no additional charges for any materials
and services provided under this Agreement.

         V. SOFTWARE OWNERSHIP

         Licensor  represents  and warrants  that it is the sole owner (or is an
authorized  licensee) of the  Software and Source Code and all portions  thereof
and that it has the right to modify same and to grant  Licensee the Software and
Source Code  License and that  Licensee  shall have no  obligation  or liability
toward any third parties for the exercise of the License and that Licensee's use
of the  Software and Source Code will not infringe any third party rights in any
patent, copyright, trade secret or other proprietary right.

         VI. INTENT TO COOPERATE

         Both Licensor and Licensee  acknowledge that successful  implementation
of the Software  pursuant to this Agreement  shall require their full and mutual
best  efforts.  The parties  acknowledge  that they shall timely  fulfill  their
responsibilities set forth in this Agreement.


                                       -3-

<PAGE>

         VII. TITLE TO SOFTWARE SYSTEMS AND CONFIDENTIALITY

         The Software and all programs  developed  hereunder by Licensor and all
copies  thereof  are  proprietary  to  Licensor  and title  thereto  remains  in
Licensor.  All applicable  rights to patents,  copyrights,  trademarks and trade
secrets in the Software or any  modifications  made by Licensor  shall remain in
Licensor.  Licensee  shall not sell,  transfer,  publish,  disclose,  display or
otherwise  make  available the Software or copies thereof to others in violation
of this  Agreement.  Licensee  agrees to take  reasonable  efforts to secure and
protect each module,  software  product,  documentation  and copies thereof in a
manner which  Licensee  takes to secure and protect its own software in order to
maintain Licensor's rights therein and to take appropriate action by instruction
or agreement with its employees or consultants who are permitted  access to each
program or software  product to satisfy its  obligations  hereunder.  All copies
made by the  Licensee of the Software and other  programs  developed  hereunder,
including  translations,  compilations,  partial copies with  modifications  and
updated  and  derivative   works,   are  the  property  of  Licensee.   Licensee
acknowledges  Licensor's  claim that the Software is  confidential in nature and
not in the  public  domain,  that  the  Licensor  claims  all  intellectual  and
industrial  property  rights  granted by law  therein on behalf of itself or the
licensor(s)  and that the Licensor does not hereby grant nor otherwise  transfer
any rights or  ownership  of the  Software  to the  Licensee  or any third party
except  in  accordance  with  this  Agreement.  Except  as  otherwise  expressly
permitted hereunder,  the Licensee agrees not to copy or otherwise reproduce the
Software,  in  whole  or in  part.  The  Licensee  further  agrees  to take  all
reasonable steps which Licensee takes to protect its own software to ensure that
no  unauthorized  persons  shall  have  access  to the  Software  and  that  all
authorized  persons  having  access to the Software  shall refrain from any such
disclosure, duplication or reproduction.

         The Licensee  agrees to accord the Software,  and both parties agree to
accord all other  confidential  information  relating to this Agreement and each
party's proprietary business information such as pricing and customer identities
at least the same degree and methods of protection as such party undertakes with
respect to its own confidential information, trade secrets and other proprietary
data.

         The Licensee agrees not directly or through any agent or  intermediary,
to register,  apply for  registration or attempt to acquire any legal protection
for the Software or any  proprietary  rights therein or to take any other action
which would or could infringe upon the Licensor's right, title or interest in or
to the Software in any jurisdiction.

         Provided  that  Licensor  provides  sixty (60) days  written  notice to
Licensee  specifically  stating in sufficient detail the violation or breach and
such violation or breach, capable of being cured, is not cured during this sixty
(60) day period,  the Licensee  acknowledges  that,  in the event of a breach or
violation by the Licensee of its obligations  under this Section 7, the Licensor
may immediately terminate its performance under this Agreement without liability
to the  Licensee  and may bring an  appropriate  legal action to enjoin any such
breach or violation hereof.


                                       -4-

<PAGE>

         All copies of the  Software  shall  retain the  copyright  notices  and
proprietary  markings  contained  in or  appearing  on the master  copy  thereof
supplied to the Licensee by the Licensor.

         VIII. USE OF TRADE NAMES AND TRADEMARKS

         Licensee  hereby  acknowledges  Licensor's  claim of  ownership  of the
generic trade names and marks "CASI", "COMPUTER-AIDED SOFTWARE INTEGRATION", and
"INTEGRATOR'S  WORKBENCH PRODUCT SERIES",  the Software names.  Licensee further
acknowledges  that it shall  acquire  no  interest  therein  by  virtue  of this
Agreement  or  the  performance  by  Licensee  of  its  duties  and  obligations
hereunder,  other than the  License  granted to Licensee  under this  Agreement.
Licensee  agrees  not  to use  the  names  "CASI"  or  "COMPUTER-AIDED  SOFTWARE
INTEGRATION",  or such Software names or marks (or any confusingly  similar name
or symbol),  in whole or in part,  as part of the  Licensee's  business or trade
name.

         The Licensee agrees to notify the Licensor promptly of any known use or
registration  by third parties of any trade names or marks which might  infringe
the Licensor's trade or Software names or marks.  The Licensee  acknowledges and
agrees  that the  Licensor  shall have the sole  right and duty to protect  such
names and marks from a legal action or suit for infringement thereof.

         IX. WARRANTY

         A. The  Licensor  warrants  that the Software  will (i)  conform,  when
operated in Permitted  Configuration  Centers to  Licensor's  current  published
specifications  and  documentation  attached  hereto or  otherwise  provided  to
Licensee,  including  without  limitation,  those  specifications  set  forth in
Licensor's  so-called White Sheet Report; and (ii) will be free of defects which
affect the  Software's  performance.  The  Licensor  does not  warrant  that the
Software will be defect or error free in all circumstances.

         B.  Licensor  warrants that Licensee will not be required to obtain any
third-party software (other than third party operating system software) in order
to operate  the  Software  or Source  Code other than that which is set forth in
this  Agreement and that the entering into and carrying out of the terms of this
Agreement  will not violate or constitute a breach of any  agreement  binding on
Licensor.

         C. Licensor  warrants that the  documentation  and technical  materials
provided by Licensor to Licensee will be accurate and complete.

         D.  Licensor  warrants  that  there  is not any  disabling  code in the
Software or Source Code which would  alter,  destroy,  or inhibit any use of the
Software or Source Code or the data contained therein.


                                                        -5-

<PAGE>

         E.  Licensor  warrants  that  it  will  not  terminate  or  attempt  to
terminate,  by  modem or by  electronic  means  or by  other  means,  use of the
Software by Licensee in connection with any dispute.

         F.  Licensor  warrants  that the Software is designed to operate in the
year 2000 and beyond to store, calculate,  process and print year 2000 dates and
is coded so that the  progression  from the year 1999 to 2000 (and  beyond) will
not cause the Software to cease operating,  to operate  incorrectly or otherwise
fail to meet its documentation.

         G.  Licensor  warrants  that it will  perform its  obligations  arising
pursuant  to  this  Agreement  in a  diligent  and  professional  manner  and in
accordance with current industry standards.

         H.  Licensor  warrants  that as of the  Effective  Date Licensor has no
knowledge  of any written  notice  asserting a claim which might  reasonably  be
expected to impair Licensee's right to use the Software.

         I. Licensee must notify Licensor in writing,  within twelve (12) months
of delivery of the  Software,  or any changes or additions to the  Software,  to
Licensee  (not  including  delivery  of  any  subsequent  modifications  to  the
Software), of its claim of any such defect(s) which Licensee is aware of. If the
Software is defective,  Licensor shall remedy such defect in accordance with the
time frames set forth in Exhibit B  "SOFTWARE  MAINTENANCE  AGREEMENT"  attached
hereto and incorporated herein by this reference. The Licensee agrees to provide
the  Licensor  with  information  available to Licensee to allow the Licensor to
remedy such  defect.  The Licensor is not  responsible  for any defect or error,
which  Licensee  is aware of but not  reported  within  such  twelve  (12) month
period,  or  any  defect  or  error  in the  Software  caused  by  any  Licensee
modification,  misuse or damage, except as set forth in Exhibit B. Except as set
forth above,  the Software is being licensed to the Licensee "AS IS" and without
warranty of any kind.

         J. THE ABOVE IS A LIMITED WARRANTY AND THE WARRANTIES SET FORTH IN THIS
AGREEMENT ARE THE ONLY WARRANTIES MADE BY LICENSOR.  LICENSOR MAKES AND LICENSEE
RECEIVES NO WARRANTY (EXCEPT AS SET FORTH IN THIS AGREEMENT)  EXPRESS OR IMPLIED
AND THERE ARE EXPRESSLY EXCLUDED ALL WARRANTIES OF  MERCHANTABILITY  AND FITNESS
FOR A PARTICULAR PURPOSE. NEITHER PARTY SHALL HAVE ANY LIABILITY WITH RESPECT TO
ITS  OBLIGATIONS  UNDER THIS  AGREEMENT  FOR INDIRECT,  SPECIAL,  CONSEQUENTIAL,
EXEMPLARY,  OR INCIDENTAL DAMAGES EVEN IF IT HAS BEEN ADVISED OF THE POSSIBILITY
OF SUCH DAMAGES, INCLUDING, WITHOUT LIMITATION ANY DAMAGE TO ANY PROPERTY OF THE
LICENSEE EXCEPT IN THE CASE OF WILFUL MISCONDUCT.


                                       -6-

<PAGE>

         K. Correction for  difficulties or defects  traceable to the Licensee's
errors,  or systems changes or modifications  made by Licensee,  shall be billed
pursuant to Section XVII Additional Consulting Services.

         L. Either party's liability arising out of contract, negligence, strict
liability  in  tort  or  warranty  shall  not,  except  in the  case  of  wilful
misconduct, exceed the amount paid by Licensee under this Agreement.

         X. INDEMNITY

         A.  Licensor  hereby  agrees to  indemnify,  defend  and hold  harmless
Licensee, its shareholders,  directors,  officer, agents, employees, agents, and
representatives from and against any and all claims, expenses,  damages, losses,
costs, fees, royalties or penalties (including reasonable attorneys' fees, costs
and expenses),  liability,  actions made or brought against Licensee arising out
of any allegation of any infringement of third party's rights, including without
limitation,  patent,  trademark,  copyright, and trade secrets arising out of or
related to this Agreement, provided: (a) Licensee gives prompt written notice of
such  claim to  Licensor,  b)  Licensor  has sole  control  of the  defense  and
settlement  negotiation,  on condition that Licensee may participate and appoint
any  counsel  to  participate  in any  defense  and  settlement  negotiation  at
Licensee's  expense,  c) Licensee  cooperates  with Licensor in such defense and
settlement  negotiation,  at Licensor's expense and d) the infringement is based
on the use of the latest release of the Software made available to Licensee.  In
no event shall  Licensee  settle any such claim,  lawsuit or proceeding  without
Licensor's prior written approval.

         If,  as a result  of any  claim of  infringement  against  any  patent,
copyright,  license or other property right, Licensor is enjoined from using the
Software,  or if  Licensor  believes  that the  Software is likely to become the
subject of a claim of  infringement,  Licensor  at its option  and  expense  may
procure the right for  Licensee to continue to use the  Software,  or replace or
modify the Software so as to make it  non-infringing,  provided such replacement
or  modification is reasonably  acceptable to Licensee.  If neither of these two
options is  reasonably  practicable  or  acceptable  to  Licensee,  Licensor may
discontinue  the  license  granted  herein on one  hundred and twenty days (120)
days' written notice and indemnify and hold Licensee harmless in accordance with
the  paragraph set forth  immediately  above.  The  foregoing  states the entire
liability of Licensor with respect to infringement  of any copyrights,  patents,
license or other property rights by the Software or any parts thereof.  Upon the
occurrence  of  any  event  which  triggers  Licensor's  obligation  under  this
Agreement,  Licensee may suspend any of its obligations under this Agreement and
deposit  any amount owed under this  Agreement  into an  interest-bearing  trust
account pending final resolution of such claim, action or liability.

         B. Licensor shall defend, indemnify and hold harmless Licensee, and its
respective  directors,  officers,  employees  and agents  from and  against  all
claims, demands,  causes of action,  expenses,  damages,  losses, costs, fees or
penalties  (including   reasonable   attorneys'  fees,  expenses  and  costs  of
settlement)  whether  based  upon  tort,  breach of  contract  or  otherwise  of
whatsoever  kind and nature  arising  out of or on account of, or  resulting  in
whole or part from,  any  misrepresentation  or default  in the  performance  of


                                       -7-

<PAGE>

Licensor's  obligations pursuant to this Agreement,  to the extent caused by any
act,  error or omission of  Licensor,  employees  of  Licensor,  or of any other
persons or entities who are directly or  indirectly  associated  with  Licensor.
Licensee  shall give  Licensor  prompt  notice of any claim or liability  hereby
indemnified  against by Licensor  and  thereupon  Licensor  shall be entitled to
control,  and shall assume full  responsibility for, the defense of such matter.
The  indemnity  contained  herein  shall  not be  deemed to be a waiver of or in
limitation of any other rights Licensee may have.

         XI. BREACH

         Except as otherwise specifically set forth herein,  Licensor shall have
the right to terminate  this  Agreement  and the license  granted  herein in the
event Licensee is in default of its obligations under this Agreement  (including
those set forth immediately below); upon one hundred and eighty (180) days prior
written notice detailing the reason for termination and providing an opportunity
for Licensee to cure any such default during such period:

         A. In the event that Licensee,  its officers or employees  violates any
provision of this Agreement including,  but not limited to,  confidentiality and
payment and such violation is not cured during such period;

         B. In the event  Licensee (i)  terminates  its  business;  (ii) becomes
subject  to any  bankruptcy  or  insolvency  proceeding  (whether  voluntary  or
involuntary)  under  Federal or state  statute or (iii)  becomes  insolvent,  is
otherwise  unable to pay its debts as they  become  due or  becomes  subject  to
direct control by a trustee, receiver or similar authority;

         C. In the event the Licensee assigns or transfers this Agreement or any
of its rights or obligations  hereunder,  without the  Licensor's  prior written
consent, which shall not be unreasonably withheld;  provided however, no consent
is required  other than notice in the event  Licensee  assigns or transfers this
Agreement  or  any  of its  rights  or  obligations  hereunder  to an  affiliate
controlled by, under common control with or controlling  Licensee or a successor
to all or substantially all of Licensee's assets used in Licensee's Business.

         D. Within five days after termination, Licensee will return to Licensor
the Software  and all copies in the form  provided by Licensor or as modified by
Licensee,  or upon request by Licensor destroy the Software and all copies,  and
certify in writing that they have been destroyed.  Termination shall not relieve
Licensee  of  its  obligations   regarding   confidentiality  of  the  Software.
Termination  will be in  addition to and not in lieu of any  equitable  remedies
available to Licensor.

         Licensor  shall be provided  written notice by Licensee in the event of
any breach or default  hereunder by Licensor.  Licensor  shall have fifteen (15)
days from  receipt  of such  written  notice to cure any such  breach;  provided
however,  licensor  shall have five days from receipt of such written  notice to
cure the first  occasion of any breach where  Licensor has  committed to a fixed
time frame for performance as expressly set forth in this Agreement. In any such
instance, time shall be considered of the essence.


                                       -8-

<PAGE>


         XII. TAXES

         Licensee  shall,  in addition to the other  amounts  payable under this
Agreement, pay all sales and other taxes, federal, state, or otherwise,  however
designated,   which  are  levied  or  imposed  by  reason  of  the  transactions
contemplated  by this  Agreement,  other than based on the income  derived  from
these  transactions.  Licensee shall pay to Licensor an amount equal to any such
items actually paid, or required to be collected or paid by Licensor at the time
the  payment  for the  services  performed  or the  License  granted  under this
Agreement.

         XIII. HARDWARE REQUIREMENTS

         Licensee shall make available for the Software implementation,  at each
Permitted  Configuration Center,  computer equipment and software configurations
equivalent to any  configuration  which Licensor has approved prior to or during
the term of this Agreement for other licensees or customers.

         XIV. DELIVERY, INSTALLATION AND TESTING

         Licensee  hereby  acknowledges  receipt  of a  previous  version of the
Software.  The Source  Code  shall be  delivered  within  three days of an event
occurring under Section II that would allow Licensee access to the Source Code.

         XV. CUSTOM MODIFICATIONS

         All custom  modifications  to the  Software,  not  including  assisting
Licensee  in  implementation  of the  Software  job control  language,  shall be
undertaken by Licensor in  accordance  with Section XVII  Additional  Consulting
Services.

         XVI. GENERAL

         A. Each party  acknowledges  that it has read this Agreement,  together
with the  Exhibits  hereto,  it  understands  it,  and agrees to be bound by its
terms,  and further agrees that this is the complete and exclusive  statement of
the  agreement  between  the  parties,  which  supersedes  and  merges all prior
proposals,  understandings and all other agreements,  oral and written,  between
the parties  relating to this  Agreement.  This Agreement may not be modified or
altered except by written instrument duly executed by both parties.

         B. Dates or times by which  Licensor is  required  to make  performance
under  this  Agreement  shall be  postponed  automatically  to the  extent  that
Licensor is prevented from meeting them by causes beyond its reasonable control,
but no more than thirty (30) days.

         C. This  Agreement  and the rights,  obligations  and  relations of the
parties  hereunder  shall be  governed  by the laws of the  State of  California
without  regard  to its  rules of  conflicts  of law.  In the  event  any  legal
proceeding is brought to enforce or interpret the  provisions of this  Agreement
the  parties  hereby  agree to submit to the  jurisdiction  of the courts of Los
Angeles,   California,   which  shall  be  the  exclusive  venue  for  all  such
proceedings.

                                       -9-

<PAGE>

         D. If any provision of this  Agreement is invalid under any  applicable
statute  or rule of law,  it is to that  extent to be deemed  omitted,  but this
Agreement shall otherwise remain in full force and effect.

         E. Neither party may sell, assign, transfer, convey, delegate, encumber
or  sub-license,  without  the prior  written  consent of the other  party,  its
rights,  duties or obligations  under this Agreement to any person or entity, in
whole or in part,  which consent shall not be unreasonably  withheld,  except as
otherwise provided in Section XI(c).  Notwithstanding anything in this Agreement
to the  contrary,  in the event of a  proposed  assignment  or  transfer  of the
Agreement by Licensee,  and the assignee's use of the Software would  materially
increase beyond the anticipated future use of the Software by Licensee, i.e., an
increase  to at least  150% of the  anticipated  future use of the  Software  by
Licensee,  the  Licensor  shall  have  the  right to  charge  such  assignee  an
additional  reasonable  license fee equivalent to the fees Licensor then charges
to companies that would use the Software in an amount  reasonably  equivalent to
such  assignees'  anticipated  usage,  minus the license fee(s) paid by Licensee
hereunder.  In the event  such  assignee  refuses  to pay such  equivalent  fee,
Licensor  may in its sole and  absolute  discretion,  refuse to  consent to such
assignment or transfer.

         F. In the event of any dispute or legal proceeding  between the parties
arising out of related to this  Agreement or its breach,  the  prevailing  party
shall be entitled to recover from the  non-prevailing  party all fees, costs and
expenses,  including without limitation,  all attorney's and expert witness fees
and disbursements incurred in connection with such dispute or legal proceeding.

         G. The waiver or failure of either  party to exercise  in any  respects
any right  provided for herein shall not be deemed a waiver of any further right
hereunder.

         H. All notices requests, reports,  submissions and other communications
permitted or required to be given under this  Agreement  shall be deemed to have
been duly given if such notice of communication  shall be in writing and sent by
personal delivery or by airmail, cable, telegram,  telex, facsimile transmission
or other  commercial  means of rapid delivery,  postage or costs of transmission
and delivery  prepaid,  to the parties at addresses  specified herein until such
time as either  party hereto shall give the other party hereto not less than ten
(10) days' prior written  notice of a change of address in  accordance  with the
provisions hereof.

         XVII. ADDITIONAL CONSULTING SERVICES

         During the term of this Agreement, Licensor shall provide Licensee with
various  business  and  technical  consulting  services as may be  requested  by
Licensee.  Such services  shall be provided  subject to the following  terms and
conditions.


                                      -10-

<PAGE>

         A.  Licensee  shall be  entitled  to order  services  to be provided by
Licensor and Glasgal (or its  subsidiaries)  under the terms of this  Agreement.
This  Agreement  includes the ability to require the services of any Licensor or
Glasgal "without  limitations" (or its  subsidiaries)  personnel.  Such services
shall be provided in a professional and workmanlike manner.

         B. Unless otherwise  cancelled in writing by Licensee,  Licensee agrees
to pay Licensor  $[text omitted] as a refundable  Service  Retainer Fee one week
after the  beginning of each two month period  beginning on the  Effective  Date
(the   "Service   Period")   for  all   maintenance,   installation,   training,
modification, support and other services to be provided by Licensor that are not
being provided by Licensor pursuant to Exhibit "B". In the event that in any two
month Service Period the fees for the actual services provided by Licensor total
less than $[text omitted],  Licensee shall subtract the remaining balance of the
Service  Retainer  Fee and shall pay  Licensor  the  difference  as the  Minimum
Service Fee for the forthcoming Service Period.

If Licensee  requests services during the first year after the execution date of
this Agreement in excess of $[text omitted] each Service Period, after deducting
any unused balance remaining from prior Service Periods, which by year end is in
excess of $[text  omitted]  (at the Exhibit D rates) all such  excess  requested
services  will be provided by Licensor  at the then  current  rate  charged to a
majority of its  customers.  Licensor may charge for such excess  services  each
Service  Period,  subject  to a year end  reconciliation.  To the  extent  total
services  for the year (at the Exhibit D rates) are less than  $[text  omitted],
Licensor  shall  immediately  refund any  payments  made by  Licensee  in excess
thereof. After such year, Licensor may charge for services requested by Licensee
in excess of $[text omitted] ($[text omitted] each Service Period),  at its then
current rates charged to a majority of its customers, again subject to an annual
reconciliation and otherwise as set forth immediately above.

         C.  Licensee  agrees  to pay  all  reasonable  out-of-pocket  expenses.
Licensee shall have the option to book travel  arrangements  for Licensor and/or
Glasgal (or its subsidiaries) personnel.

         D. Service  fees that exceed the Service  Retainer Fee shall be due and
payable  within thirty (30) days following the end of the Service Period and the
receipt of invoice.

         E. Services shall be provided based upon job classifications and at the
hourly rates specified in Exhibit "D" "SCHEDULE OF SERVICE  CLASSIFICATIONS  AND
RATES" attached hereto and incorporated by this reference  herein.  In the event
Licensee  chose not to pay the  Service  Retainer  Fee for any  Service  Period,
Licensor  has the sole  option to change  the rates  specified  in  Exhibit  "D"
through notification, in writing, to its then current standard rates.

         F.  Licensor  shall  submit  time  records  in  writing  for each month
detailing the personnel, services and time provided to Licensee by the fifth day
of the  following  month.  Licensee  shall have five (5) business days to review
such time records for accuracy and submit  discrepancies  to Licensor.  Licensor
shall use its best  efforts to ensure that only time spent  working on behalf of
Licensee is reported and billed.


                                      -11-

<PAGE>

         G.  Licensee  agrees to  provide  Licensor  with a  purchase  order for
services to be provided  under the terms herein at least three (3) days prior to
the required start date for the provision of the services.

         H.  Licensor  hereby  agrees  to  provide  the  Maintenance   Services,
commencing on the execution date, set forth in Exhibit "B" in  consideration  of
the payment by Licensee to Licensor  of $[text  omitted]  per  quarter,  payable
within thirty (30) days of receipt of invoice.  Such payment  shall  commence on
March 1, 1998. In the event Licensee chooses not to secure Maintenance  Services
it will no longer be obligated to make such payment and Licensor  will no longer
be obligated to provide Maintenance Services.

         XVIII. TECHNICAL SUPPORT

         Licensor will deliver to Licensee any changes,  updates,  upgrades,  or
enhancements to Software (and Source Code when and if Licensee is entitled to it
under the  provisions  of  Section  II  hereof),  including  without  limitation
programming  changes,  releases,  versions,  and other enhancements,  along with
updates or revisions to technical materials and documentation to the extent that
they  relate to the  Software  and Source  Code  within  thirty (30) days of the
release to Licensor's  own technical,  programming,  or support staff and in any
event,  no later than the  release to any  customer  or  licensee of Licensor or
Glasgal and as otherwise  set forth in Exhibit B; provided that Licensee is then
current in its payment for  Maintenance  Services (as defined in Exhibit B). End
User documentation shall be updated on diskette in Microsoft Word for Windows or
such other industry standard program as mutually agreed to by the parties.

         Licensor agrees to perform  technically-feasible  Software  programming
changes  requested  by  Licensee  during the term of this  Agreement,  including
changes to or new formats for inclusion in the Software,  in a timely manner and
at rates to be negotiated in good faith by the parties.

         XIX. CORPORATE GUARANTEE

         Glasgal  unconditionally  guarantees the  performance of Licensor under
the Sections  entitled  Warranty  and  Indemnity  of this  Agreement,  including
without  limitation  any  obligation or liabilities of Licensor owed to Licensee
thereunder,  heretofore,  now or hereafter  made,  incurred or created,  whether
voluntary or involuntary and however arising,  whether due or not due,  absolute
or  contingent,  liquidated or  unliquidated,  determined or  undetermined,  and
whether Licensor may be liable  individually or jointly with others,  or whether
recovery may be or hereafter  become  barred by any statute of  limitations,  or
whether such performance may be or hereafter become otherwise unenforceable.

         Glasgal  authorizes  Licensee,  without  notice or demand  and  without
affecting its liability  under this  Agreement,  from time to time to (a) renew,
compromise,  extend,  accelerate,  or otherwise  change,  increase,  or decrease
Licensor's performance or the terms of this Agreement


                                      -12-

<PAGE>

         Glasgal waives any defense arising by reason of any disability or other
defense of Licensor or by reason of the cessation  from any cause  whatsoever of
the liability of Licensor.  Until this Agreement has expired and all performance
of Licensor to Licensee shall have been fully  performed,  Glasgal shall have no
right of subrogation,  and waives any right to enforce any remedy, which Glasgal
now has or may hereafter have against Licensor. Guarantor waives all demands for
performance, notices of nonperformance, protests, notices of protest, and of the
creation, or incurring of new or additional obligation or liability of Licensor.



                                      -13-

<PAGE>


LICENSOR:                                   LICENSEE:

COMPUTER-AIDED SOFTWARE                     DATANET INTERNATIONAL,
INTEGRATION, INC.                           INCORPORATED


By: /s/ JAMES M. CACI                       By: /s/ JAMES UNG
   ------------------                           -------------------
Name:  James M. Caci                        Name: James Ung
Title: C.F.O.                               Title: President
Address: 12477 W. Ceder Dr.                 Address: 1304 John Reed Court
         Suite 201                                   Industry, CA 91745
         Denver, CO 80228

Glasgal Communications, Inc.                EXECUTION DATE:  September 15, 1997
as to Section XIX Corporate Guaranty only

By: /s/ JAMES M. CACI
   ------------------
Name:  James M. Caci
Title: C.F.O.
Address: 20C Commerce way
         Totowa, NJ 07054


                                      -14-

<PAGE>


                                    EXHIBIT A

                                    SOFTWARE

         Licensor's IWPS  Configurator  products,  version 2.20 or higher.  IWPS
Configurator shall include all modules, tools and utilities produced by Licensor
for use with the IWPS Configurator product line.




                                      -15-

<PAGE>


                                    EXHIBIT B
                         SOFTWARE MAINTENANCE AGREEMENT


                                    Article 1
                                  DEFINITIONS.

         Terms in this  Maintenance  Agreement  which are  capitalized  have the
meanings set forth below, or as defined elsewhere in this Agreement.

         "Error"  means an  instance  of  failure  of the  Software  to meet the
requirements of Section XI,  Warranty of this  Agreement.  An Error is a Class 1
Error if it renders  continued  use of the Software  commercially  infeasible in
Licensee's  reasonable  judgment.  An  Error  is a  Class 2  Error  if it  makes
continued use of the Software seriously  inconvenient and substantially  reduces
its value to Licensee, in Licensee's  reasonable judgment.  All other Errors are
Class 3 Errors; in particular, all documentation shortcomings and deviations and
cosmetic errors that do not have the economic  consequences  defined for Class 1
and Class 2 Errors shall be deemed Class 3 Errors.

                                    Article 2
                              TERM AND TERMINATION.

         2.1  TERM.  Commencing  upon  delivery  of the  Software,  the term for
providing Maintenance Services for such Software shall be three months and shall
automatically  renew quarterly,  unless Licensee notifies Licensor in writing of
its decision to not renew.

         2.2  TERMINATION  BY LICENSOR.  Licensor may terminate the provision of
Maintenance Services at any time, whereupon Licensee's Source Code License shall
commence.

         2.3 TERMINATION BILLING.  Licensor shall refund any prepaid charges for
Maintenance  Services  pro  rata  from  the  effective  date  of  any  permitted
termination.  Licensee shall pay any charges for Maintenance  Services  rendered
pro rata to the effective date of any permitted termination.

                                    Article 3
                                    CHARGES.

         Charges for  Maintenance  Services  shall be as stated in Section XVII.
Additional Consulting Services of the Agreement.


                                      -16-

<PAGE>

                                    Article 4
                            SERVICE RESPONSIBILITIES.

         4.1  MAINTENANCE.  Licensor  shall  provide  Licensee  the  maintenance
services  described  in this  Exhibit  and the  Agreement  with  respect  to the
Software  and  Source  Code,   including   providing   updates  and  corrections
("Maintenance Services"). Licensor shall correct all Errors reported by Licensee
by means of the  procedures  established by this Exhibit.  Maintenance  Services
shall be performed in a timely and professional manner by qualified  maintenance
technicians  familiar  with the  Software  and  Source  Code and its  operation.
Licensor shall provide, upon Licensee's request,  periodic reports on the status
of Maintenance Services requested by Licensee.

         4.2 SUPPORT AND RESPONSE TIME.

         (i) Licensor shall provide  telephone  support solely for the reporting
and correction of suspected Errors ("Support") Monday through Friday,  9:30 a.m.
to 5:30 p.m.,  Mountain Standard Time,  except Licensee  holidays  ("Maintenance
Period").  Licensor will also have personnel on call outside of the  Maintenance
Period during which time Licensee may request Maintenance Services.  Maintenance
Services,  both in and outside of the Maintenance  Period,  shall be provided as
set forth below.

         (ii) Licensor  shall provide to Licensee,  and keep current,  a list of
persons  and  telephone  numbers  ("Calling  List") for  Licensee to contact for
Support.  Such Calling List shall  include:  (1) the first person to contact for
the answer or  assistance  desired,  and (2) the  persons in  successively  more
responsible or qualified positions to provide the answer or assistance desired.

         (iii) If Licensee desires Maintenance Services,  Licensee shall contact
Licensor's  telephone  Support  service in  accordance  with the  Calling  List.
Licensor shall make best efforts to respond to Licensee's initial telephone call
with off-site telephone consultation,  assistance and advice relating to Support
of the  Software  within  thirty  (30)  minutes  of  Licensee's  first  call for
Maintenance  Services or, as to requests for assistance not involving  suspected
Class 1 or 2 Errors made outside of the Maintenance  Period,  within thirty (30)
minutes after the start of the next day occurring during the Maintenance  Period
and,  in any event,  Licensor  shall  respond  within two hours of such  allowed
response times. If Licensor fails to so respond; or if Licensee is unable, after
three or more calls within a fifteen  (15) minute  period,  to reach  Licensor's
telephone Support service;  or if the designated person from the Calling List is
not available when Licensee  makes contact with Licensor to obtain  consultation
and assistance, then Licensee shall attempt to contact the next more responsible
or qualified  person on the Calling List until  contact is made and a designated
person responds to the call.


                                      -17-

<PAGE>

         (iv) After Licensee  reports a suspected  Class 1 or 2 Error,  Licensor
shall provide a correction or  workaround  as soon as possible.  Licensee  shall
consult with  Licensor to convey the severity of the Error.  If Licensor has not
diagnosed and corrected a Class 1 or Class 2 Error on the same day as Licensee's
initial  telephone  call,  Licensee shall submit to Licensor a listing of output
and such other data as  Licensor  may  request and is  reasonably  available  to
Licensee in order to reproduce  operating  conditions  similar to those  present
when Licensee detected such Error.

         (v) For Class 1 Errors,  Licensor shall provide a workaround reasonable
in Licensee's  judgment,  or a correction,  in any event within three days after
receipt of output or other  documentation  of such Error.  Licensor shall,  upon
Licensee's request,  without limitation,  assign fully-qualified  technicians to
work with Licensee at Licensee's site without  interruption  (i.e., 24 hours per
day) until Licensor provides a workaround  reasonable in Licensee's judgment, or
a correction.

         (vi) For Class 2 Errors, Licensor shall provide a workaround reasonable
in Licensee's  judgment,  or a  correction,  in any event within five days after
receipt of output or other  documentation  of such Error.  Licensor shall,  upon
Licensee's request,  without limitation,  assign fully-qualified  technicians to
work with Licensee at Licensee's site during  Licensee's  regular business hours
until Licensor  provides a workaround  reasonable in Licensee's  judgment,  or a
correction.

         (vii)  For  Class 3  Errors,  Licensor  shall  correct  such  Error  by
modifying  the  Software  no later than the next  update,  unless  Licensor  has
scheduled  release of such update  less than  thirty (30) days after  Licensee's
notice, in which case Licensor shall correct the Error in the following update.

         4.3 UPDATES.  Licensor shall provide  Licensee updates to the Software,
whenever Licensor makes such updates generally available to its customers.

         4.4  CONTINUING  SUPPORT.  Licensee may decline to install an update or
upgrade Licensor offers. In such event,  Licensor shall continue the Maintenance
Services  for whatever  version of the  Software  that is installed at Licensee,
subject to Licensor's right to terminate this Maintenance agreement as permitted
in article 2.3  TERMINATION BY LICENSOR.  Licensor may charge  additionally  for
such Maintenance Services pursuant to Section XX Additional  Consulting Services
provided that  Licensee is more than one update or upgrade  behind and continues
to decline to install a prior update or upgrade that would cause the Software to
be in compliance with the Warranty.

         4.5  COMPATIBILITY.  Within  ninety (90) days after the  supplier of an
operating system ("OS") in use at a Permitted  Configuration Center makes a new,
upgraded  version or release of such OS generally  available  to its  customers,
Licensor shall deliver to Licensee,  upon Licensee's  request,  an update to the
Software and Source Code to ensure its  compatibility  with such new OS release,
or if no update is  necessary,  Licensor  shall so state to  Licensee in writing
within such ninety (90) days.  Licensor  may charge  Licensee  for such  upgrade
pursuant to Section XVII Additional Consulting Services. In such event, Licensee


                                      -18-

<PAGE>
shall  have the  exclusive  right to such  upgrade  and  Licensor  shall  not be
entitled to license, sell, market or distribute such upgrade to any third party.

         4.6 EARLY VERSION.  Licensor shall,  upon Licensee's  request,  provide
early  versions  of updates  or  upgrades  prior to general  release in order to
provide  development  feedback.  Licensee,  at its request,  will be included in
Licensor design  meetings  during the development  cycle and Licensor shall make
all  reasonable  efforts to  include  general  interest  features  suggested  by
Licensee and develop the  workpapers  and modules that Licensee  considers  most
important. Licensee may send a reasonable number of employees to attend end-user
group  meetings  sponsored by  Licensor.  Licensee  shall pay all  out-of-pocket
expenses associated therewith.

         4.7 TRANSITIONAL  SUPPORT. If the provision of Maintenance  Services to
the  Software  covered by this Exhibit is  terminated  by Licensor as allowed in
Article 2.3  TERMINATION BY LICENSOR,  Licensor shall give Licensee at least one
hundred and eighty (180) days' prior  notice,  whereupon the Source Code License
shall become effective.


                                    Article 5
                           LICENSEE RESPONSIBILITIES.

         5.1 SUSPECTED ERRORS. If Licensee  discovers any suspected Error in the
Software  Licensee  shall analyze the suspected  Error to determine if it is the
result of Licensee's misuse or  misunderstanding  of the Software before seeking
Licensor's assistance.

         5.2 LICENSEE RESPONSIBILITY.  In the event Licensor determines that the
problem reported by Licensee is directly related to unauthorized  alterations of
the Software by Licensee, then

         (i) Licensor may charge for employee time  expended in accordance  with
Section  XVII   Additional   Consulting   Services  in  addition  to  reasonable
out-of-pocket expenses.


                                      -19-

<PAGE>

                                 EXHIBIT C- NOTE

THE SECURITIES  REPRESENTED BY THIS  CERTIFICATE  NOT BEEN  REGISTERED  UNDER TO
SECURITIES ACT OF 1933 (THE "ACT") OR STATE  SECURITIES  LAWS AND NO TRANSFER OF
THESE  SECURITIES  MAY BE MADE EXCEPT (A) PURSUANT TO AN EFFECTIVE  REGISTRATION
STATEMENT UNDER THE ACT, OR (B) PURSUANT TO AN EXEMPTION  THEREFROM WITH RESPECT
TO WHICH THE  COMPANY  MAY,  UPON  REQUEST,  REQUIRE A  SATISFACTORY  OPINION OF
COUNSEL FOR THE HOLDER THAT SUCH TRANSFER IS EXEMPT FROM THE REQUIREMENTS OF THE
ACT.

As of July 1, 1997                                               $[text omitted]

Non-Interest Bearing
Promissory Note Due March 31, 1998,


         DataNet International, Incorporated, a California corporation (together
with its successors and assigns,  "Issuer"),  for value received hereby promises
to pay to  Computer-Aided  Software  Integration,  Inc., a Delaware  corporation
(together with its successors,  transferees and assigns,  "Noteholder"), by wire
transfer of immediately  available funds to an account  designated by Noteholder
by notice to Issuer the  principal sum of [text  omitted]  ("Note  Amount"),  as
provided herein.

         This Note (the "Note") is delivered  to  Noteholder  as payment in full
for the license fee (the "License Fee") for the licenses and rights  provided to
Issuer pursuant to that certain Amended and Restated License  Agreement dated as
of  the  date  hereof  by  and  between  Issuer  and  Noteholder  (the  "License
Agreement").  This  Note is an  amendment  and  restatement  of,  and  issued in
substitution  for, that certain Note of the Issuer dated April 30, 1997 in favor
of Noteholder in the principal amount of $[text omitted] (the "April Note"). The
execution  and  delivery  of this Note shall  render the April Note null,  void,
canceled,  terminated  and satisfied in all  respects,  and Issuer shall have no
liability in connection therewith or such execution and delivery.

         1. TERMS OF NOTE.  The Note Amount shall not accrue  interest and shall
be due and payable in two installments (the "First  Installment" and the "Second
Installment," respectively), payable in the amounts and on the dates as follows:

          Payment Date                                Principal Payment
          ------------                                -----------------

First
Installment:  October 31, 1991                        $[text omitted]

Second
Installment:  February 28, 1998                       $[text omitted]



                                      -20-

<PAGE>



; provided, however, that:

         (i)      in the event that Issuer in its sole discretion  consummates a
                  Qualified Financing (as hereinafter  defined) prior to payment
                  of  the  First  Installment,  the  first  $[text  omitted]  of
                  proceeds  of such  Qualified  Financing  shall be  immediately
                  applied to pre-payment of the Second Installment; and

         (ii)     in the event that Issuer in its sole discretion  consummates a
                  Qualified IPO (as hereinafter defined) prior to payment of the
                  Second  Installment,  the first $[text omitted] of proceeds of
                  such  Qualified  Financing  shall be  immediately  applied  to
                  prepayment of the Second Installment.

For purposes of this Note, (i) a Qualified  Financing  shall mean a subordinated
debt or equity financing  transaction or a series of subordinated debt or equity
financing  transactions  which yield gross  proceeds to the Issuer or any of its
subsidiaries  of at least  $1,000,000,  and (ii) a  Qualified  IPO shall mean an
initial  underwritten  offering  by the Issuer of its  securities  to the public
pursuant  to  a  registration  statement  filed  with  the  Securities  Exchange
Commission under the Securities Act of 1933, as amended.

         Whenever  any  payment of this Note shall be stated to be due on a day,
which is not a Business Day,  such payment shall be made on the next  succeeding
Business Day. For purposes of this Note,  "Business  Day" means any day except a
Saturday,  Sunday or other day on which commercial banks in the City of New York
are authorized by law to close.

         2. EVEN OF DEFAULT  DEFINED:  ACCELERATION  OF PAYMENT.  In case one or
more of the following  events ("Events of Default") (if it shall be voluntary or
pursuant to any final judgment,  decree or order of any court or any final order
of  any  administrative  or  governmental  body)  shall  have  occurred  and  be
continuing:

         (a)  Failure  on the part of Issuer to pay any  installment  under this
Note when due at  maturity,  upon  acceleration  or  otherwise  and such default
continues  for a period of more than  thirty  (30) days  after the date on which
written notice specifying such failure, stating that such notice is a "Notice of
Default"  hereunder and demanding  that Issuer remedy the same,  shall have been
given by registered or certified mail, return receipt requested, to Issuer; or

         (b)  Material  failure on the part of Issuer duly to observe or perform
any of the material  covenants or agreements on the part of Issuer  contained in
the License Agreement, for a period


                                      -21-

<PAGE>



of thirty  (30) days  after the date on which  written  notice  specifying  such
failure,  stating  that such  notice  is a "Notice  of  Default"  hereunder  and
demanding  that Issuer  remedy the same,  shall have been given by registered or
certified mail, return receipt requested, to Issuer; or

         (c) A material  final  judgment or order (not covered by insurance) for
the payment of money in excess of  $500,000  shall be  rendered  against  Issuer
(treating any  deductibles  as not so covered) sill rendered  against Issuer and
such judgment or order shall  continue  unsatisfied,  unstayed or unappealed (by
filing  of  motion  after  judgment  or order or  filing  of  appeal  to  higher
governmental authority) for a period of 30 days; or

         (d) Issuer makes an assignment  for benefit of creditors  involving all
of its assets; or

         (e) Issuer  pursuant to or within the meaning of title 11, U.S. Code or
any succeeding federal law ("Bankruptcy Law"):

                  i)   Commences a voluntary  case or  proceeding,  which is not
dismissed within ninety (90) days of commencement,

                  ii)  Consents  to the entry of an order for relief  against it
effectuating  the  transfer  of all of its  assets  in an  involuntary  case  or
proceeding,  unless such case or proceeding is dismissed within ninety (90) days
of commencement, or

                  iii) Consents to the  appointment  of any  receiver,  trustee,
assignee for the benefit of creditors,  liquidator or similar official under any
Bankruptcy Law (a  "Custodian")  for it or for all or  substantially  all of its
property, which Custodian is not removed within ninety (90) days of appointment,
or

                  iv)  A court of competent jurisdiction enters a final order or
decree under any Bankruptcy Law that:

                  v)   Is for relief against Issuer effectuating the transfer of
all of its assets in an  involuntary  case or  proceeding,  unless  such case or
proceeding is dismissed within ninety (90) days,

                  vi)  Appoints a Custodian  of Issuer for all or  substantially
all of the property of Issuer, which Custodian is not removed within ninety (90)
days of appointment, or

                  vii) Orders the complete  liquidation  of all of the assets of
Issuer,

         And such order or decree  remains  unstayed or unappealed (by filing of
motion  after  judgment  or order or filing  of  appeal  to higher  governmental
authority) and in effect for 60 days;


                                      -22-

<PAGE>


         Then,  (i) in each case where a material Event of Default occurs (other
than a  material  Event of  Default  under  Section  3(e) or 3(f)  hereof),  the
Noteholder,  by thirty (30) days notice in writing to Issuer (the  "Acceleration
Notice"),  may declare the aggregate Note Amount to be due, and upon the passage
of such thirty (30) days, the same shall become due; provided that if a material
Event of Default under Section 3(e) or 3(f) occurs, the Note Amount shall become
and be immediately  due upon receipt of written notice of such default to Issuer
on the part of the  Noteholder.  Subject to Section 7 below,  the Noteholder may
exercise  this option to accelerate on the terms of this Note during any default
by Issuer regardless of any prior forbearance.

         Upon the  occurrence of, and during the  continuation  of, any material
Every of Default (or, in the case of those Events of Default with  allotted cure
periods,  upon  expiration of the allotted cure period of such material Event of
Default)  the  principal  amount of this Note shall bear  interest  at a rate of
[text omitted]% per annum (the "Default Interest").

         3.  DEFAULT  BY  NOTEHOLDER  OR  GLASGAL.   If  Noteholder  or  Glasgal
Communications,  Inc. or any of its  subsidiaries  or affiliates  (collectively,
"Glasgal")  breaches the License  Agreement or any other  agreement by and among
Issuer  and  Noteholder  and/or  Glasgal,  then this Note  shall be  immediately
rendered null,  void,  canceled,  terminated and satisfied in all respects,  and
Issuer shall have no liability in connection  therewith after such execution and
delivery.

         4. PREPAYMENT.  The Issuer may prepay the unpaid  principal  balance of
this Note in whole or in part, without penalty at any time. The principal amount
of this Note may be prepaid only in cash.

         5.  TRANSFER.  This Note is assignable and  transferable  by Noteholder
only with the consent of Issuer and only upon  compliance with the provisions of
Section 2 above, and by Issuer with Noteholders consent.

         6. NO WAIVER. No failure on the part of Noteholder to exercise,  and no
delay in exercising,  any right hereunder shall operate as a waiver thereof; nor
shall any single exercise of any right  hereunder  preclude any other or further
exercise  thereof or the  exercise of any other right  hereunder.  The  remedies
herein  provided have been  negotiated by the parties,  are  cumulative  and are
exclusive of any other remedies provided by law.

         7. NO  COLLECTION.  Notwithstanding  any provision of Section 3 of this
Note, the License Agreement or otherwise, no suit may be brought to collect this
Note or for payment of the License Fee; instead,  Noteholder shall only be able,
and its


                                      -23-

<PAGE>



exclusive  remedy  for any  default  under  this Note or the  failure to pay the
License Fee shall be to apply the entire amount due hereunder to payment for the
Common  Stock  of the  Issuer  pursuant  to the  terms of that  certain  Warrant
Agreement of even date herewith by and between the Issuer and the Noteholder.

         8. AMENDMENT. No amendment or waiver of any provision of this Note, nor
consent to any departure by the Issuer herefrom, shall in any event be effective
unless  the same  shall be in writing  and  signed by  Noteholder  and then such
waiver or consent shall be effective  only in the specific  instance and for the
specific purpose for which given.

         9.  MISCELLANEOUS.  This Note shall be governed by and be  construed in
accordance  with  the laws of the  State of  California  without  regard  to the
conflicts of law rules of such state. Issuer hereby assents to extensions of the
time of payment,  or forbearance or other indulgence without notice. The Section
headings herein are for convenience  only and shall not affect the  construction
hereof.  After  delivery  of an  indemnity  in  form  and  substance  reasonably
satisfactory to Issuer,  Issuer agrees to issue a replacement  Note if this Note
has been lost, stolen, mutilated or destroyed.

         10. NOTICES.  All notices,  requests and other communications to either
party  hereunder  shall be in writing by nationally  recognized  overnight  mail
carrier,  certified  mail,  return  receipt  requested or facsimile and shall be
given,

         If to Issuer to:

         Data Net International, Incorporated
         1304 John Reed Court
         City of Industry, California 91745
         Attn:  Maxwell Riazi
         Fax:   (805) 492-4294

         If to Noteholder:

         Computer-Aided Software Integration, Inc.
         c/o Glasgal Communications, Inc.
         20C Commerce Way
         Totowa, New Jersey 07512
         Attention:  Chief Financial Officer
         Telephone:  (201) 890-4800
         Fax:        (901) 890-2888



                                      -24-

<PAGE>


         with a copy (which shall not constitute notice) to:

         Olshan Grundman Frome & Rosenzweig LLP
         505 Park Avenue
         New York, New York 10022-1170
         Attention:  Robert H. Friedman, Esq.
         Telephone:  (212) 753-7200
         Fax:        (212) 755-1467

         If to Glasgal

         Glasgal Communications, Inc.
         20C Commerce Way
         Totowa, New Jersey 07519
         Attention:  Chief Financial Officer
         Telephone:  (201) 890-4800
         Fax:        (201) 890-2888

         Any notice sent by nationally  recognized  mail carrier shall be deemed
to be delivered to the address shown on the mailing  receipt upon actual receipt
by the recipient.  Any notice sent by certified mail, return receipt  requested,
shall be deemed  to be  delivered  3 days  after  mailing.  Any  notice  sent by
facsimile  shall be deemed  delivered  upon the  receipt  by  sender of  written
confirmation of transmission so long as within 24 hours such notice is also sent
by regular mail to the appropriate address written above.

         IN WITNESS  WHEREOF,  Issuer has caused  this Note to be executed as of
the date first above written.

                                   DATANET INTERNATIONAL, INCORPORATED


                                   By:
                                       ---------------------------------
                                       Name:
                                       Title:

Agreed and Accepted:

Computer-Aided Software Integration, Inc.

By:
   ---------------------------------
   Name:
   Title:


Dated:
      ---------------------------------


                                       -25-

<PAGE>

                                    EXHIBIT D

                 "SCHEDULE OF SERVICE CLASSIFICATIONS AND RATES"

SERVICE TYPE                  JOB CLASS                    HOURLY RATE
Management Consulting         Principal                    $[Text Omitted]
Software Development          Programmer                   $[Text Omitted]
Technical Consulting          Consulting Engineer          $[Text Omitted]
Deployment                    Technician (Std Hours)       $[Text Omitted]
                              Technician (Overtime)        $[Text Omitted]
                              Technician (Holidays)        $[Text Omitted]





         The above rates reflect a preferred rate.

         The above rates may be adjusted by Licensor on each  anniversary of the
execution date of this Agreement,  upon at least 60 days prior written notice to
Licensee, to rates no higher than the lowest effective rate for each category of
Job  Class (or  functionally  equivalent  Job  Class)  charged  by  Licensor  to
Licensor's then most favored customers.

         The above  rates  shall be  adjusted  by  Licensor  one year  after the
execution date of this Agreement,  and shall thereafter continue to be adjusted,
as and when  necessary  to reduce  (but not  increase)  such rates to the lowest
effective  rate for each category of Job Class (or  functionally  equivalent Job
Class) then charged by Licensor to Licensor's then most favored customers.


                                      -26-

                                  EXHIBIT 11



                          GLASGAL COMMUNICATIONS, INC.
                    COMPUTATION OF EARNINGS (LOSS) PER SHARE
                           For the Three Months Ended
                      (in thousands, except per share data)



                                               July 31, 1997     July 31, 1996
                                              ---------------   ---------------


Earnings (loss) per share

Income (loss) from continuing operations          $       25        $  1,897
Discontinued operations                                   --           (503)
                                                   ---------         -------

Net income                                        $       --        $  1,394
                                                   ---------         -------

Weighted average number of shares                     23,709          20,306
  outstanding

Assumed issuances under exercise of stock              2,125           6,569
  options and warrants                             ---------         -------

Weighted average and common stock                     25,834          26,875
  equivalents                                      ---------         -------

Income (loss) from continuing operations          $     0.00        $   0.07
Discontinued operations per share                       0.00          (0.02)

Net loss per share                                $     0.00        $   0.05
                                                   ---------         -------



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS  SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM GLASGAL
COMMUNICATIONS  INC.'S FINANCIAL  STATEMENTS AS OF JULY 31, 1997, AS AMENDED AND
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                         1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              APR-30-1997
<PERIOD-END>                                   JUL-31-1997
<CASH>                                                 759
<SECURITIES>                                             0
<RECEIVABLES>                                       12,048
<ALLOWANCES>                                          (503)
<INVENTORY>                                          2,473
<CURRENT-ASSETS>                                    22,518
<PP&E>                                               6,737
<DEPRECIATION>                                      (3,178)
<TOTAL-ASSETS>                                      29,533
<CURRENT-LIABILITIES>                               25,461
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                                25
<OTHER-SE>                                           1,096
<TOTAL-LIABILITY-AND-EQUITY>                        29,533
<SALES>                                             18,600
<TOTAL-REVENUES>                                    18,600
<CGS>                                               11,277
<TOTAL-COSTS>                                       11,277
<OTHER-EXPENSES>                                     6,844
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                     454
<INCOME-PRETAX>                                         25
<INCOME-TAX>                                             0
<INCOME-CONTINUING>                                     25
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                            25
<EPS-PRIMARY>                                            0
<EPS-DILUTED>                                            0
        

</TABLE>


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