DELTA COMPUTEC INC
10-K/A, 1997-12-24
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: UNITED MUNICIPAL HIGH INCOME FUND INC, 24F-2NT, 1997-12-24
Next: PRINCOR TAX EXEMPT BOND FUND INC, 485BPOS, 1997-12-24





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

                                    FORM 10-K/A

                         AMENDMENT NO. 1 TO FORM 10-K
                     for the year ended October 31, 1995

                              Filed Pursuant to

                     THE SECURITIES EXCHANGE ACT OF 1934


                                DELTA COMPUTEC INC.
              (Exact name of registrant as specified in its charter)

                               AMENDMENT NO. 1

The undersigned  Registrant hereby amends the following items, financial state-
ments,  exhibits or  other portions of its  Annual Report on  Form 10-K for the
year ended October 31, 1995, as set forth in the pages attached hereto:

Item 1.   Business.

Item 2.   Properties.

Item 3.   Legal Proceedings.

Item 5.   Market for Registrant's Common Equity and Related Stockholder
          Matters.

Item 6.   Selected Financial Data.

Item 7.   Management's Discussion and Analysis of Financial Condition and
          Results of Operation.

Item 8.   Consolidated Financial Statements and Supplementary Schedule.

Item 10.  Directors and Executive Officers of the Registrant.

Item 11.  Executive Compensation.

Item 12.  Security Ownership of Certain Beneficial Owners and Management.

Item 13.  Certain Relationships and Related Transactions.

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.


<PAGE>


     Pursuant to the requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly caused  this  amendment  to be signed on its behalf by the
undersigned, thereunto duly authorized.


Dated: December 24, 1997                DELTA COMPUTEC INC.



                                        By:  /s/ John DeVito
                                             John DeVito
                                             President and
                                             Chief Operating Officer


<PAGE>


                                    PART I

Item 1.  Business

      THIS  AMENDMENT NO. 1 TO THE  REGISTRANT'S  1995 FORM 10-K ANNUAL  REPORT
("AMENDMENT NO. 1 TO 1995 FORM 10-K") CONTAINS  AUDITED  FINANCIAL  INFORMATION
WHICH IS PRESENTED ON A DIFFERENT BASIS THAN THE AUDITED FINANCIAL  INFORMATION
CONTAINED IN THE  REGISTRANT'S FORM 10-K ANNUAL REPORT FILING AS OF AND FOR THE
MOST RECENT FISCAL YEAR-END FOR WHICH AUDITED FIGURES ARE DUE TO BE FILED,  THE
1996 FORM 10-K REPORT (AS HEREIN DEFINED). THIS DIFFERENT PRESENTATION BASIS IS
RELATED TO THE DISCONTINUED OPERATIONS OF A SUBSIDIARY AND OF A DIVISION OF THE
REGISTRANT.  SEE ITEM 1, C, HEREAFTER FOR A MORE COMPLETE  DESCRIPTION  OF THIS
DIFFERENCE IN PRESENTATION.

     Item 1 as originally written is deleted in its entirety, and the following
is added in its place and stead.

A.  General

      Delta  Computec  Inc. and its  subsidiaries/divisions  (collectively, the
"Registrant" or the "Company"),  provide a wide array of Computer  System, Data
Communication  and Lan/Wan  technical  services and products to a customer base
which encompasses many industries and many geographic  locations.  Its customer
base includes large brokerage houses,  banks,  pharmaceutical companies,  major
hospitals and long distance carriers,  located principally in the Northeast but
reaching  as far as  Florida  and the West Coast.  Technical  services  offered
include,  but are not  limited to  design, product  procurement,  installation,
service, maintenance and on-site technical management and consulting.

     While the Company  maintains its corporate  headquarters in Rochester,  New
York,  its main  operation  center is  located in  Teterboro,  New  Jersey.  The
Northeast and Mid-Atlantic  regions are both serviced from Teterboro while other
areas of the country are supported by branch  locations in:  Altamonte  Springs,
Florida;   Sunrise,   Florida;   Beltsville,   Maryland  (which   operation  was
subsequently  moved to  Newark,  Deleware  in  September,  1997);  Feasterville,
Pennsylvania (which operation was subsequently moved to Trevose, Pennsylvania in
June,  1996);  Syracuse,  New York (which operation was subsequently  closed and
moved to the Company's main operation  center in Teterboro,  New Jersey in July,
1995);  and Wilmington,  Delaware  (which  operation was  subsequently  moved to
Newark,  Delaware  in March,  1995).  The  Company had  locations  in:  Atlanta,
Georgia,   subsequently  closed  in  September,  1996;  Escondido,   California,
subsequently  closed in September,  1997; and Waltham,  Massachusetts,  at which
location  management decided, in the fourth quarter of Fiscal 1996, to terminate
operations in the Company's  Intronet Division and eventually closed this office
in  December,1996.  The  Company,  a New York  Corporation,  is  qualified to do
business in California,  Connecticut,  Georgia, Illinois,  Louisiana,  Maryland,
Massachusetts, Ohio, Pennsylvania, Texas and New Jersey.

     As reported in the Registrant's Form 10-K for the fiscal year ended October
31, 1996 filed in August, 1997 (the "1996 Form 10-K Report"), in November, 1992,
the Company completed the acquisition of the assets of Willcox & Gibbs Data Net,
Inc. ("W&G Data Net") and Dataspan Systems, Inc. ("W&G Dataspan") from Willcox &
Gibbs through the Company's wholly-owned subsidiary, Delta Data Net, Inc. ("Data
Net"  or the  "Data  Net  Subsidiary").  The  Company  relocated  its  Data  Net
Subsidiary to its main  operations  facility in Teterboro,  New Jersey in March,
1993 and  combined  its  operations  with its  computer  hard- ware  maintenance
organization. (See "Termination of Business of Delta Data Net, Inc.", 4, below).

      As reported in the 1996 Form 10-K Report,  in November, 1994, the Company
completed the acquisition of certain of the assets of Intronet, Inc.("Intronet,
Inc."),  which  assets  formed  the  basis of the  Company's  Intronet Division
("Intronet" or the "Intronet Division"). Following the acquisition, the Company
assumed the lease on the Waltham, Massachusetts  office of Intronet,  Inc. (See
"Closing of the Intronet Division", 5, below).

      In December,  1994, the Company  acquired the balance of ownership in its
joint venture technical services  company,  SAI/Delta,  Inc.  ("SAI/Delta") and
operated from SAI/Delta's two Florida offices in Altamonte Spring and Sunrise.

     During the fiscal year ended October 31, 1995 ("Fiscal 1995"), and also in
the fiscal year ended October 31, 1996("Fiscal 1996") and the fiscal year ended
October 31, 1997("Fiscal 1997"), certain significant events occurred, including
the following:

     1. Changes in the Company's senior management

     As reported in the 1996 Form 10-K Report,certain senior management changes
     occurred  during  Fiscal  1995 and Fiscal 1996.  These  senior  management
     changes were described more fully in the 1996 Form 10-K Report and letters
     of employment  between the Company and certain senior management employees
     were annexed to the 1996 Form 10-K Report.

     2. A return to the Company's core business

     As reported in the 1996 Form 10-K Report,  in April,  1995, management and
     the Board of  Directors  of the  Registrant  had  determined to return the
     Company's  strategic  direction  back to its  core  business of  providing
     technical  integration  services  to  customers  while de-emphasizing  the
     product and system engineering aspects of Data Net.

     3. References to 1995 Form 10-K As Previously Filed

     The  matters  covered  in  the  following  subheadings in  Item  1 of  the
     originally filed Form 10-K for the fiscal year ended October 31, 1995 filed
     on February 13, 1996 (the "Original 1995 Form 10-K Filing") are referred to
     elsewhere  in this  Amendment  No. 1 to 1995 Form 10-K,  or they  remain as
     stated in Item 1 of the Original 1995 Form 10-K Filing:  "5.  Relocation of
     Functions"  remains as stated in the Original 1995 Form 10-K Filing and "6.
     Downsizing of the Intronet Division" is revised as stated in "5. Closing of
     the Intronet Division", below.

     4. Termination of Business of Delta Data Net, Inc.

     As reported in the 1996 Form 10-K Report,  in November,  1992, the Company,
     through its  wholly-owned  subsidiary,  Delta Data Net, Inc.  ("Data Net"),
     completed the  acquisition of certain of the assets,  and the assumption of
     certain of the liabilities (the "Willcox & Gibbs Acquisition"), of W&G Data
     Net and W&G Dataspan,  subsidiaries of Willcox & Gibbs, Inc. Because of the
     significant  and  continuing  losses in Data Net's business lines since the
     Willcox & Gibbs Acquisition, on March 21, 1996, the Registrant filed a Form
     8-K Current  Report (the "March,  1996 Form 8-K Report")  announcing  that,
     effective  March 8, 1996,  Data Net had terminated its business  operations
     and had  surrendered  all of its assets to its  commercial  lender  (See "A
     Return to the Company's Core Business",  2, above, and "Additional  Changes
     In NCFC Financing  Arrangements,  NCFC Forbearance Agreement And Amendments
     to NCFC Forbearance Agreement", 7, B, below).

     5. Closing of the Intronet Division

     As reported in the 1996 Form 10-K Report,  in November,  1994,  the Company
     completed the  acquisition of certain of the assets,  and the assumption of
     certain of the liabilities (the "Intronet Acquisition"), of Intronet, Inc.,
     which  assets  thereafter  formed  the  basis  of  the  Company's  Intronet
     Division.  Following  the Intronet  Acquisition,  the Company  operated the
     Intronet  Division  from the  former  Intronet,  Inc.  office  in  Waltham,
     Massachusetts.  Management  subsequently  decided in the fourth  quarter of
     Fiscal 1996 to terminate  operations at the Intronet Division.  The Company
     assimilated  the  regional  area  and  certain  customers  serviced  by the
     Intronet  Division into the Company's core business and closed the Intronet
     Division in Waltham, Massachusetts in December, 1996.

     6. SAI/Delta Transaction

     As reported in the Registrant's 1996 Form 10-K Report,  in December,  1994,
     the  Company  acquired  the  balance of  ownership  (33%) in the  technical
     services company of which it had been the majority owner, SAI/Delta,  which
     operated  from  SAI/Delta's  two Florida  offices in Altamonte  Springs and
     Sunrise.


<PAGE>


     7. Changes In Registrant's Financing And Debt Position

     A. $400,000 Lobozzo Commitment

     As reported in the Registrant's  1996 Form 10-K Report, on May 1, 1995, the
     Company entered into an agreement (the "May 1995 NCFC  Agreement") with its
     then commercial lender,  National Canada Finance Corp.  ("NCFC"),  and with
     Joseph M. Lobozzo II  ("Lobozzo"),  an officer,  director and the Company's
     controlling shareholder, to provide for an additional $700,000 of financing
     through an Overadvance  Lending Facility (the "Overadvance  Facility").  As
     partial  consideration for the Lobozzo Commitment (as herein defined),  the
     Company issued an option to Lobozzo,  exercisable  through May 20, 1999, to
     purchase an additional  11,440,475 of the Company's common shares (the "May
     1995  Lobozzo  Option") at a total  exercise  price of $10.  The  principal
     amount owed to Lobozzo at October 31,  1995,  excluding  the amount owed to
     Lobozzo under a subordinated debenture (See "Subordinated  Debentures",  E,
     below) was $571,670, consisting of $400,000 principal outstanding under the
     Lobozzo  Commitment and $171,670 in the form of working  capital  advances.
     The  Overadvance  Facility  was  originally  reported in a Form 8-K Current
     Report dated May 4, 1995. In February,  1997,  Lobozzo  transferred half of
     the May 1995  Lobozzo  Option  to his  wife,  Joanne  M.  Lobozzo  ("Joanne
     Lobozzo").  In February,  1997,  Lobozzo and Joanne Lobozzo exercised their
     respective  portions of the Second  Restated May,  1995 Lobozzo  Option (as
     herein  defined) and in February,  1997 received,  respectively,  5,720,238
     (Lobozzo) and 5,720,237  (Joanne  Lobozzo) common shares of the Registrant.
     The Registrant  considered that, as a result of the issuance and subsequent
     exercise of the Second Restated May, 1995 Option Agreement and the issuance
     of the  5,720,237  common  shares to Joanne  Lobozzo,  Joanne  Lobozzo also
     became a control person of the Registrant. Lobozzo remains a control person
     of the  Registrant.  (See the Form 8-K Current  Report  dated  February 20,
     1997,  the  "February,  1997 Form 8-K  Report").  (See  Item 12,  "Security
     Ownership  of  Certain  Beneficial  Owners  and  Management",  and Item 13,
     "Certain Relationships and Related Transactions",  below). In May, 1997 the
     remaining  principal balance outstanding on the Lobozzo Commitment was paid
     in full,  and the documents upon which it was based were  terminated.  (See
     also the July, 1997 Form 10-Q Report referred to in "C" and "D", herein.)

     The  termination  of the  May,  1995  NCFC  Agreement  and  of the  Lobozzo
     Commitment was reported in the Registrant's  Form 10-Q Quarterly Report for
     the period ended April 30, 1997 filed in June, 1997 (the "April,  1997 Form
     10-Q Report").

     The Registrant's  lending  agreement with its commercial  lenders,  who are
     also its  principal  shareholders  and  controlling  persons,  was  amended
     several  times to,  among  other  matters,  extend the term of the  lending
     agreement  from  December 10, 1996 to June 30, 1998.  (See the April,  1997
     Form 10-Q Report and 1996 Form 10-K Report.)

     B. Additional Changes In NCFC Financing Arrangements, NCFC Forbearance
        Agreement And Amendments to NCFC Forbearance Agreement

     Forbearance Agreement

     On April 1, 1994, the Company executed a credit agreement (the "NCFC Credit
     Agreement")  to provide a  long-term  credit  facility  (the  "NCFC  Credit
     Facility"). Proceeds from this facility were utilized to refinance existing
     credit facilities, to fund working capital requirements and to complete the
     acquisition of certain assets of Intronet, Inc. This credit facility, which
     was to have  expired on April 30, 1997,  was amended  five times,  the last
     time having been on October 27, 1995.

     As reported in the March, 1996 Form 8-K Report, on March 8, 1996, NCFC, the
     Registrant and Data Net entered into a Forbearance Agreement whereby, among
     other  matters,  NCFC agreed to forbear from  exercising  default  remedies
     available to it against the Registrant and Data Net as a result of defaults
     under the NCFC Credit Agreement. The Forbearance Agreement was entered into
     as part of the  procedure  whereby Data Net, due to economic  conditions in
     its industry,  ceased operations and surrendered possession of the Data Net
     collateral  under the NCFC Credit  Agreement to NCFC. Under the NCFC Credit
     Agreement,  NCFC was entitled to immediate  possession of all of Data Net's
     collateral.  The Forbearance  Agreement was amended six times between March
     8, 1996 and October 10, 1996 (as amended, the "Forbearance Agreement") when
     the NCFC Restructuring (as herein described) occurred.

     C. NCFC Restructuring

     As  discussed  in a Form 8-K Report filed in October,  1996  regarding  the
     Company's  restructuring of its lending  arrangements  (the "October,  1996
     Form 8-K  Report"),  on October  10,  1996,  the Company  restructured  its
     principal lending  relationship with NCFC. The Company's  obligations under
     the NCFC Credit Facility totalled $2,294,661 at that time. A portion of the
     note  payable  to  NCFC  plus  related  fees  and   expenses,   aggregating
     $1,544,661,  was  assumed by Lobozzo,  and the balance of the loan,  in the
     amount of $750,000,  was  restructured  as a Term Loan from NCFC (the "Term
     Loan").   The   entire   transactions   are   referred   to  as  the  "NCFC
     Restructuring".

     As reported in the 1996 Form 10-K Report, as part of the NCFC Restructuring
     the Company  entered into an Amended and  Restated  Credit  Agreement  with
     Lobozzo (the "Lobozzo Credit Agreement", as amended, and as restated, which
     provides for the "Lobozzo Loan"), which provides that: (1) the maximum loan
     amount is  $2,950,000,  and, (a) from October 1, 1997 through  December 31,
     1997,  up to  $3,650,000,  and,  (b) from  January 1, 1998 through June 30,
     1998, up to  $3,350,000,  provided,  as to the maximum loan amounts in (1),
     (a) and (1), (b), respectively, that the Company meets its operating budget
     targets as agreed  between the Company's  Board of Directors and the Lender
     from time to time;  (2) the interest  rate is 1.75% above the prime lending
     rate;  (3) the  Borrowing  Base  shall  be  equal  to 100% of the  eligible
     receivables  from and after  June 7,  1997 and 130% for  those  receivables
     which existed at June 6, 1997; (4) certain financial  covenant  obligations
     with which the Company  was in default  under its prior loan from NCFC were
     removed; (5) all assets of the Company,  other than field spare parts, were
     pledged as  collateral  for the Lobozzo  Loan with the pledged  field spare
     parts being  subordinated  to the prior pledge under the Term Loan; (6) for
     any loans provided in excess of the available Borrowing Base, as defined in
     the Lobozzo  Credit  Agreement,  the interest  rate is 5 percentage  points
     above the prime lending  rate;  and (7) payment is due on June 30, 1998. At
     December 12, 1997,  there was  $3,058,000  outstanding on the Lobozzo Loan,
     all of which principal  outstanding  represented Eligible Receivables which
     came into existence from and after June 7, 1997 and as to which the Company
     was permitted to borrow up to 100%.

     The Lobozzo  Credit  Agreement was amended seven times,  and, as of October
     31, 1997, the Lobozzo Credit Agreement,  Promissory Note,  General Security
     Agreement  of the Company and Data Net,  Unlimited  Continuing  Guaranty of
     SAI/Delta and General  Security  Agreement of SAI/Delta  were each restated
     and,  together  with  Amendment  No. 7, are  annexed  as  Exhibits  to this
     Amendment No. 1 to 1995 Form 10-K - (See Item 13, below).

     As reported in the  Registrant's  Form 10-Q Quarterly Report for the period
     ended  July,  1997  (the  "July,  1997  Form 10-Q  Quarterly  Report"),  on
     September  12,  1997,  the Lender  provided  the  Registrant  with a letter
     agreeing  to raise  the  Maximum  Loan  Amount  of the  Lobozzo  Loan  from
     $2,950,000,  as included in the Amended and Restated Credit  Agreement,  as
     amended, to a level that will accommodate the Company's anticipated revenue
     growth  associated  working  capital needs,  provided that: (1) the Company
     shall meet its  operating  budget  targets as approved from time to time by
     its  Board of  Directors;  and (2) the  Company's  Loans in  excess  of the
     available  Borrowing Base shall not exceed  $700,000 for the period October
     1, 1997 to December 31, 1997 and $400,000 for the period January 1, 1998 to
     June 30, 1998. This letter containing the aforesaid provisions was filed as
     an Exhibit to the July, 1997 Form 10-Q Report. (See Item 13, below).


<PAGE>


     D. Lobozzo Agreement To Provide Collateral For Performance And Payment
        Bonds

     As reported in the July,  1997 Form 10-Q Report,  on September 11, 1997, in
     connection  with a request to a surety company to provide  performance  and
     payment  bonds to the Company  totalling  $1,000,000,  singularly  or in an
     aggregate  amount,  Lobozzo  signed a letter by which he agreed to  provide
     collateral  in  the  amount  of  25%  of the  awarded  contract  amount  to
     facilitate the possible  issuance of performance  and payment bonds for the
     Company. Lobozzo's commitment pursuant to this Letter is in addition to the
     Total Lobozzo Credit Facilities. This letter was filed as an Exhibit to the
     July, 1997 Form 10-Q Report. (See Item 13, below).

     E. Subordinated Debentures

     In November,  1992, the Company and Data Net jointly issued an 8% subordin-
     ated  debenture  in the face amount of $475,000 due October 31, 1997 to W&G
     Data Net and W&G Dataspan (collectively, the "Sellers"), the Sellers of the
     assets  acquired  by Data Net in the  Willcox  and Gibbs  Acquisition  (the
     "Willcox and Gibbs Debenture").  As of October 31, 1995 and through October
     31, 1996, the Company was in default under the Willcox and Gibbs Debenture,
     including  the failure to make  certain  principal  and  interest  payments
     thereunder.

     On November 25, 1996, the  Registrant  filed a Form 8-K Current Report (the
     "November, 1996 Form 8-K Report") stating that, as of October 31, 1996, the
     Registrant and the Sellers had signed a letter agreement (the "Rexel Letter
     Agreement").  Under the terms of the Rexel Letter Agreement, the Registrant
     purchased the Willcox and Gibbs Debenture,  including principal and accrued
     interest,  from the Sellers for the payment of $75,000,  which  payment was
     made in early Fiscal 1997.

     As reported in the 1996 Form 10-K Report,  as of October 31, 1995 and 1996,
     Data Net had issued to Lobozzo an 8%  subordinated  debenture (the "Lobozzo
     Debenture") in the face amount of $600,001. As originally issued, principal
     payments were due on the Lobozzo Debenture in three annual  installments of
     $200,000  commencing  January  31,  1996,  subject  to  meeting  bank  loan
     covenants under the NCFC Credit  Agreement.  The Registrant  guaranteed the
     Lobozzo Debenture.  At the time of issuance of the Lobozzo  Debenture,  the
     Registrant  issued to Lobozzo an Option Agreement (the "1992 Lobozzo Option
     Agreement")  which  entitled  Lobozzo to  purchase up to  1,304,350  common
     shares of the Registrant at $.46 per common share.  As more fully described
     in the 1996 Form 10-K Report,  the Lobozzo  Debenture  and the 1992 Lobozzo
     Option Agreement were each restated in January, 1995 and were later further
     restated in February,  1997 when Lobozzo transferred to Joanne Lobozzo half
     of the  agreements,  and these  documents have been reissued as the "Second
     Restated  Lobozzo  Debentures" and the "Second Restated 1992 Lobozzo Option
     Agreements". No payments of principal have been made on the Second Restated
     Lobozzo Debentures,  and the Second Restated 1992 Lobozzo Option Agreements
     remain  unexercised  as of the date of this  Amendment  No. 1 to 1995  Form
     10-K.  Lobozzo has waived the $200,000  payments,  due January 31, 1996 and
     January 31,  1997,  respectively,  and the Lobozzo  Debenture is now due in
     annual installments of $200,000, commencing January 31, 1998.

     8. Project overruns

     As  reported  in the 1996 Form  10-K  Report,  at the time of the  Intronet
     Acquisition in November, 1994, the Company entered into a major contract in
     excess of $4,000,000 with Hamilton College,  located in Clinton,  New York,
     to provide  extensive  on-campus  computer  access to all of the  college's
     buildings.  Actual  costs  incurred by the Company  significantly  exceeded
     contractual  estimates.  The Company  asserted  certain  claims against the
     college and a  subcontractor  has asserted a claim against the Company (and
     has  asserted  a lien  against  the  college),  and the  subcontractor  has
     commenced a litigation against the Company's bonding company based upon the
     Company's performance bond seeking  approximately  $112,000 in damages. The
     College rejected a significant  portion of the Company's  claim,  including
     the portion  dealing with the claim of the  subcontractor.  The Company has
     not been named in the subcontractor's  litigation. The Company has acquired
     from  the  subcontractor  all of the  subcontractor's  claims  against  the
     College. The Company has commenced a litigation against the College and one
     of the College's  employees asking compensatory and punitive damages. As of
     the date of this  Amendment  No. 1 to 1995 Form 10-K,  the  matter  remains
     unresolved. (See Item 3, Legal Proceedings).

     9. Election of New Director

     In June,  1997,  John T.  Smith,  age 50, was elected a director to fill an
     existing vacancy on the Board of Directors.

B. Segment of Business Reporting

     As of October 31, 1995, the operations of the Company were divided into the
following business segments for financial reporting purposes:

     1. Delta Computec Inc. Core Technical And Maintenance Service Business

     The Company's core technical and maintenance  service  business,  conducted
     through the parent  entity,  Delta  Computec  Inc.,  is based in  providing
     technical  and  maintenance  services in direct  support of its  customers'
     Computer Systems, Data Communication Systems and Lan/Wan Networks. Broadly,
     these  services  include:  network  systems  design;  network  analysis and
     performance  testing;  network  management;   project  management;  premise
     wiring; installation services;  technical consulting services;  maintenance
     services help desk support; and complete outsourcing responsibility for all
     or most  of the  foregoing.  The  Company's  core  business  customer  base
     includes large brokerage houses,  banks,  pharmaceutical  companies,  major
     hospitals and long distance carriers,  located principally in the Northeast
     but reaching as far as Florida and the West Coast.

     Technical services are either charged at a predetermined  contractual price
     or on the basis of labor  and  materials  used.  Maintenance  services  are
     generally  performed at a customer's  site on an  "on-call"  basis,  either
     pursuant  to  a  contract  of  a  specified  term  and  coverage  ("Service
     Agreement")  or,  as in the  case  of  technical  services,  on a time  and
     materials basis.

     2. Delta Data Net,Inc. Product Distribution/Cable And Accessory Business

     Inaddition to the Company's  core  business,  prior to the  termination  of
     operations at its Data Net  Subsidiary,  the Company,  through its Data Net
     Subsidiary,   distributed   a  wide  variety  of  Computer   System,   Data
     Communication and Networking products from over 40 manufacturers.  Included
     in this product group were modems, multiplexers,  channel banks, CSU/DSU's,
     workstations,  terminal servers, hubs, bridges,  routers,  gateways,  cable
     assemblies,  bulk cable and  cabinets.  The Company  also offered a line of
     high quality cables and accessories manufactured by the Data Net Subsidiary
     through its Dataspan  cable product line to service the  extensive  premise
     wiring  requirements of Data  Communications  installations.  The Data Span
     cable product line was  terminated at the time the Company  terminated  the
     business of its Data Net Subsidiary (See Section 1, A, 4, above).

     3. Intronet Division

     The Intronet Division's primary focus had been the design, installation and
     support of advanced  computer  networks in such specialty  markets as large
     college  campuses and industrial  facilities  which require network hubbing
     integrated  with fiber and copper  cabling.  Because of the significant and
     continuing losses in the Intronet Division's  business,  management decided
     in the  fourth  quarter  of  Fiscal  1996 to  terminate  operations  at the
     Intronet  Division.  The Company  assimilated the regional area and certain
     customers  serviced  by the  Intronet  Division  into  the  Company's  core
     business  and closed the  Intronet  Division in Waltham,  Massachusetts  in
     December, 1996 (See Section 1, A, 5, above).

     Intersegment sales were not material.  No single customer accounted for 10%
     or more of the Company's  sales.  General  corporate assets of the Data Net
     Subsidiary principally consisted of cash, deferred taxes and other assets.

C. Services, Products and Markets

     The  Company  operates  in  an  extraordinarily  large  market.  While  the
Company's  total sales and revenues are but a fractional  percent of the dollars
spent each year for  services  and products  related to Computer  Systems,  Data
Communications  and Lan/Wan  Networks,  nevertheless the Company does have long-
standing  relationships  with major brokerage  firms,  banks and  pharmaceutical
companies.  By refocusing on its core business,  the Company hopes to be able to
expand those relationships.

     The Company's  customers are not  committed to  fulfilling  their  Computer
System and Data Communication needs through a single  manufacturer.  Performance
differences  as well as constant  changes in  technology  make such a commitment
nearly  impossible.  As a result,  service and integration needs have become far
more complex,  requiring knowledge of multiple manufacturers' products, how they
interact  with  each  other  and  how  they  must be  serviced/maintained.  This
complexity has become significant enough that many customers are now considering
or already  outsourcing  complete  management of their Computer  System and Data
Communication  needs.  By doing so,  they are no longer  compelled  to  maintain
internal resources to perform the same or similar  functions.  The Company hopes
to be able to take advantage of these market opportunities.

     Consequences of this trend are likely to include  increased margin pressure
on third-party  maintenance  providers that are not able to provide higher level
technical   services  and  continued  margin  pressure  on  companies  that  are
exclusively product/distribution oriented.

     1. Technical Services

     The Company's core business is based in providing technical and maintenance
     services  in  direct  support  of its  customers'  Computer  Systems,  Data
     Communication  Systems and Lan/Wan  Networks.  As discussed in B,1,  above,
     broadly, these services include:

            *  Network systems design
            *  Network analysis and performance testing
            *  Network management
            *  Project management
            *  Premise wiring
            *  Installation services
            *  Technical consulting services
            *  Maintenance Services
            *  Help desk support
            *  Complete outsourcing responsibility for all or most of the above

     In Fiscal  1995,  approximately  42% of the  Company's  total  revenue  was
     generated  from  contractual  Service  Agreements.  This compares to 42% in
     Fiscal 1994 and 34% in Fiscal 1993.  Technical services and maintenance are
     performed either at the customer's site or at one of the Company's regional
     offices  or the  Teterboro,  New  Jersey  depot  facility.  Project-related
     technical  services are most often initiated  through an  authorization  to
     proceed  given by the  customer  following a  competitive  bid  process.  A
     Service  Agreement-related  repair  service is initiated  by the  customer,
     usually by telephoning  the Company's  National  Response Center which then
     dispatches  a Field  Engineer  to  diagnose  the source of the  problem and
     repair or replace the  malfunctioning  component or equipment.  Frequently,
     the Company's service  personnel are permanently  located at the customer's
     site in order to ensure  optimum  response time to the  customer's  mission
     critical needs.

     In the broader  context of technical  services  offered by the  Company,  a
     number of  customers,  actual  and  potential,  are  currently  considering
     complete outsourcing of the ongoing management of their Computer System and
     Data Communications Systems. Where such a commitment is made, the nature of
     the agreement  between the Company and its customer is similar to that of a
     Service Agreement  including a defined period of time (usually one year) as
     well as  predetermined  billing rates for specific  functions  performed or
     technical positions filled.

     Customer Service Agreements  generally have an initial term of one year and
     continue thereafter until terminated by either the customer or the Company,
     usually  upon 90 days  prior  written  notice.  After the first  year,  the
     Company  may  increase  or  decrease  the prices  related to this  service,
     typically  with 90 days advance  written  notice to the  customer.  In some
     cases  the  Company  provides  service  at  customer  sites  as  part  of a
     subcontracting  agreement with another provider,  usually a manufacturer or
     reseller of equipment that has taken responsibility as prime contractor for
     all maintenance  services.  In these cases, the provider (prime contractor)
     is responsible  for payment of all services  rendered by the Company to the
     end user. The Company  currently is engaged in this type of  sub-contractor
     relationship with several large organizations.

     The Company  maintains a  significant  inventory of spare parts in order to
     ensure prompt servicing of its customers'  requirements.  This inventory is
     replenished  on a regular  basis based on the number of  different  systems
     being supported, past parts usage and anticipated future requirements.

     Marketing

          The Company  markets its technical  services by direct  development of
     customers  through its sales force and senior  management and by initiating
     and responding  with technical and price  proposals when customer needs are
     specifically  identified.  Unique to the Company's approach is its emphasis
     on custom-crafted solutions which focus on creating the resources to meet a
     customer's specific needs instead of attempting to modify customer needs to
     fit specific resources.

     Competition

          The Company competes both with third-party  service providers that are
     either  nationally-based  or  have a  strong  regional  presence  and  with
     manufacturers  and/or  large  distributors  which have their own  technical
     service organizations.  It is management's belief that the Company competes
     with third-party providers on the basis of technical  competence,  customer
     satisfaction,  responsiveness  and effectiveness of services as well as the
     price at which such services are provided,  and with  manufacturers  on the
     basis of its  breadth of  product  availability  as well as its  ability to
     service these multiple  product  lines.  The Company also believes that its
     scope of services,  its presence in the industry and its specific expertise
     in computer  systems and networks  gives it an advantage  over  traditional
     maintenance  companies  and  enables it to  compete on a  regional/national
     basis.

     Backlog

          As of October 31, 1995, the Company had service maintenance  contracts
     and  technical  Service  Agreements  in  force  with an  annual  volume  of
     approximately $5,772,000, subject to renewal on contract anniversary dates,
     compared with  approximately  $6,558,000 at October 31, 1994 and $6,935,000
     at October 31, 1993. The decreases of $786,000,  or 12%, in Fiscal 1995 and
     $377,000,  or 5%, in Fiscal 1994 are indicative of the Company's customers'
     preference for time and materials-based  agreements.  As of November, 1997,
     the  Company  had  service  maintenance  contracts  and  technical  Service
     Agreements  in force  with an  annual  volume of  approximately  $3,219,000
     subject to renewal  on  contract  anniversary  dates.  While this  customer
     preference  for time and  materials-based  agreements  is believed to still
     exist, the dollar amount of technical Service Agreements in force has begun
     to increase,  which  increase is believed to be  attributable  partially to
     management's  decisions  and  efforts  to  refocus  on the  Company's  core
     business. (See Section A, 2, above).

     2. Products

     In addition to the technical services provided,  the Company,  prior to the
     termination  of operations at its Data Net  Subsidiary,  distributed a wide
     variety of Computer System, Data Communication and Networking products from
     over 40  manufacturers.  As  discussed  in B, 2,  above,  included  in this
     product  group  were  modems,   multiplexers,   channel  banks,  CSU/DSU's,
     workstations,  terminal servers, hubs, bridges,  routers,  gateways,  cable
     assemblies,  bulk cable and  cabinets.  The Company  also offered a line of
     high quality cables and accessories manufactured by the Company through the
     Data Span  Division of its Data Net  Subsidiary  to service  the  extensive
     premise wiring requirements of Data Communications installations.  The Data
     Span  Division of the Data Net  Subsidiary  was  terminated at the time the
     Company terminated the business of Data Net. (See Section A, 4, above).

     3. Other aspects of the Company's business

     It is not  believed  that the  Company's  business  is  seasonal;  however,
     several large service and  maintenance  contracts are usually  renewed near
     the  calendar  year-end  and at calendar  mid-year.  The  Company  does not
     believe  its  business  is  dependent  upon  a  single  customer  or a  few
     customers;  the loss of any one or more of  which  would  have a  material,
     adverse effect on the Company's business. No customer accounts for sales of
     more than ten percent  (10%) of the  Company's  consolidated  revenues.  No
     significant  portion of the Company's  business is subject to renegotiation
     of profits or termination of contracts or  subcontracts  at the election of
     the government.  Research and development  activities are not considered to
     be material to the Company's operations.

     4. Government Regulation

     To the best of the Company's knowledge,  it is presently in compliance with
     environmental statues and regulations.

     5. Executive Officers Who Are Not Directors

     John DeVito,  President and Chief  Operating  Officer of the Company and of
     each of its subsidiaries, joined the Company as a result of the acquisition
     by the Company of R&M Associates - Electronic Data Products  Service,  Inc.
     ("R&M  Associates")  in June,  1990.  Frank J.  Donnelly,  Chief  Financial
     Officer and Chief Accounting  Officer,  and Edward Drohan,  Vice President,
     Sales and Marketing, each joined the Company during Fiscal 1996.

     6. Employees

     As of  October  31,  1995,  the  Company  had  approximately  227  full and
     part-time employees, consisting of 114 in its service maintenance business,
     58 in its then operating, but now terminated, Data Net Subsidiary and 55 in
     its then operating, but now terminated,  Intronet Division. Except as noted
     below,  the  employees  of the Company  are not  covered by any  collective
     bargaining  agreement  and the  Company has never  experienced  a strike or
     work-stoppage.  The Company does have an  agreement  with IBEW Local 164 in
     New Jersey to provide cable  installers as needed.  The number of employees
     subject  to  this  agreement  fluctuates  between  2 and  20.  The  Company
     considers its  relations  with its employees to be good. As a result of the
     Intronet  Acquisition,  the Company had agreements with  Massachusetts IBEW
     Local 1499 and, as of October 31, 1995,  employed 12 union employees in the
     northeast.  With the closing of the Intronet Division's office,  located in
     Waltham,  Massachusetts,  in December,  1996,  there are no union employees
     from  Massachusetts IBEW Local 1499 in the Company's employ. As of the date
     of  filing  this  Amendment  No.  1 to 1995  Form  10-K,  the  Company  had
     approximately 136 employees.

D. Presentation of Certain Financial Statement Data

     As  reported  in the 1996 Form 10-K  Report,  on  February  13,  1996,  the
Registrant  made  the  Original  1995  Form  10-K  Filing  with  unaudited,  and
preliminary, financial statements for Fiscal 1995. The Registrant is filing this
Amendment  No. 1 to 1995 Form 10-K to include the audited  financial  statements
for Fiscal  1995,  which  Fiscal 1995  audited  financial  statements  were also
included in the 1996 Form 10-K Report. (See the discussion below with respect to
the accounting  classification of the financial results of the Registrant's Data
Net Subsidiary and its Intronet Division).

     As reported in the 1996 Form 10-K  Report,  because of several  significant
occurrences  in  Fiscal  1995 and  Fiscal  1996,  the  Company  was  delayed  in
finalizing  its audited  results for Fiscal 1995.  The  Original  1995 Form 10-K
Filing which the Registrant filed on February 13, 1996 included  unaudited,  and
preliminary, financial statements for Fiscal 1995.

     The 1996 Form 10-K Report contained the financial  results for the Data Net
Subsidiary and the Intronet Division, as included in that 1996 Form 10-K Report,
under  discontinued  operations  for all fiscal  periods,  and the  decision  by
management to  terminate/discontinue  the  operations of the Data Net Subsidiary
and Intronet Division occurred during Fiscal 1996.

     Each of the reports to which  reference is made in this  Amendment No. 1 to
1995 Form 10-K (except for the Original 1995 Form 10-K Filing as amended by this
Amendment No. 1 to 1995 Form 10-K), and each of the exhibits  contained in these
reports, are herein incorporated by reference.


<PAGE>


Item 2. Properties

     Item 2 as originally written is amended to add the following:

     The final paragraph of Item 2 is deleted in its entirety, and the following
     paragraph is added in its place and stead.

     In September, 1997, the Company closed its office in Beltsville,  Maryland,
     and in June, 1996, the Company opened an office in Trevose, Pennsylvania.


<PAGE>


Item 3. Legal Proceedings

     The following is added to Item 3 as originally written.

     As reported in the 1996 Form 10-K Report,  in Fiscal 1996, an agreement was
     reached with the State of New York ("New York  State")  relative to payment
     of New York State sales taxes for the period from July, 1995 through April,
     1996, in the amount of $349,000  plus  interest.  All required  payments to
     date as stipulated in the agreement have been made. The amounts  related to
     this sales tax liability  are  reflected in the financial  statements as of
     October 31, 1995 and October 31, 1996, respectively.

     As reported in the 1996 Form 10-K Report,  as a result of another sales tax
     audit, on January 10, 1997, New York State asserted a claim,  originally in
     the amount of approximately $125,000, excluding any interest and penalties,
     against both the Company and Data Net for alleged sales taxes owed, for the
     period  September,  1993  through  May,  1996.  The  Company  and  Data Net
     disagreed with the findings and communicated  such  disagreement in writing
     to New York State.  Based upon support  provided by the  Company,  New York
     State sent a revised determination in the amount of approximately  $65,000,
     excluding any interest and penalties. The Company is continuing to research
     its records for the remainder of the affected sales. A final  determination
     has not been reached. The amount of the potential sales tax liability as of
     October  31,  1996  is  reflected  in the  financial  statements.  No  such
     provision  existed  in the  financial  statements  as of October  31,  1995
     because management was unaware of this potential liability at that time.

     On December 12, l997,  the Company  commenced a litigation  (the  "Hamilton
     Litigation")  in New York  State  Supreme  Court,  Monroe  County,  against
     Hamilton College and against one of Hamilton College's  employees,  seeking
     compensatory   and  punitive   damages  based  on  several  legal  theories
     including:  breach of  contract,  quantum  meruit,  fraudulent  inducement,
     account stated and tortious  interference  with contractual  relationships.
     The  Hamilton  Litigation  arose from claims of the Company  that  Hamilton
     College  failed to pay for work  performed  by the Company,  and  materials
     ordered by Hamilton College and installed by the Company, all in connection
     with a contract (the "Hamilton Contract") whereby the Company,  through its
     Intronet  Division,  installed at Hamilton College the  infrastructure  and
     electronics for a campus-wide voice, data and  telecommunications  network.
     Among other matters,  the Hamilton  Litigation alleges that the Company was
     fraudulently  induced to enter into the  Hamilton  Contract  by  inaccurate
     documents provided by Hamilton College, that Hamilton College has failed to
     make  certain  payments  which it was  required  to make and has  otherwise
     breached the Hamilton Contract,  and that Hamilton College has received the
     benefit of work and  materials  provided by the Company for which  Hamilton
     College has not paid.  The Hamilton  Litigation  also alleges that Hamilton
     College's   employees  who  is  named  as  a  defendant   deliberately  and
     maliciously  interfered with the Company's efforts to complete the Hamilton
     Contract,  that the Company  complained about the employee's  actions,  but
     that Hamilton  College  ignored these  complaints and in fact acquiesced in
     them,  with the result that the Company's  contractual  relationships  were
     tortiously damaged.

     Before the  commencement of the Hamilton  Litigation,  one of the Company's
     subcontractors under the Hamilton Contract,  Marcy Excavation Company, Inc.
     ("Marcy"),  had asserted  claims against  Hamilton  College and against the
     Company  based on  non-payment  of statements  rendered for  subcontracting
     work.  Marcy  had also  filed a  mechanic's  lien (the  "Mechanic's  Lien")
     against the College in Oneida County,  New York (where Hamilton  College is
     located),  and had commenced a litigation in Supreme Court,  Oneida County,
     New York against the Company's  bonding  company (the "Marcy  Litigation").
     Neither  Hamilton College nor the Company was named as a party to the Marcy
     Litigation.  In November,  1997, the Company and Marcy settled the claim by
     Marcy against the Company (but not Marcy's claim against Hamilton  College)
     in return for payments to be made to Marcy by the  Company.  As part of the
     settlement,  Marcy  assigned to the Company all of Marcy's  claims  against
     Hamilton  College and  assigned to the Company all of Marcy's  rights under
     the Mechanic's  Lien. Marcy also agreed to discontinue the Marcy Litigation
     at the time that Marcy received  payment in full of the settlement  payment
     agreed to between Marcy and the Company.

     Although  the  Hamilton  Litigation  has  recently  been  commenced  and no
     responsive papers have yet been received from the defendants  therein,  the
     Company does not  anticipate  (although it cannot  guarantee)  that it will
     have  any  liability  to  the  defendants  as  a  result  of  the  Hamilton
     Litigation,  or that it will  have any  liability  as  result  of the Marcy
     Litigation.  As such, no accrual has been made in the financial  statements
     for either of those legal proceedings.


                                    PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters

     The first paragraph and accompanying charts of Item 5 as originally written
     are deleted in their entirety,  and the following  paragraph and charts are
     added in their place and stead.

     During  the period  ending  October  31,  1995,  the  common  shares of the
     Registrant  were traded on the  over-the-counter  NASDAQ  market  under the
     symbol  DCIS.  As of November  10,  1995,  the trading  price of the common
     shares of the Registrant fell below the NASDAQ minimum bid price guidelines
     and since then the common shares have traded only on local OTC markets.  At
     the end of Fiscal 1995, there were  approximately  450 holders of record of
     the  Company's  common  shares.  The high and low bid  prices of the common
     shares during each quarter of Fiscal 1995 and Fiscal 1994 were as follows:


<PAGE>


                       Fiscal 1994 Asked and Bid Prices

                                    Asked                     Bid
            1st Quarter             $0.88                   $0.75
            2nd Quarter             $0.75                   $0.50
            3rd Quarter             $0.50                   $0.50
            4th Quarter             $0.63                   $0.50

                       Fiscal 1995 Asked and Bid Prices

                                    Asked                     Bid
            1st Quarter             $1.13                   $0.86
            2nd Quarter             $0.75                   $0.75
            3rd Quarter             $0.38                   $0.13
            4th Quarter             $0.25                   $0.13

     Prices for the Company's  common shares  through the end of Fiscal 1996 are
     set  forth in the 1996  Form  10-K  Report.  As of  December  19,  1997 the
     Company's common shares were quoted at $.19 asked and $.13 bid.


<PAGE>


<TABLE>
<CAPTION>
Item 6.           Selected Financial Data          Delta Computec Inc.

Item 6 as originally  written and the attached  chart and notes as originally  presented are deleted in their  entirety,
and the following are added in their place and stead.  The selected data  presented  below for and as of the end of each
of the five years ended October 31, 1995,  1994,  1993,  1992 and 1991 are derived from the financial  statements of the
Company  which  have  been  audited  by  Deloitte  & Touche  LLP,  independent  auditors.  This  data  should be read in
conjunction  with the related  financial  statements and notes  included  elsewhere in this Amendment No. 1 to 1995 Form
10-K.


STATEMENT OF OPERATIONS DATA:
                                      1995 (1)           1994              1993 (2)          1992                  1991



<S>                               <C>                 <C>              <C>               <C>                  <C> 
Total Revenue                     $30,052,370         $25,361,745      $30,901,744       $8,468,566           $8,720,908


Earnings (Loss) Before
Extraordinary Items and            (5,095,919)          (643,426)        (569,010)          242,954              199,369
Cumulative Effect of Accounting
Change


Extraordinary Items                                                                         156,000 (4)          110,000 (4)



Cumulative Effect of Accounting
Change                                                                    775,000 (3)



Net Earnings (Loss)                (5,095,919)          (643,426)         205,990           398,954              309,369


Earnings (Loss)/Share:
  Continuing Operations
  Extraordinary Items                    (.75)              (.09)            (.08)              .07                  .06
  Cumulative Effect of
Accounting Change                           -                  -                -                 -                    -
  Net Earnings (Loss)                       -                  -              .11                 -                    -
                                         (.75)              (.09)             .03               .12                  .10

==========================================================================================================================
BALANCE SHEET DATA:


Total Assets                      $10,216,635        $13,521,285      $13,851,817       $ 6,174,750           $6,204,597
Short-Term Debt                     3,813,925                           3,624,339           708,663              500,193
Long-Term Debt                        571,670          3,716,820          424,851           426,230              770,224
Subordinated Debentures             1,075,001          1,087,501        1,112,501         1,000,000            1,000,000
Stockholders' Investment           (1,925,822)         3,170,097        3,813,398         1,532,943            1,133,293
==========================================================================================================================

     (1) Operating  results  include the results of the Intronet  Division from the date of the Intronet  Acquisition of assets in
     November, 1994.

     (2) Operating  results include the results of Delta Data Net, Inc. a wholly
     owned  subsidiary  which  acquired  the assets of W&G Data Net Inc. and W&G
     Dataspan Systems Inc. in November, 1992.

     (3) The Company  adopted the  Statement of Financial  Accounting  Standards No. 109 (FAS 109)  "Accounting  for Income Taxes"
     effective  November 1, 1992.  This statement  supersedes FAS No. 96 "Accounting for Income Taxes".  The cumulative  effect of
     adopting FAS No. 109 on the Company's  financial  statements was to increase income by $775,000 ($.11 per share) for the year
     ended October 31, 1993.

     (4) Utilization of Tax Loss Carryforwards.
</TABLE>
<PAGE>


Item 7.  Management's Discussion and Analysis of Financial Condition and Results
          of Operation

     Item 7 as originally written is deleted in its entirety,  and the following
     is added in its place and stead.

     Results of Operations

     Operating  results  for the year  ended  October  31,  1995  (Fiscal  1995)
reflected a net loss of $5,095,919,  or $.75 per share, compared with a net loss
of  $643,426,  or $.09 per share,  for the year ended  October 31, 1994  (Fiscal
1994) and net earnings of  $205,990,  or $.03 per share  (after  reflecting  the
cumulative  effect of a change in  accounting  of  $775,000,  or $.11 per share,
relating to income  taxes) for the year ending  October 31, 1993 (Fiscal  1993).
Operating  results  for  Fiscal  1995  included  relocation  expenses  and other
non-recurring  charges  associated  with  the  move of the  Company's  operating
headquarters. Operating results for Fiscal 1994 and Fiscal 1993 included unusual
charges for obsolete  inventory.  The Fiscal 1995  operating  loss also included
cost  overruns on a major  contract in the  Company's  Intronet  Division  and a
continued decline in revenue in its Data Net Subsidiary.

     Revenues

     Total  revenues  for  Fiscal  1995,   Fiscal  1994  and  Fiscal  1993  were
$30,052,370,   $25,361,745  and  $30,901,744  respectively.  Revenues  increased
$4,690,625 or 18.5% in Fiscal 1995 over Fiscal 1994. This increase was primarily
due to the Intronet  Acquisition  concluded  in  November,  1994 and the related
revenues generated in Fiscal 1995 by the Intronet Division's business.  Revenues
decreased  $5,539,999  or 17.9% in Fiscal  1994  compared to Fiscal  1993.  This
decrease  was due to a  $6,154,263  and 28.0% drop in revenues in the  Company's
Data Net Subsidiary, reflecting the effect of the Company's tight cash flow upon
its ability to  purchase  hardware in the  necessary  volume and at  competitive
prices.

     Service  revenues were  $12,745,773 (42% of total revenues) in Fiscal 1995,
$10,572,860  (42%) in Fiscal  1994 and  $10,485,117  (34%) in Fiscal  1993.  The
increases in service revenues in Fiscal 1995 and Fiscal 1994 over each preceding
fiscal year were $2,172,913 (21%) and $87,743 (1%), respectively.  Fiscal 1995's
growth reflects the benefit from the Intronet Acquisition, whereas Fiscal 1994's
modest increase came from the Company's service maintenance business.

     Equipment  sales were  $17,306,598  (58% of total revenues) in Fiscal 1995,
$14,788,885  (58%) in Fiscal  1994 and  $20,416,627  (66%) in Fiscal  1993.  The
increase of $2,517,713  (17%) in Fiscal 1995's  equipment  sales came  primarily
from the Intronet Acquisition. Fiscal 1994's equipment sales were $5,627,742, or
(28%),  below Fiscal 1993's level,  which  reflected a downturn in the Company's
Data Net Subsidiary, caused by tight cash and the effect upon Data Net's ability
to purchase hardware in the necessary volume and at competitive prices.

     Costs and Expenses

     Service costs for Fiscal 1995, Fiscal 1994 and Fiscal 1993 were $11,052,935
(87% of service revenue),  $7,654,062 (72%) and $7,341,708 (70%),  respectively.
Service  costs  increased  $3,398,873 or 44.4% in Fiscal 1995 compared to Fiscal
1994. Service costs in Fiscal 1994 increased $312,354 or 4.3% compared to Fiscal
1993.  The  deterioration  in  service  costs over the three  fiscal  years as a
percentage of service  revenue  reflected the continued and increased  losses in
the Data Net  Subsidiary.  The increase in Fiscal 1995's  service costs was also
due to  front-loaded  costs  associated  with the Company's entry into the "high
end" Technical Consulting business,  as well as the poor results in the Intronet
Division.  Fiscal  1994 also  reflected  a decline in service  contracts  in the
Company's  branch offices and high start-up costs  associated with the Company's
entry into high volume laser printer maintenance.

     Cost of  equipment  sold for Fiscal  1995,  Fiscal 1994 and Fiscal 1993 was
$14,613,314 (84% of equipment sales),  $12,492,382 (85%) and $16,638,212  (82%).
Cost of equipment sold increased  $2,120,932 or 17.0% in Fiscal 1995 compared to
Fiscal 1994. This increase was due to the 17% increase in equipment sales.  Cost
of equipment  sold  decreased  $4,145,830  or 24.9% in Fiscal 1994 compared with
Fiscal  1993.  This  decrease was due to decreased  equipment  sales,  partially
offset by lower  margins on sales of Data  Communication  equipment  sold due to
price pressure in the marketplace.

     Selling, General and Administrative Expenses

     Selling,  general and administrative  expenses for Fiscal 1995, Fiscal 1994
and Fiscal 1993 were  $7,102,284 (24% of total  revenue),  $5,682,689  (22%) and
$7,283,166 (24%),  respectively.  Selling,  general and administrative  expenses
increased  $1,419,595  or  25.0% in  Fiscal  1995  compared  with  Fiscal  1994,
primarily due to the acquisition of the Intronet Division's  business.  Selling,
general and administrative expenses decreased $1,600,477 or 22.0% in Fiscal 1994
compared with Fiscal 1993,  which decrease was due to lower revenue as well as a
reduction in certain overhead expenses as a result of the continued  integration
of the Data Net Subsidiary.

     Inventory and Product Obsolescence

     During Fiscal 1995, the Company  accounted for normal product  obsolescence
through  inventory  reserves.   During  the  quarter  ended  October  31,  1994,
management  made a decision to eliminate  its stocking  position of certain data
communication  equipment in its Data Net  Subsidiary.  As a result,  the Company
provided $846,527 as an unusual charge to write down certain data  communication
equipment to its net realizable value. During the quarter and year ended October
31,  1993,  an unusual  charge was made in the amount of  $700,866 to write down
certain inventories of data communication  equipment of the Data Net Subsidiary,
which were assumed at the time of the Data Net  Acquisition  in November,  1992.
While Company  personnel review  obsolescence on a regular basis by reference to
historical  movement  and  market  conditions,  the  Fiscal  1993  charges  were
recognized principally during the Company's fourth quarter of Fiscal 1993.

     Interest Expense

     Interest expense for Fiscal 1995, Fiscal 1994 and Fiscal 1993 was $563,100,
$390,343 and $460,649  respectively.  Interest expense  increased by $172,757 or
44.3% in Fiscal 1995  compared  with Fiscal  1994,  due to  increased  borrowing
caused by losses in the Company's  Data Net  Subsidiary  and Intronet  Division.
Interest  expense  decreased  by $70,306 or 15.3% in Fiscal 1994  compared  with
Fiscal 1993 due to reduced borrowing from the prior year.

     Income Taxes

     Income tax expense  (benefit) for Fiscal 1995,  Fiscal 1994 and Fiscal 1993
was $1,203,000,  $(260,000) and $(249,000) respectively. There was an income tax
provision of  $1,245,000  recorded for Fiscal 1995  relating to the writedown in
deferred  tax assets.  An income tax credit of $260,000  was recorded for Fiscal
1994.  Income taxes are recognized for the amount of taxes payable or refundable
for the current tax year, and deferred tax liabilities and assets for the future
tax  consequence  of  events  that  have  been  recognized  in the  Registrant's
consolidated  financial  statements or tax returns.  Income taxes are recognized
for the amount of taxes  payable or  refundable  for the current  tax year,  and
deferred tax  liabilities  and assets for the future tax  consequence  of events
that have been recognized in the Company's  consolidated financial statements or
tax returns.

     The Company  adopted the  Statement of Financial  Accounting  Standards No.
109, (FAS 109)  "Accounting for Income Taxes"  effective  November 1, 1992. This
statement  superseded FAS No. 96 "Accounting  for Income Taxes".  The cumulative
effect of adopting FAS 109 on the Company's financial statements was to increase
income by $775,000 ($.11 per share) for the year ended October 31, 1993.

     At  October  31,  1995,  the  Registrant  had   accumulated   approximately
$6,506,000 of operating loss  carryforwards for tax purposes which was primarily
the result of losses  generated by its  newly-acquired  business  units over the
three fiscal years ending  October 31, 1993,  1994 and 1995,  respectively.  The
Registrant  had  recognized  the tax  benefit  of these  losses,  in the form of
deferred  tax  assets on its  balance  sheet,  through  October  31,  1994.  The
Registrant incorporated in its financial statements at October 31, 1995 reserves
for the  valuation of previously  recorded  deferred tax assets in the amount of
$2,997,000  at October 31, 1995.  The  Registrant  will  continue to assess,  in
future  periods,  the value of these deferred tax assets which expire in varying
amounts  between  the years 2001 and 2009.  This  assessment  will  include  the
Registrant's  ability to project  adequate profits to utilize the operating loss
carryforwards.


<PAGE>


    Segment Reporting

     Certain  information  by  business  segment is  contained  in Note 8 to the
accompanying Financial Statements. (See Item 1, B, above).

     New Accounting Standards Pronouncements

     1. Impairment of Long-Lived Assets

     Statement  of  Financial  Accounting  Standards  No. 121,  "Accounting  for
Impairment of Long-Lived  Assets and for  Long-Lived  Assets To Be Disposed Of",
must be adopted by the  Company  in Fiscal  1997.  The  standard  requires  that
impairment  losses be recognized when the carrying value of an asset exceeds its
fair value.  The Company  regularly  assesses all of its  long-lived  assets for
impairment  and,  therefore,  does not believe that the adoption of the standard
will have a material effect on its financial position or results of operations.

     2. Stock-Based Compensation

     In October 1995, the Financial  Accounting Standards Board issued Statement
of Financial Standards No. 123, "Accounting for Stock-Based Compensation," which
requires  adoption no later than fiscal years  beginning  December 15, 1995. The
new standard  defines a fair value method of  accounting  for stock  options and
similar equity  instruments.  Under the fair value method,  compensation cost is
measured  at the  grant  date  based  on the  fair  value  of the  award  and is
recognized over the service period, which is usually the vesting period.

     Pursuant to the new standard,  companies are encouraged,  but not required,
to  adopt  the  fair  value  method  of  accounting  for  employee   stock-based
transactions.  Companies  are also  permitted  to  continue  to account for such
transactions  under Accounting  Principles Board Opinion No. 25, "Accounting for
Stock Issued to  Employees,"  but would be required to disclose in a note to the
financial statements pro forma net income and, if presented,  earnings per share
as if the company had applied the new method of accounting.

     The  accounting  requirements  of the  new  method  are  effective  for all
employee awards granted after the beginning of the fiscal year of adoption.  The
Company  has not yet  determined  if it will  elect to change to the fair  value
method,  nor has it  determined  the  effect the new  standard  will have on net
income and earnings per share should it elect to make such a change.  Management
believes that  adoption of the new standard  will not have a material  effect on
the Company's net income and earnings per share.

     Liquidity and Capital Resources

     As reported in the 1996 Form 10-K Report,  on May 4, 1995, as a result of a
May, 1995 Lobozzo  Commitment  (the "Lobozzo  Commitment"),  the Company filed a
Form 8-K Current  Report  concerning an agreement  with its  commercial  lender,
NCFC,  and  Lobozzo to provide  for an  additional  $700,000  overdraft  lending
facility.  The  purpose of the  Lobozzo  Commitment  was to  provide  additional
financing  to the Company  (collectively,  with the amount to be loaned by NCFC,
the "Overadvance  Facility").  The Lobozzo  Commitment was critical to providing
working  capital to the Company during the period that it incurred losses in its
Data  Net  Subsidiary  and its  Intronet  Division  as  well  as the  subsequent
termination of these businesses and the loan restructuring,  as discussed in the
Company's  respective  Form 8-K  filings  (See  Item 1, A,  above,  and Item 13,
below).

     On April 1, 1994,  the  Company  executed a credit  agreement  with NCFC to
provide  the  Company  with  a  long-term  credit  facility  (the  "NCFC  Credit
Facility").  Proceeds from this  facility  were  utilized to refinance  existing
credit  facilities,  to fund working  capital  requirements  and to complete the
acquisition  of certain  assets of  Intronet,  Inc. As discussed in the October,
1996 Form 8-K  Report  regarding  the  Company's  restructuring  of its  lending
arrangements,  on October 10, 1996,  the Registrant  restructured  its principal
commercial  lending  relationship,  whereby a major  portion  of the loan to the
Registrant  and Data Net from NCFC was purchased by Lobozzo,  and the balance of
the loan from NCFC to the  Registrant  and Data Net was  restructured  as a Term
Loan  (collectively,  the  entire  transactions  are  referred  to as the  "NCFC
Restructuring"). (See Item 1, A, above).

     The  Company  has  financed  its  working  capital  requirements,   capital
expenditures  and debt service from its financing  arrangements  and trade debt.
Cash provided by operations in Fiscal 1995, Fiscal 1994 and Fiscal 1993 totalled
$210,449, $1,232,188 and $1,803,185, respectively. Net cash of $210,449 provided
by  operations  in Fiscal 1995 was the result of non-cash  charges  plus working
capital from  reductions in accounts  receivable and  inventory,  an increase in
accounts  payable  and  accrued  liabilities,  deferred  taxes and  sales  taxes
payable, most of which was offset by the net loss, which included a full year of
losses  for  Data  Net.  Net cash  provided  by  operations  in  Fiscal  1994 of
$1,232,188  resulted  from the net effect of non-cash  charges and the net loss,
for net cash  provided  of  $619,052,  and cash  provided  by changes in working
capital investment. Net cash provided by operations in Fiscal 1993 of $1,803,185
resulted from the combined benefit from non-cash charges and net earnings,  plus
net cash provided by changes in working capital investment .

     The  Company's  working  capital  deficit of $3,827,646 at October 31, 1995
represented  a decrease of  $6,496,967  from working  capital of  $2,669,321  at
October 31, 1994, primarily due to: (1) the classification of $3,813,925 in bank
borrowing  at October  31,  1995 as a current  obligation;  (2) an  increase  of
approximately  $1,015,000  in accounts  payable;  and (3) an  aggregate  drop of
$1,292,000 in receivables and  inventories.  Working capital at October 31, 1994
improved by $2,601,120 over the October 31, 1993 level of $68,201, primarily due
to bank debt refinancing.

     Cash  provided/(used) by investing activities in Fiscal 1995, 1994 and 1993
was ($828,751), ($964,822) and $(5,281,282),  respectively. Capital expenditures
for field spare parts and property and  equipment  were $828,751 in Fiscal 1995,
$964,822 in Fiscal 1994 and $1,167,669 in Fiscal 1993. In Fiscal 1993,  funds of
$4,113,613  were also used to acquire  certain of the assets of W&G Data Net and
W&G Dataspan in the Willcox & Gibbs Acquisition.

     Cash  provided/(used) by financing activities in Fiscal 1995, 1994 and 1993
was $625,306.  ($357,245) and $3,575,028,  respectively.  Funds of $625,306 were
provided in Fiscal 1995 by proceeds from  shareholder  loans and bank financing.
Funds of $357,245 were used in Fiscal 1994 to pay bank and other debt.  Funds of
$3,575,028 were provided in Fiscal 1993 by $637,501 in proceeds from issuance of
a debenture,  $23,230 from  issuance of equity and  approximately  $2,914,000 in
bank financing.

     Inflation

     Due to the  significant  losses in the Company's Data Net Subsidiary and in
its Intronet Division, and the attendant tight cash flow, increases in material,
subcontractors'  and other service costs in those  operations were not offset by
productivity  improvements.  The  Company  continues  to  monitor  the impact of
inflation  in its core  service  maintenance  business in order to minimize  its
effect  through  pricing   strategies,   productivity   improvements   and  cost
reductions.


<PAGE>


Item 8. Consolidated Financial Statements and Supplementary Schedule

     Item 8 as originally written is deleted in its entirety,  and the following
is added in its place and stead.

                          CONSOLIDATED FINANCIAL STATEMENTS
                                 DELTA COMPUTEC INC.
                     INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                       Form
                                                                       10-K
                                                                    Reference

Consolidated Financial Statements:

Independent Auditors' Report                                            29

Consolidated Balance Sheets, October 31, 1995 and 1994                30-31

Consolidated Statements of Operations for the Years Ended
October 31, 1995, 1994 and 1993                                         32

Consolidated Statements of Changes in Stockholders' 
Investment(Deficit) for the Years Ended 
October 31, 1995, 1994 and 1993                                         33

Consolidated Statements of Cash Flows for the Years Ended
October 31, 1995, 1994 and 1993                                         34

Notes to Consolidated Financial Statements                            35-47

Schedule:

VIII. Valuation and Qualifying Accounts for the Years
Ended October 31, 1995, 1994 and 1993                                   48


All other schedules are not submitted  because they are not applicable,  are not
required  or because the  required  information  is  included  in the  financial
statements or notes thereto.

<PAGE>




INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders
     of Delta Computec Inc.

We have audited the accompanying  consolidated balance sheets of Delta Computec
Inc. and  subsidiaries as of October 31, 1995 and 1994, and the related consoli-
dated statements of operations, changes in stockholders' investment(deficit) and
cash flows for each of the three years in the period ended October 31, 1995. Our
audits also included the  financial  statement  schedule  listed in the Index at
Item 8. These  financial  statements  and financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial  statements and financial statement schedule based on
our audits.

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

In our opinion,  such consolidated  financial  statements present fairly, in all
material   respects,   the  financial   position  of  Delta  Computec  Inc.  and
subsidiaries  as of  October  31,  1995  and  1994,  and the  results  of  their
operations  and their cash flows for each of the three years in the period ended
October 31, 1995 in conformity with generally  accepted  accounting  principles.
Also, in our opinion,  such financial  statement  schedule,  when  considered in
relation  to the  basic  consolidated  financial  statements  taken  as a whole,
presents fairly in all material respects the information set forth therein.

As discussed in Note 5 to the  consolidated  financial  statements,  the Company
changed its method of accounting for income taxes effective  November 1, 1992 to
conform with Statement of Financial Accounting Standards No. 109.



Deloitte & Touche LLP
Rochester, NY
May 16, 1997
(June 30, 1997 as to Note 1)


<PAGE>




                              DELTA COMPUTEC INC.

                          CONSOLIDATED BALANCE SHEETS

                           OCTOBER 31, 1995 AND 1994

                                    ASSETS

                                                       1995           1994
CURRENT ASSETS:
Cash                                             $    19,813     $   12,809
Accounts receivable, less allowance for
 doubtful accounts of $652,523 and $193,238
 in 1995 and 1994, respectively                    4,750,412      5,462,556
Inventories                                        1,681,805      2,201,339
Prepaid expenses and other current assets            216,110        222,484
Deferred income taxes current                              -        317,000
                                                  ----------     ----------
Total current assets                               6,668,140      8,216,188

FIELD SPARE PARTS, less accumulated
 amortization of $587,125 and $911,493
 in 1995 and 1994, respectively                    2,060,361      2,378,698

PROPERTY AND EQUIPMENT:
 Technical equipment                               1,372,456      1,311,900
 Office furniture & equipment                      1,482,798      1,296,557
 Vehicles                                            154,661        150,461
 Leasehold improvements                              268,490        227,046
                                                  ----------     ----------
                                                   3,278,405      2,985,964

Less: accumulated depreciation and
amortization                                       2,301,255      1,970,132
                                                  ----------     ----------
Property And Equipment, Net                          977,150      1,015,832

INVESTMENT IN AFFILIATED COMPANY                           -         10,000

DEFERRED INCOME TAXES NON-CURRENT                    150,000      1,035,000

OTHER ASSETS:
 Goodwill, less accumulated amortization
 of $353,555 and $171,216 in 1995 and 1994,
   respectively                                      238,546        456,928
 Other                                               122,438        408,639
                                                  ----------     ----------
   Total other assets                                360,984        865,567
                                                  ----------     ----------
   Total assets                                $  10,216,635  $  13,521,285
                                                  ==========     ==========

                 See notes to consolidated financial statements.


<PAGE>


                              DELTA COMPUTEC INC.
                          CONSOLIDATED BALANCE SHEETS
                           OCTOBER 31, 1995 AND 1994

                     LIABILITIES AND STOCKHOLDERS' DEFICIT

                                                       1995          1994
CURRENT LIABILITIES:
 Accounts payable                                 $ 4,157,236   $ 3,142,204
 Current portion of long-term debt                  3,813,925         -
 Deferred service revenue                           1,664,708     1,783,238
 Accrued expenses:
  Accrual for discontinuance of operations                  -         -
  Payroll and payroll taxes                           424,738       404,791
  Sales taxes payable                                 263,183         -
  Interest                                             42,667        30,376
  Other                                               129,329       186,258
                                                  -----------    ----------

  Total current liabilities                        10,495,786     5,546,867


LONG-TERM DEBT                                             -      3,716,820
DUE TO SHAREHOLDER                                    571,670         -
SUBORDINATED DEBENTURES                             1,075,001     1,087,501

COMMITMENTS   (Note 6)                                      -        -


STOCKHOLDERS' EQUITY (DEFICIT):
 Preferred shares, $ .01 par value; shares authorized
     5,000,000 shares; issued and outstanding: None         -
 Common shares, $ .01 par value; shares authorized
      20,000,000 shares; issued and outstanding:
      6,811,575 in 1995 and 6,811,325 in 1994          68,116        68,116
 Additional paid-in capital                         4,916,093     4,916,093
 Accumulated deficit                               (6,910,031)   (1,814,112)
                                                  -----------    ----------

 Total stockholders' equity (deficit)              (1,925,822)    3,170,097
                                                  -----------    ----------

 Total liabilities and stockholders' equity
(deficit)                                        $ 10,216,635  $ 13,521,285
                                                  ===========    ==========


                 See notes to consolidated financial statements.


<PAGE>


                              DELTA COMPUTEC INC.
                     CONSOLIDATED STATEMENTS OF OPERATIONS
              FOR THE YEARS ENDED OCTOBER 31, 1995, 1994 AND 1993


                                         1995         1994         1993
REVENUES:
 Service revenues                    $12,745,773  $10,572,860   $10,485,117
 Equipment sales                      17,306,597   14,788,885    20,416,627
                                      ----------   ----------    ----------
  Total revenues                     $30,052,370  $25,361,745   $30,901,744

COSTS AND OPERATING EXPENSES:
 Service costs                        11,052,935    7,654,062     7,341,708
 Cost of equipment sold               14,613,314   11,645,855    15,937,346
 Selling, general and administrative   7,102,284    5,682,689     7,283,166
 Unusual Charges                               -      846,527       700,866
                                      ----------   ----------    ----------
  Total costs and operating expenses  32,768,533   25,829,133    31,263,086

OTHER INCOME (EXPENSE), NET:
 Interest expense                       (563,100)    (390,343)    ( 460,649)
 Writedown of other assets              (615,115)
 Other, net                                1,459     ( 45,695)        3,981
                                       ---------   ----------    ----------
  Total other (expense)               (1,176,756)    (436,038)     (456,668)


(LOSS)   BEFORE   INCOME  TAXES  AND
CUMULATIVE   EFFECT  OF   ACCOUNTING
CHANGE                               $(3,892,919)  $ (903,426)  $ (818,010)


INCOME TAXES(BENEFIT)                  1,203,000     (260,000)     (249,000)
                                      ----------    ---------    ----------
(LOSS) BEFORE  CUMULATIVE  EFFECT OF
ACCOUNTING CHANGE                    $(5,095,919)  $ (643,426)  $  (569,010)


CUMULATIVE EFFECT OF ACCOUNTING
CHANGE                                       -             -        775,000
                                       ---------     --------    ----------
NET EARNINGS (LOSS)                  $(5,095,919)  $ (643,426)   $  205,990


EARNINGS (LOSS) PER COMMON SHARE:
 LOSS BEFORE CUMULATIVE EFFECT OF
 ACCOUNTING CHANGE                   $     (.75)   $     (.09)   $     (.08)
CUMULATIVE EFFECT OF ACCOUNTING
CHANGE                                        -             -           .11
                                         ------        ------        ------
NET EARNINGS (LOSS)                  $     (.75)   $     (.09)   $     .03
                                         ======        ======        ======

                 See notes to consolidated financial statements.


<PAGE>
<TABLE>
<CAPTION>



                                                                  DELTA COMPUTEC INC.

                                         CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)

                                                  FOR THE YEARS ENDED OCTOBER 31, 1995, 1994 AND 1993


                                                       --- Common   Stock ---                                               Total
                                                                                   Additional                           Stockholders
                                                                                     Paid-in         Accumulated            Equity
                                                       Shares         Amount         Capital            Deficit           (Deficit)
                                                       ------         ------         -------            -------            -------
<S>              <C> <C>                              <C>             <C>           <C>              <C>                <C>        
Balance, October 31, 1992 .....................       3,073,325       $30,733       $2,878,866       $(1,376,676)       $ 1,532,943

Acquisition of business .......................       1,000,000        10,000          966,235              --              976,235

Exercise of stock options .....................         238,000         2,380           95,850              --               98,230

Conversion of convertible debentures ..........       2,500,000        25,000          975,000              --            1,000,000

Net earnings Fiscal 1993 ......................            --            --               --             205,990            205,990

Balance, October 31, 1993 .....................       6,811,325        68,113        4,915,971        (1,170,686)         3,813,398

Exercise of stock options .....................             250             3              122              --                  125
Net loss fiscal 1994 ..........................            --            --               --            (643,426)          (643,426)

Balance, October 31, 1994 .....................       6,811,575        68,116        4,916,093        (1,814,112)         3,170,097

Net loss fiscal 1995 ..........................            --            --               --          (5,095,919)        (5,095,919)

Balance, October 31,1995 ......................       6,811,575        68,116       $4,916,093       $(6,910,031)       $(1,925,822)




                See notes to consolidated financial statements.

</TABLE>

<PAGE>


                                DELTA COMPUTEC INC.
                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                FOR THE YEARS ENDED OCTOBER 31, 1995, 1994 AND 1993

                                              1995        1994         1993
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net earnings (loss)                      $(5,095,919)  (643,426)     205,990
 Adjustments to reconcile
 net earnings(loss)
   to net cash provided by operating
   activities:
   Depreciation & amortization              1,538,204   1,262,478   1,174,356
   Loss on retirement of fixed assets               -           -      47,756
   Deferred income taxes                    1,202,000    (307,000)   (270,000)
   Accounts receivable                        712,144    (475,761)    975,497
   Inventories                                519,534     972,978     652,563
   Accounts payable & accrued expenses      1,284,493     516,642    (278,042)
   Deferred service revenue                 (118,530)     153,497     (74,366)
   Other - net                               168,523     (247,220)    144,431
   Cumulative effect of accounting change          -            -    (775,000)
                                           ---------    ---------   ---------
   Net cash provided by operating
   activities                                210,449    1,232,188   1,803,185

CASH FLOWS FROM INVESTING ACTIVITIES:
 Additions to property and equipment        (292,441)    (162,802)   (347,753)
 Additions to field spare parts             (536,310)    (802,020)   (819,916)
 Acquisition of business                           -            -  (4,113,613)
                                           ---------    ---------   ---------
   Net cash(used) by investing activities   (828,751)    (964,822) (5,281,282)


CASH FLOWS FROM FINANCING ACTIVITIES:
 Proceeds from shareholder loans, net        571,670            -           -
 Borrowings from note payable to bank         66,136            -           -
 Proceeds from issuance of debenture               -            -     637,501
 Proceeds from sale of common shares               -          125      23,230
 Net payments on bank borrowings                   -     (203,350)  3,301,000
 Repayments on debt                          (12,500)    (154,020)   (386,703)
                                           ---------    ---------   ---------
  Net cash (used)/provided by
   financing activities                      625,306     (357,245)  3,575,028


NET INCREASE (DECREASE) IN CASH                7,004      (89,879)     96,931
CASH - beginning of year                      12,809      102,688       5,757
CASH - end of year                          $ 19,813    $ 12,809    $ 102,688



                  See notes to consolidated financial statements.


<PAGE>


                                DELTA COMPUTEC INC.

                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                FOR THE YEARS ENDED OCTOBER 31, 1995, 1994 AND 1993


(1)  General Description of Business and Summary of Significant Accounting
     Policies

     Description of Business

     The Company, by itself and through its wholly-owned subsidiary,  SAI/Delta,
     Inc.  ("SAI/Delta"),  provides  a  wide  array  of  Computer  System,  Data
     Communication  and Lan/Wan  technical  services  and products to a customer
     base which encompasses many industries and geographic locations.  (See Note
     8 below  regarding:  (1) the  Company's  subsidiary,  Delta Data Net,  Inc.
     ("Data Net", or the "Data Net  Subsidiary")  and  management's  decision in
     Fiscal  1996  to  terminate  Data  Net's   operations  and  the  subsequent
     termination of this subsidiary's  business and operations in March,  1996);
     and (2) the Company's  Intronet Division,  management's  decision in Fiscal
     1996 to terminate the Intronet  Division's  operations  and the  subsequent
     closing of this  operation  which was  completed  in December,  1996).  The
     Company's   customer  base  includes   large   brokerage   houses,   banks,
     pharmaceutical  companies,  major  hospitals  and long  distance  carriers,
     located principally in the northeast but reaching as far as Florida and the
     West Coast.  Technical  services offered  include,  but are not limited to,
     design, product procurement, installation, service, maintenance and on-site
     technical management and consulting.

     Principles of Consolidation

     The consolidated  financial  statements include the accounts of the Company
     and its wholly-owned  subsidiaries and divisions, R&M Associates-Electronic
     Data Products Service Inc.,  Computer  Support,  Inc., Delta Data Net, Inc.
     and the Company's Intronet Division. All significant  intercompany accounts
     and transactions have been eliminated in consolidation.

     Basis of Presentation

     The  accompanying  consolidated  financial  statements  have been  prepared
     assuming the Company will continue as a going concern. The Company incurred
     net losses in Fiscal  1995 and 1994,  had a working  capital  deficit and a
     stockholders'  deficit of $3,827,646 and  $1,925,822,  respectively,  as of
     October 31, 1995 and was in default  under  certain loan  agreements  as of
     October 31, 1995.  (See Note 3). On April 1, 1994,  the Company  executed a
     credit  agreement to provide a long-term  credit facility (the "NCFC Credit
     Facility"). Proceeds from this facility were utilized to refinance existing
     credit facilities, to fund working capital requirements and to complete the
     acquisition  of certain  assets of  Intronet,  Inc.  On January  24,  1995,
     certain debt  covenants  were amended based on the Company's  business plan
     for Fiscal  1995.  Because of  continuing  defaults  under the NCFC  Credit
     Facility,  the Company found it necessary to seek additional financing.  On
     October 10, 1996,  the  Registrant  restructured  its principal  commercial
     lending relationship, whereby a major portion of the loan to the Registrant
     and Data Net from NCFC was  purchased by Joseph M. Lobozzo II  ("Lobozzo"),
     and the  balance of the loan from NCFC to the  Registrant  and Data Net was
     restructured as a Term Loan.

     In view of the  continuing  losses  and  related  cash  flow  difficulties,
     management  initiated  certain actions designed to provide  additional cash
     flows,  specifically cost reductions  associated with the centralization of
     operations in its Teterboro, New Jersey location. Subsequent to October 31,
     1995,  management  took steps to return the Company to its core business in
     order to thereby eliminate the significant  operating losses in Fiscal 1994
     and Fiscal 1995. Among these actions were: (1) termination of operations of
     the Data Net  Subsidiary;  (2) the decision to terminate  operations of the
     Intronet Division, substantially accomplished at October 31, 1996, followed
     by the closing of its office in December,  1996; (3)  restructuring  of its
     primary lending  relationship;  (4) negotiation of a buy-out and settlement
     of a debenture;  and (5) obtaining an extension  until June 30, 1998 in its
     lending  arrangement with its lenders.  (See Note 3).  Management  believes
     that  these  actions  will  improve  profitability  in the  Company's  core
     business  and  increase  cash  flows,  enabling  the  Company  to  maintain
     operations.

     Use of Estimates

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

     Reclassifications

     Certain  reclassifications  have been made to the  prior  years'  financial
     statements in order to conform to the current year's presentation.

     Property and Equipment

     Property and  equipment  are stated at cost and are  depreciated  using the
     straight-line method over the following estimated useful lives:


<PAGE>


                                                        Estimated
             Description                                Useful Lives

       Technical equipment                               5 - 7 years
       Office furniture and equipment                    5 - 7 years
       Vehicles                                          2 - 3 years
       Leasehold improvements                            5 - 10 years

     Maintenance  and repairs are  charged to expense as  incurred.  The cost of
     renewals or  betterments  that  increase  the useful lives of the assets is
     capitalized in the appropriate asset account.  The gain or loss on property
     retired or otherwise  disposed of is credited or charged to operations  and
     the cost and accumulated depreciation are removed from the accounts.

     Inventories

     Inventories represent computer equipment and peripherals held for resale in
     the normal  course of business  and  consumable  field spare  parts.  These
     inventories  are  recorded at the lower of cost  (first-in,  first-out)  or
     market.

     Field Spare Parts

     Field  spare  parts  are  stated  at  cost  and  are  amortized  using  the
     straight-line method over an estimated useful life of 5 years, beginning in
     the fiscal year after acquisition.

     Goodwill

     Goodwill,  representing the excess of the cost of acquired  businesses over
     the  fair  value  of net  assets  acquired,  is  generally  amortized  on a
     straight-line  basis over periods  ranging from ten to twenty years.  On an
     ongoing basis, the Company assesses  impairment of such assets by reviewing
     the  operating   performance  of  the   underlying   business  or  customer
     relationships. In Fiscal 1995, this assessment resulted in the recording of
     additional  amortization expense of approximately $505,000 relating to such
     impairment.

     Deferred Service Revenue

     Service revenue is recognized  ratably over the contract  period.  Deferred
     service  revenue  represents  billings  made to customers in advance of the
     service period.

     Revenue Recognition

     Service revenues:  Contract service revenue is recognized  ratably over the
     contractual  period or as  services  are  provided.  Revenue  from  service
     rendered on a "time and  materials"  basis is  recognized in the period the
     work is performed.

     Equipment sales: Revenue from equipment sales and the related cost of sales
     are recognized when title to the equipment passes. Component repair revenue
     and related costs are recognized upon completion of the repair.

     Income Taxes

     Income taxes are  recognized  for the amount of taxes payable or refundable
     for the current year and deferred tax liabilities and assets for the future
     tax  consequence  of  events  that have been  recognized  in the  Company's
     consolidated financial statements or tax returns.

     Earnings Per Share

     Earnings per common and common equivalent share are computed based upon the
     weighted average of common shares outstanding during each year adjusted for
     dilutive  outstanding  stock options and warrants  using the Treasury Stock
     Method. Weighted average shares outstanding for the years ended October 31,
     1995,   1994  and  1993  totalled   6,811,575,   6,811,388  and  6,811,325,
     respectively.

     New Accounting Standards Pronouncements

          1. Impairment of Long-Lived Assets

          Statement of Financial  Accounting  Standards No. 121, "Accounting for
          Impairment  of  Long-Lived  Assets  and for  Long-Lived  Assets  To Be
          Disposed  Of",  must be adopted by the  Company  in Fiscal  1997.  The
          standard  requires  that  impairment  losses  be  recognized  when the
          carrying  value  of an  asset  exceeds  its fair  value.  The  Company
          regularly  assesses all of its long-lived  assets for impairment  and,
          therefore,  does not believe that the  adoption of the  standard  will
          have a  material  effect  on its  financial  position  or  results  of
          operations.

          2. Stock-Based Compensation

          In October  1995,  the  Financial  Accounting  Standards  Board issued
          Statement of Financial Standards No. 123,  "Accounting for Stock-Based
          Compensation",  which  requires  adoption no later than  fiscal  years
          after December 15, 1995. The new standard  defines a fair value method
          of accounting for stock options and similar equity instruments.  Under
          the fair value method, compensation cost is measured at the grant date
          based  on the fair  value  of the  award  and is  recognized  over the
          service period, which is usually the vesting period.

          Pursuant to the new standard,  companies are  encouraged,  but are not
          required,  to adopt the fair value method of  accounting  for employee
          stock-based transactions.  Companies are also permitted to continue to
          account  for  such  transactions  under  Accounting  Principles  Board
          Opinion No. 25, "Accounting for Stock Issued to Employees",  but would
          be  required to disclose  in a note to the  financial  statements  pro
          forma net  income  and,  if  presented,  earnings  per share as if the
          company had applied the new method of accounting.

          The  accounting  requirements  of the new method are effective for all
          employee  awards  granted  after the  beginning  of the fiscal year of
          adoption.  The  Company  has not yet  determined  if it will  elect to
          change to the fair value method,  nor has it determined the effect the
          new standard  will have on net income and earnings per share should it
          elect to make such a change.  Management believes that adoption of the
          new  standard  will not have a material  effect on the  Company's  net
          income and earnings per share.

     Concentration of Credit Risk

     Financial   instruments   which   potentially   subject   the   Company  to
     concentration  of credit risk consist  principally of accounts  receivable.
     Concentration of credit risk with respect to accounts receivable is limited
     due to the large  number of customers  comprising  the  Company's  customer
     base. The Company  generally does not require  collateral or other security
     to support customers' receivables.

     Fair Value of Financial Instruments

     Short-term  financial  instruments  are  valued at their  carrying  amounts
     included in the consolidated balance sheets, which are reasonable estimates
     of fair  value  due to the  relatively  short  period  to  maturity  of the
     instruments.   This  approach   applies  to  cash  and  cash   equivalents,
     receivables, short-term borrowings and certain other current liabilities.

     Management believes that the recently-completed financial transactions (See
     Note 3) indicate  that the fair value of long-term  debt  approximates  its
     carrying value at October 31, 1994 and 1995.


(2) Acquisitions

     On  November  17,  1994,  the  Company  acquired  substantially  all of the
     operating  assets  of  Intronet,   Inc.  The  Company's  Intronet  Division
     designed,  installed and supported advanced computer networks with emphasis
     on large campus and industrial  facilities  that required  network  hubbing
     integrated with fiber and copper  cabling.  These assets were acquired from
     Intronet,  Inc.  in  exchange  for  $337,000  in  cash  and  assumption  of
     approximately  $588,000 in liabilities of the seller. The Company accounted
     for  the  acquisition  as a  purchase  and  the  operating  results  of the
     acquisition  from November 17, 1994 have been included in the  consolidated
     financial statements for the fiscal year ended October 31, 1995.

     On  December  1, 1994,  the  Company  exercised  an option to  acquire  the
     remaining shares of SAI/Delta. The Company accounted for the acquisition as
     a purchase and the operating  results of the  acquisition  from December 1,
     1994 have been included in the  consolidated  financial  statements for the
     fiscal year ended October 31, 1995.

(3) Long-Term Debt

     Long-term  debt and Debt Due to  Shareholder  consist of the  following  at
     October 31:

                                                         1995        1994
                                                         ----        ----
       Due to shareholder                            $  571,670     $    -
       Note payable to bank, interest at prime
       plus 2% on main credit facility and at
       prime plus 3.0% on overadvance portion
       ("the long-term credit facility")              3,782,956   3,716,820

       Notes payable                                     30,969          -
                                                      ---------   ---------
                                                      4,385,595   3,716,820

       Less: Current portion                          3,813,925          -
                                                      ---------   ---------
                                                     $  571,670  $3,716,820
                                                      =========   =========

     On April  1,  1994,  the  Company  executed  a  credit  agreement  with its
     commercial  lender to provide a long-term credit facility (the "NCFC Credit
     Facility").  This NCFC Credit Facility provides for expiration on April 30,
     1997 and bears  interest at 2.0% above the bank's prime lending rate (8.75%
     at October 31, 1995). Proceeds from this NCFC Credit Facility were utilized
     to refinance  existing credit  facilities and to provide  working  capital.
     This NCFC Credit  Facility  was amended in  November  1994 to complete  the
     acquisition  of  certain  of the  assets of  Intronet,  Inc.  (See note 2).
     Availability  of funds under this NCFC Credit  Facility  was limited to the
     lesser of $4,500,000 or a percentage of eligible  accounts  receivable  and
     inventory.  The credit agreement contained restrictive covenants,  the more
     significant  of which  required  the  maintaining  of minimum  net  working
     capital,  minimum  tangible  net worth,  minimum  pre-tax  income,  maximum
     debt-to-tangible  net worth and a restriction  on capital  expenditures  as
     well as the  prohibition  of  dividend  payments.  The  Company  was not in
     compliance   with   certain   of  these   restrictive   covenants   due  to
     lower-than-projected  earnings for the period. Accordingly, the Company had
     requested a waiver of non-compliance from NCFC and had classified this debt
     as a current liability. As discussed in a Form 8-K Report filed in October,
     1996 regarding the Company's restructuring of its lending arrangements,  on
     October 10, 1996,  the  Registrant  restructured  its principal  commercial
     lending relationship, whereby a major portion of the loan to the Registrant
     and Data Net from NCFC was purchased by Lobozzo (the "Lobozzo  Loan"),  and
     the  balance  of the  loan  from  NCFC to the  Registrant  and Data Net was
     restructured  as a Term Loan  (collectively,  the entire  transactions  are
     referred to as the "NCFC Restructuring").

     On May 1, 1995, the Company reached an agreement with its commercial lender
     for  an  additional  $700,000  lending  facility.  Lobozzo,  the  Company's
     controlling shareholder, an officer and a director, agreed with the Company
     to provide funding for $400,000 of the $700,000 additional lending facility
     (the "the Lobozzo  Commitment").  In return, the Company agreed to issue to
     Lobozzo an option to purchase  11,440,475 common shares, the balance of the
     Company's available authorized but unissued common shares, which option was
     exercisable  between May 20, 1995 and May 20, 1999 at an aggregate exercise
     price of $10. In February,  1997, Lobozzo transferred to his spouse, Joanne
     M. Lobozzo ("Joanne  Lobozzo") half of his interest in the Lobozzo Loan and
     Lobozzo and Joanne  Lobozzo are  collectively  referred to as the  "Lender"
     under the Lobozzo Credit  Agreement.  The Lobozzo Credit  Agreement and the
     supporting  documents  were  restated as of October 31, 1997.  In February,
     1997,  the May,  1995  Option  Agreement,  as  amended  and  restated,  was
     exercised in full by Lobozzo and by Joanne Lobozzo,  and 11,440,475  common
     shares were issued, of which 5,720,238 common shares were issued to Lobozzo
     and 5,720,237  common shares were issued to Joanne Lobozzo.  As a result of
     this transaction,  Lobozzo and Joanne Lobozzo are both now considered to be
     control  persons  of the  Company.  In May,  1997,  the  principal  balance
     outstanding  on the Lobozzo  Commitment was paid in full, and the documents
     upon which it was based were terminated. Interest paid for the fiscal years
     ended October 31 was as follows:

                          1995         1994       1993
                          ----         ----       ----
                     $ 550,799   $  368,050  $ 462,468

     Interest  paid to Lobozzo  for the  fiscal  years  1995,  1994 and 1993 was
     $40,533, $48,000 and $58,833, respectively.


(4) Subordinated Debentures

     In  November,   1992  the  Company  and  Data  Net  jointly  issued  an  8%
     subordinated  debenture in the face amount of $475,000 due October 31, 1997
     to the  sellers  ("the  Sellers")  of the  assets  acquired  by Data Net on
     November 1, 1992.  As of October 31, 1995,  the  principal  balance on this
     debenture was $475,000.  As of October 31, 1996, the Sellers agreed to sell
     the entire  principal  balance of the 8% subordinated  debenture,  together
     with accrued interest, to the Company for $75,000.

     As of October 31, 1995, The Company had also  guaranteed an 8% subordinated
     debenture  of  Data  Net,  as  restated,   due  to  Lobozzo  (the  "Lobozzo
     Debenture") in the face amount of $600,001.  Lobozzo has since  transferred
     half  of his  interest  in the  Lobozzo  Debenture  to  Joanne  Lobozzo  in
     February,  1997. The Lobozzo  Debenture was due in annual  installments  of
     $200,000  commencing  January 31, 1996,  subject to the  Company's  meeting
     certain bank loan covenants as contained in the NCFC Credit  Facility,  and
     was issued in  connection  with an option  agreement  entitling  Lobozzo to
     purchase  1,304,350  shares of the  Company's  common  shares.  Lobozzo has
     waived  the  $200,000  payments  due  January  31,  1996 and 1997,  and the
     $200,000 annual installments will commence in January 31, 1998.


<PAGE>


(5) Income Taxes

     The Company  adopted the  Statement of Financial  Accounting  Standards No.
     109, (FAS  109)"Accounting for Income Taxes" in the first quarter of Fiscal
     1993,  effective  November  1, 1992,  recording a  cumulative  effect of an
     accounting  change that  increased net income by $775,000  ($.11 per share)
     for the quarter  ended  January 31, 1993 and for the year ended October 31,
     1993.

     The components of the income tax provision (benefit) are as follows:

                                        Year Ended October 31

                                        1995      1994        1993
                                        ----      ----        ----
             Current:
             Federal              $         - $        -   $      -
             State                      4,000     47,000      21,000

             Deferred:
             Federal                1,199,000   (307,000)   (270,000)
             State                          -          -          -
                                   ----------  ---------    --------
                                  $ 1,203,000 $ (260,000)  $(249,000)
                                  =========== ==========   =========

     A  reconciliation  of the income tax  provision  (benefit)  with tax at the
     effective federal statutory rate is as follows:

                                       Year Ended October 31

                                   1995         1994        1993
                                   ----         ----        ----
Federal provision
(benefit)     based on         $(1,324,000)  $ (307,000) $ (278,000)
statutory tax rate
Permanent
book-to-tax
differences:
Goodwill amortization              195,000       13,000      14,000
Other permanent items              (74,000)       3,000      15,000
Increase in valuation
allowance  for deferred taxes    2,376,000            -           -
State provision net of
federal  tax effect                 30,000      31,000       31,000
                                 ---------   ---------    ---------
                                $1,203,000  $ (260,000)  $ (249,000)
                                 =========   =========    =========


<PAGE>


The components of the net deferred tax assets as of October 31 were as follows:

- -----------------------------------------------------------------------------
                                         1995         1994         1993
- -----------------------------------------------------------------------------

Nondeductible inventory reserves      $ 228,000    $ 228,000     $ 174,000
Nondeductible bad debt reserves         121,000        66,000       36,000
Tax loss carryforwards                1,898,000       671,000      583,000
Accelerated book
amortization of field                   200,000       379,000      252,000
spare parts
Investment tax credit carryforward      111,000        75,000       75,000
Other                                     6,000       (32,000)     (37,000)
Less allocable valuation allowance   (2,414,000)      (35,000)     (38,000)
                                     -----------   -----------  ----------

Total                                 $ 150,000    $1,352,000   $1,045,000
- -----------------------------------------------------------------------------

     At October  31,  1995 the  Company  has  recorded  a deferred  tax asset of
     approximately  $671,000 reflecting the benefit of approximately  $1,953,000
     in loss  carryforwards,  which expire in varying  amounts  between 2001 and
     2009.  Realization of this deferred tax asset and other deferred  assets is
     dependent on the Company's ability to generate sufficient taxable income in
     future  periods.  Management  had believed that it was more likely than not
     that the deferred tax asset as of October 31, 1994 was realizable. However,
     as a result of an  assessment  of this deferred tax asset as of October 31,
     1995 and the Company's ability to realize such loss  carryforwards  through
     the generation of future income, management revised its estimates, with the
     result that it believes that  sufficient  future income will exist to allow
     utilization  of  $150,000  of  the  deferred  tax  asset.  The  appropriate
     adjustment to reflect this revised  estimate was recorded as of October 31,
     1995.

     Income taxes paid were as follows for the fiscal years ended October 31:

                                1995       1994       1993
                                ----       ----       ----
                             $ 16,359   $ 63,419   $ 12,053


(6) Commitments
    -----------

     Operating Leases
     ----------------

     The Company leases office space under various  operating  lease  agreements
     expiring  through 2001.  Net rental  expense under these  agreements was as
     follows for the years ended October 31:

                                        1995       1994       1993
                                        ----       ----       ----

            Rental expense         $ 427,473  $ 331,528  $ 388,277
            Sub-lease income               -          -          -
                                   ---------  ---------  ---------
            Net Rental expense     $ 427,473  $ 331,528  $ 388,277

     As of October 31, 1995, the minimum future  payments  under  non-cancelable
     operating leases with initial or recurring terms for the next five years is
     summarized as follows:

            Fiscal Year                        Amount
            -----------                        ------
            1996...................           $ 376,449
            1997...................             322,342
            1998...................             311,054
            1999...................             305,488
            2000...................             295,488
            Thereafter.............             167,818

(7) Stockholders' Investment
    ------------------------

     Incentive Stock Option Plan
     ---------------------------

     The  Company has an  incentive  stock  option  plan under which  options to
     purchase up to 600,000 of the Company's common shares may be granted to key
     employees.  Such  options  expire  five years  from the date of grant.  The
     exercise  price shall not be less than the fair market  value of the shares
     on the date of grant.  The following  summarizes  the activity of the stock
     options under the plan as of October 31.

                                           1995         1994         1993
                                           ----         ----         ----
        Outstanding - beginning of
        year                              344,000     322,500      365,000
        Granted                           100,000      85,000      265,000
        Exercised                            -           (250)    (225,000)
        Canceled                         (213,500)    (63,250)     (82,500)
                                         --------     -------      --------
        Outstanding - end of year         230,500     344,000      322,500
                                          =======     =======      =======

        Average exercise price of
         outstanding and exercisable
         options                           $.86        $ 1.08       $ 1.53
                                           ====        ======       ======

     Director Stock Option Plan

     The Company has a  non-qualified  stock option plan for  eligible  Board of
     Director members. Under this plan, options to purchase up to 100,000 of the
     Company's common shares may be granted to eligible directors with a maximum
     of 8,000 common shares each year available to an individual member. Options
     granted become exercisable one year after the date of grant and expire five
     years after the date of grant. The following summarizes the activity of the
     stock options under the plan as of October 31:

                                            1995        1994         1993
                                            ----        ----         ----
        Outstanding - beginning of year    6,000       14,000       26,000
        Granted                              -           -            -
        Exercised                            -           -         (12,000)
        Canceled                           6,000      (8,000)           -
                                           -----      -------      -------
        Outstanding - end of year              -       6,000        14,000
                                           =====      =======      =======

        Average exercise price of
         outstanding and exercisable
         options                               -       $ .65        $ .41
                                           =====       =====        =====

(8) Segment of Business Reporting
    -----------------------------

     As of October 31, 1995, for financial  reporting purposes the operations of
     the Company  were  divided  into the  business  segments  described  below.
     Besides the Company's core technical and maintenance service business,  the
     Company  acquired  certain  assets and assumed  certain  liabilities  which
     acquisitions  formed  the  basis  for the  establishment  of its  Data  Net
     Subsidiary and Intronet Division, respectively.

     In November, 1992, the Company,  through its wholly-owned subsidiary,  Data
     Net, completed the acquisition of certain of the assets, and the assumption
     of certain of the liabilities (the "Willcox & Gibbs  Acquisition"),  of W&G
     Data Net and W&G Dataspan, subsidiaries of Willcox & Gibbs, Inc. Because of
     the  significant  and continuing  losses in Data Net's business lines since
     the Willcox & Gibbs Acquisition,  on March 21, 1996, the Registrant filed a
     Form 8-K Current  Report (the  "March,  1996 Form 8-K  Report")  announcing
     that,  effective  March 8,  1996,  Data  Net had  terminated  its  business
     operations and had surrendered all of its assets to its commercial  lender.
     (See Paragraph B, below).

     On  November  17,  1994,  the  Company  acquired  substantially  all of the
     operating  assets  of  Intronet,  Inc.  These  assets  were  acquired  from
     Intronet,  Inc.  in  exchange  for  $337,000  in  cash  and  assumption  of
     approximately  $588,000 in liabilities of the seller. The Company accounted
     for  the  acquisition  as a  purchase  and  the  operating  results  of the
     acquisition  from November 17, 1994 have been included in the  consolidated
     financial  statements  for the fiscal  year ended  October 31,  1995.  (See
     Paragraph C, below).

     A. Delta Computec Inc. Core Technical And Maintenance Service Business
        -------------------------------------------------------------------

     The Company's core technical and maintenance  service  business,  conducted
     through the parent  entity,  Delta  Computec  Inc.,  is based in  providing
     technical  and  maintenance  services in direct  support of its  customers'
     Computer Systems, Data Communication Systems and Lan/Wan Networks. Broadly,
     these  services  include:  network  systems  design;  network  analysis and
     performance  testing;  network  management;   project  management;  premise
     wiring; installation services;  technical consulting services;  maintenance
     services help desk support; and complete outsourcing responsibility for all
     or most  of the  foregoing.  The  Company's  core  business  customer  base
     includes large brokerage houses,  banks,  pharmaceutical  companies,  major
     hospitals and long distance carriers,  located principally in the Northeast
     but reaching as far as Florida and the West Coast.

     Technical services are either charged at a predetermined  contractual price
     or on the basis of labor  and  materials  used.  Maintenance  services  are
     generally  performed at a customer's  site on an  "on-call"  basis,  either
     pursuant to a contract of a specified  term and coverage or, as in the case
     of technical services, on a time and materials basis.

     B. Delta Data Net, Inc. Product Distribution/Cable And Accessory Business
        ----------------------------------------------------------------------

     In addition to the Company's core  business,  prior to the  termination  of
     operations at its Data Net  Subsidiary,  the Company,  through its Data Net
     Subsidiary,   distributed   a  wide  variety  of  Computer   System,   Data
     Communication and Networking products from over 40 manufacturers.  Included
     in this product group were modems, multiplexers,  channel banks, CSU/DSU's,
     workstations,  terminal servers, hubs, bridges,  routers,  gateways,  cable
     assemblies,  bulk cable and  cabinets.  The Company  also offered a line of
     high quality cables and accessories manufactured by the Data Net Subsidiary
     through its Dataspan  cable product line to service the  extensive  premise
     wiring  requirements of Data  Communications  installations.  The Data Span
     cable product line was  terminated at the time the Company  terminated  the
     business of the Data Net Subsidiary.

     C. Intronet Division
        -----------------

     The Intronet Division's primary focus had been the design, installation and
     support of advanced  computer  networks in such specialty  markets as large
     college  campuses and industrial  facilities  which require network hubbing
     integrated  with fiber and copper  cabling.  Because of the significant and
     continuing losses in the Intronet Division's  business,  management decided
     in the  fourth  quarter  of  Fiscal  1996 to  terminate  operations  at the
     Intronet  Division.  The Company  assimilated the regional area and certain
     customers  serviced  by the  Intronet  Division  into  the  Company's  core
     business  and closed the  Intronet  Division in Waltham,  Massachusetts  in
     December, 1996.

     Intersegment sales were not material.  No single customer accounted for 10%
     or  more of the  Company's  sales.  General  corporate  assets  principally
     consisted of cash, deferred taxes and other assets.

     Interest  income  and  non-cash   items,   other  than   depreciation   and
     amortization, were not material. Taxes are done on a consolidated basis and
     are not analyzed on a segment basis.


<PAGE>



       Financial information by business segments is as follows:



                   Net       Income From                 Depreciation  Capital
                 Customer     Business     Identifiable       and      Expendi-
                  Sales       Segments        Assets     Amortization   tures
                  -----       --------        ------     ------------  --------

1995
- ----

DCI            $10,292,270   $ (130,503)   $ 5,078,394   $ 1,440,122  $  559,870
Data Net        13,256,700   (3,154,307)     3,965,641        57,757     268,881
Intronet
Division         6,503,400   (1,811,110)     1,172,600        40,325          - 
               -----------  -----------    -----------   -----------  ----------
Consolidated   $30,052,370  $(5,095,919)   $10,216,635   $ 1,538,204  $  828,751
               ===========  ===========    ===========   ===========  ==========

1994
- ----

DCI            $ 9,553,737  $  253,337     $ 6,541,412   $ 1,047,900  $  822,460
Data Net        15.808,008   ( 896,763)      6,979,873       214,578     142,362
Intronet
Division                 -           -               -             -           -
               -----------  ----------     -----------   -----------  ----------
Consolidated   $25,361,745  $( 643,426)    $13,521,285   $ 1,262,478  $  964,822
               ===========  ==========     ===========   ===========  ==========

1993
- ----

DCI            $ 8,939,473  $  822,145     $ 6,431,211   $ 1,000,543  $4,944,661
Data Net        21,962,271    (616,155)      7,420,606       173,813     336,621
Intronet
Division                 -           -               -           -            -
               -----------  ----------     -----------   -----------  ----------
Consolidated   $30,901,744  $  205,990     $13,851,817   $ 1,174,356  $5,281,282
               ===========  ===========    ===========   ===========  ==========



(9) Unusual Charges

     During the quarter  ended October 31, 1994,  management  made a decision to
     eliminate its stocking position in certain data communication equipment. As
     a result,  the Company incurred an unusual charge of $846,527 to write down
     certain inventories of data communication electronics at the Company's Data
     Net Subsidiary to net realizable value.

     During the quarter ended October 31, 1993, the Company  incurred an unusual
     charge of $700,866 to write down certain  inventories of data communication
     electronics at the Company's  Data Net Subsidiary to net realizable  value.
     This  charge was  reflected  in cost of  equipment  sold in the Fiscal 1993
     consolidated  statement of operations and had been  reclassified to unusual
     charges to conform with the Fiscal 1994 classification.


<PAGE>
<TABLE>
<CAPTION>


                                DELTA COMPUTEC INC.

                 SCHEDULE VIII - VALUATION AND QUALIFYING ACCOUNTS

                FOR THE YEARS ENDED OCTOBER 31, 1996, 1995 AND 1994




Allowance for Doubtful Accounts
- -------------------------------

                       Balance         Charged     Charged                    Balance
                     Beginning        to costs    to other   Net Amounts       End of
                     of Period    and Expenses    Accounts   Written Off       Period
                     ---------    ------------    --------   -----------       ------

Year ended October 31, 1995:

<S>               <C>              <C>             <C>      <C>           <C>      
                  $ 193,238        $ 631,701       $ -      $ (172,416)   $ 652,523
                  =========        =========       ====     ===========   =========

Year ended October 31, 1994:

                  $ 106,819        $ 144,181       $ -      $ (57,762)    $ 193,238
                  =========        =========       ====     ==========    =========

Year ended October 31, 1993:

                   $ 26,535        $ 103,229       $ -      $ (22,945)    $ 106,819
                   ========        =========       ====     ==========    =========


Allowance for Obsolete Inventory
- --------------------------------

                       Balance         Charged     Charged                    Balance
                     Beginning        to costs    to other   Net Amounts       End of
                     of Period    and Expenses    Accounts   Written Off       Period
                     ---------    ------------    --------   -----------       ------

Year ended October 31, 1995:

                  $ 671,711           $ -          $ -          $ -       $ 671,711
                  =========           ====         ====         ====       ========


Year ended October 31, 1994:

                  $ 511,711        $ 846,527       $ -       $(686,527)   $ 671,711
                  =========        =========       ====      ==========   =========


Year ended October 31, 1993:

                  $ 99,696         $ 412,015       $ -          $ -       $ 511,711
                  ========         =========       ====         ====      =========


</TABLE>

<PAGE>


                                   PART III

Item 10. Directors and Executive Officers of the Registrant

     The statement originally written in Item 10 is deleted in its entirety, and
the following is added in its place and stead.

                          DIRECTORS OF THE REGISTRANT

Year first
Elected
Director          Name and Background

1995              Alfred C. Engelfried,  Director and Assistant  Secretary,  age
                  51, is the President and owner of Market Sense,  Inc. ("Market
                  Sense"),  a  management  consulting  organization  located  in
                  Rochester,  New York,  a position he has held since 1986.  Mr.
                  Engelfried  was  elected a director  of the  Company in March,
                  1995.  Prior to  joining  Market  Sense,  Mr.  Engelfried  was
                  President of Fannon Metal Industries from 1976 to 1981.

1995              Michael  A.  Julian,  Director  and  Secretary,   age  49,  is
                  Vice-President  Operations/Finance  of JML Optical Industries,
                  Inc.  ("JML"),  with which Joseph M. Lobozzo II and Michael E.
                  McCusker, also directors and officers of the Company, are also
                  associated.  Mr. Julian is the  brother-in-law of Mr. Lobozzo,
                  and the  brother of Joanne M.  Lobozzo,  the wife of Joseph M.
                  Lobozzo II. Mr. Julian was elected a director in April,  1995.
                  Mr. Julian has been associated with JML for over 15 years.

1988              Joseph M.  Lobozzo II,  Director  and Chairman of the Board of
                  Directors, age 51, is the Chairman and Chief Executive Officer
                  of JML, a  manufacturer,  designer  and  importer of precision
                  optical systems.  Messrs. Julian and McCusker,  also directors
                  and officers of the Company, are also associated with JML. Mr.
                  Lobozzo  founded JML and has been affiliated with JML for over
                  24 years.  Mr.  Lobozzo is a general  partner of several  real
                  estate  partnerships and has  affiliations,  including several
                  directorships,  with  a  variety  of  professional  and  civic
                  organizations, including FNB Rochester Corp, a publicly-traded
                  corporation, and the Greater Rochester United Way. Mr. Lobozzo
                  received his B.S.  degree in physics from the City  University
                  of New  York.  As of  October  31,  1995 and as of the date of
                  filing this Amendment No. 1 to 1995 Form 10-K, Mr. Lobozzo was
                  considered  to be, and  continues  to be  considered  to be, a
                  controlling   person   of   the   Company.   (See   "Principal
                  Shareholders"  in  Item  12  and  "Control  of  the  Company",
                  "Certain Transactions - Lobozzo Transactions" in Item 13).

1995               Michael McCusker,  Director and Assistant Secretary,  age 49,
                   is Senior  Vice-President of JML, with which Messrs.  Lobozzo
                   and Julian,  also directors and officers of the Company,  are
                   also  associated.  Mr.  McCusker  was  elected a director  in
                   April,  1995. Mr.  McCusker has been  associated with JML for
                   over 18 years.

     As reported in the 1996 Form 10-K Report: (a) Messrs.  Engelfried,  Julian,
Lobozzo  and  McCusker  continue as  directors  of the Company as of the date of
filing this  Amendment  No. 1 to 1995 Form 10-K;  (b) John T. Smith was added to
the Board of Directors during Fiscal 1997 to fill a vacancy then existing on the
Board of Directors;  and (c) Lobozzo and Joanne Lobozzo are now each  considered
to be controlling persons of the Company.

     The Board of Directors held eleven (11) meetings  during Fiscal 1995.  Each
incumbent  director  attended  at least  75% of the total  number of such  Board
meetings and Board Committees on which he served which were held during his term
of office.

     The Board of Directors  has  standing  Audit and  Compensation  Committees.
Following  the  resignation  of prior  directors  who had been  members of those
committees during Fiscal 1995, no replacements were made to fill those vacancies
and no  meetings  were held of those  committees.  Although  the  Company has no
standing  Nominating  Committee,  the Board of Directors will consider  director
nominees recommended by shareholders. In December, 1995, the Board designated an
Executive  Committee which, at its outset,  constituted the then entire Board of
Directors.

     The Audit  Committee  recommends  the selection  of, and confers with,  the
Company's  independent  accountants  regarding  the scope and adequacy of annual
audits;  reviews reports from the independent  accountants;  and meets with such
independent  accountants and with the Company's  internal auditors and financial
personnel  to  review  the  adequacy  of the  Company's  accounting  principles,
financial controls and policies.  The sole current member of the Audit Committee
is Mr. Lobozzo. The Audit Committee held no meetings during Fiscal 1995.

     The Compensation  Committee reviews the Company's  compensation  philosophy
and  programs,  and  exercises  authority  with respect to the payment of direct
salaries and incentive  compensation  to directors  and  officers;  loans to, or
guarantees  of,  obligations  of such persons and some employee  loans;  and the
administration of the stock option plans of the Company. The sole current member
of the Compensation Committee is Mr. Lobozzo. The Compensation Committee held no
meetings  during  Fiscal  1995.  During the portion of each fiscal year in which
each director served as a director,  each director participated in deliberations
concerning  executive  officer  compensation when such topics were considered by
the Board.

     The Executive Committee was formed in December,  1995,  following the close
of Fiscal 1995. The Executive  Committee has such authority as is granted by the
Business  Corporation  Law of the State of New York. In addition,  the President
and  Chief  Operating  Officer  is  authorized  to deal  with any  member of the
Executive Committee for advice and assistance as required or deemed appropriate.
As of the date of filing  this  Amendment  No. 1 to 1995 Form 10-K,  the current
members of the Executive Committee are Messrs.  Engelfried,  Julian, Lobozzo and
McCusker.


                       EXECUTIVE OFFICERS OF THE COMPANY

      The following table sets forth the identities and positions of each of the
executive officers of the Company, as of October 31, 1995:

                                                                   Year First
Officer's Name          Age        Position with the Company        Elected

John DeVito             39         President and Chief Operating
                                   Officer                            1995

Joseph M. Lobozzo II    52         Director and Chairman of the
                                   Board of Directors                 1988

Michael Julian          49         Director and Secretary             1995

Alfred C. Engelfried    52         Director and Assistant Secretary   1995

Michael McCusker        50         Director and Assistant Secretary   1995

Walter T. Struble       41         Acting Chief Financial Officer &
                                   Acting Chief Accounting Officer    1995

Mary Metrick            48         Assistant Secretary                1995

     Mr.  DeVito has been  associated  with the  Company,  or one or more of its
affiliates,  and with  one of the  Company's  predecessors  in  interest,  R & M
Associates,  since 1978.  During his tenure with R&M Associates and the Company,
Mr. DeVito has held various positions including: National Field Service Manager,
Director of Operations,  Vice President of Operations and Vice President/General
Manager. He is currently President and Chief Operating Officer of the Company.

     Mr.  Struble  became the Acting  Chief  Financial  Officer and Acting Chief
Accounting  Officer of the Company  following the resignation,  in May, 1995, of
Peter Smith, the  Registrant's  former Chief Financial  Officer.  He had been an
employee of the Company since August,  1994 and,  prior to then, was employed by
Willcox and Gibbs. He passed away unexpectedly in December, 1995.

     Ms.  Metrick has been  associated  with the  Company in various  capacities
since 1989. During her tenure,  Ms. Metrick has had  responsibility  for various
administrative and  computer/software  functions,  assisted in the conversion of
the Company's  reporting  systems at the time of the relocation of the Company's
headquarters from Syracuse, New York to Teterboro,  New Jersey, served as Acting
Corporate Controller and is currently MIS Manager.

     The business experience of each of Messrs. Lobozzo, Engelfried,  Julian and
McCusker  is set  forth in  "Directors  of the  Registrant",  above.  See  also,
"Control of the Company" and "Certain Transactions - Lobozzo Transactions", Item
13, below.

     In February,  1996,  Frank Donnelly became the Chief Financial  Officer and
Chief Accounting Officer of the Registrant,  and, in August, 1996, Edward Drohan
was employed on a full-time  basis as the Company's  Vice  President,  Sales and
Marketing, all of which was reported in the 1996 Form 10-K Report.

     There is no family relationship between any executive officer,  director or
person  anticipated to be a nominee to become an executive  officer or director,
except that Mr. Lobozzo and Mr. Julian are brothers-in-law.

            SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

     During Fiscal 1995,  the following  persons were  directors,  officers,  or
beneficial  owners of more than 10  percent  of any class of  securities  of the
Registrant  registered  pursuant to Section 12 of the Securities Exchange Act of
1934, as amended (the "Exchange Act"), or any other person subject to Section 16
of the Exchange Act with respect to the Company, who failed to file, on a timely
basis,  as  disclosed  upon a  review  of Forms 3 and 4 and  amendments  thereto
furnished to the Company,  reports required by Section 16(a) of the Exchange Act
during  Fiscal 1995 or prior Fiscal  Years.  John  DeVito,  2 late reports and 2
unreported transactions.

Item 11. Executive Compensation

     The statement originally written in Item 11 is deleted in its entirety, and
the following is added in its place and stead.

     The following  table sets forth  information  with respect to the President
and Chief Operating Officer,  and each executive officer of the Registrant whose
total annual salary and bonus for Fiscal 1995 exceeded $100,000.


<PAGE>


                          Summary Compensation Table

                        Annual Compensation   Long-term Compensation
Name and
Principal         Fiscal                          Option          All other
Position          Year     Salary     Bonus(1)    (Shares)    Compensation(2)

L. Rodger Loomis  1995(3) $ 71,346  $    -           -               2,000
President and Chief
Executive Officer
from November, 1995 to
March, 1995

John DeVito       1995(3) $ 90,346  $ 8,767      100,000           $ 1,644
President and Chief
Operating Officer
from March, 1995 to
October, 1995

(1)  Bonus  pursuant  to  DeVito's  Employment  Agreement  is  set  at 5% of the
consolidated  net income of the Company and its  subsidiaries as reported on the
Company's  respective  tax  returns.  The bonus for Fiscal 1995 was awarded on a
basis other than as  provided  for in DeVito's  Employment  Agreement.  DeVito's
Employment  Agreement was annexed as an Exhibit to the 1996 Form 10-K Report and
is incorporated herein by reference.

(2)  The All Other Compensation column would include any amount of the Company's
match under the Delta Computec Inc. 401K Employee  Retirement  Plan, as provided
for  in  that  Plan.   During   Fiscal  1995,   the  Company  made  no  matching
contributions.

(3)  Partial year.  Mr. Loomis'  employment  terminated  during Fiscal 1995. Mr.
DeVito assumed his current position in Fiscal 1995.

     The following table shows, as to the current  President and Chief Operating
Officer,  the Chairman of the Board of Directors and other executive officers of
the Company, information concerning stock options granted in Fiscal 1995.


<PAGE>


                        OPTIONS GRANTED IN FISCAL 1995

                                          Potential Realizable Value at
                                          Assumed Annual Rates of Stock Price
 Individual Grants                         Appreciation for Full Option Term

                                    % of
Total                               Grant                             Options
Date
            Options        Granted to         Exercise   Expiration    Present
            Granted       Employees in          Price       Date        Value
Name        (Shares)        Fiscal 1995     (per share)      ($)         ($)

DeVito         100,000        100%              $.50        6/7/00        -

Lobozzo(1)  11,440,475        100%(2)              -(3)     5/20/99       - (4)

(1) See Item 13, "Certain Transactions - Lobozzo Transactions", below.

(2) No similar  options were granted to employees  and the option grant was part
of a  financing  transaction  and not because  the  recipient  was an officer or
director. (See Item 13, "Certain Transactions - Lobozzo Transactions", below).

(3) The  exercise  price was an aggregate  of $10.00 for all  11,440,475  common
shares.  The shares  have since been issued in Fiscal 1997 to Lobozzo and Joanne
Lobozzo. (See Item 13, "Certain Transactions - Lobozzo Transactions", below).

(4) The option was valued at an  aggregate  of $10 at the time of its  issuance,
believed to be the then fair market  value of the option in view of, among other
matters,  the then financial  condition of the Company.  Neither the Company nor
the  optionholder  believe  that the value of the option  changed  significantly
between the date of its issuance  and October 31, 1995.  As of October 31, 1995,
the Company's  common  shares were quoted at $0.13 bid and $0.25 asked.  Neither
the Company nor the  optionholder  represent that the option,  or the 11,440,475
common shares underlying the option, could be realized for a value equivalent to
the bid and asked price in an arms'-length transaction.

     The following table shows aggregate option exercises in Fiscal 1995 and the
fiscal year-end option values for the President and Chief Operating Officer, the
Chairman of the Board of Directors and other executive officers of the Company.

                   AGGREGATE OPTION EXERCISES IN FISCAL 1995
                      AND OCTOBER 31, 1995, OPTION VALUES

     No options were exercised in Fiscal 1995.  The Company  believes that there
were no in-the-money options outstanding at October 31, 1995, since, as noted in
footnote (4) to the  above-referenced  table, the option to purchase  11,440,475
common shares issued to Lobozzo in May,  1995,  for an aggregate of $10.00,  was
believed to be the then fair market value of that option in view of, among other
matters,  the then financial  condition of the Company.  Neither the Company nor
the  optionholder  believe  that the value of the option  changed  significantly
between the date of its issuance and October 31, 1995.

EMPLOYMENT AGREEMENTS

     As reported in the 1996 Form 10-K  Report,  the Company has entered  into a
letter employment agreement (the "DeVito Employment Agreement") with John DeVito
("DeVito"),  the President  and Chief  Operating  Officer of the Company,  dated
October 23, 1995, pursuant to which DeVito will serve as the President and Chief
Operating Officer of the Company through November 1, 1998. The provisions of the
DeVito  Employment  Agreement are fully  described in the 1996 Form 10-K Report,
and the DeVito  Employment  Agreement was annexed as an Exhibit to the 1996 Form
10-K Report.

     As reported in the 1996 Form 10-K Report,  during Fiscal 1995,  the Company
terminated employment agreements with three former employees:  L. Rodger Loomis,
the former President,  Treasurer,  Director, Chairman of the Board of Directors,
Chief  Executive  Officer and Chief  Operating  Officer of the  Company;  Ronald
Bulger, the former head of the Company's Intronet Division,  formed in November,
1994, upon the Intronet Acquisition and the former President of Intronet,  Inc.;
and Robert Tripi, a former employee of the Company  associated with the Intronet
Division,  and a former Vice  President of Intronet,  Inc. Mr. Tripi,  through a
corporation  formed by Mr. Tripi,  has entered into a consulting  agreement with
the Company  whereby Mr.  Tripi and his  corporation  assist the Company  with a
portion of the operations, as well as with certain projects, related to its core
business.

INCENTIVE STOCK OPTIONS

     On November 1, 1983,  the Company  adopted an  incentive  stock option plan
pursuant to Section 442A of the  Internal  Revenue  Code.  The  incentive  stock
option plan was amended,  effective  September 28, 1985, again amended effective
January 1, 1987, and was thereafter restated in its entirety effective March 23,
1987, and was further  amended by the  shareholders  at the 1992 and 1993 Annual
Meetings to increase the number of common shares  covered by the Incentive  Plan
to 600,000  common  shares (such  Incentive  Plan,  as initially  adopted and as
amended and restated to date, is herein  referred to as the  "Incentive  Plan").
Under the  Incentive  Plan,  the  Company's  Stock  Option  Committee,  which is
designated by the Board of Directors and currently  consists  solely of Lobozzo,
may grant  options to key  employees  to purchase up to an  aggregate of 600,000
common shares. Such options expire 5 years from the date of the grant.  Pursuant
to law, the exercise price of the options will be equal to the fair market value
of the  common  shares  on the date  when the  option is  granted,  except  that
employees  owning  greater than ten percent (10%) of the issued and  outstanding
common  shares of the Company are only  eligible for grants under the  Incentive
Plan if the exercise  price is 110% of such fair market value and if the term of
the  option is not more  than 5 years.  A purpose  of the  Incentive  Plan is to
assist the Company in  attracting  and holding  valuable  employees by providing
those  employees  with  incentives  to foster the growth of the  Company.  As of
October 31, 1995,  options  under the  Incentive  Plan  covering an aggregate of
230,500  common  shares had been issued and were  outstanding.  No  exercises of
stock options  occurred in Fiscal 1995. Of the 600,000 common shares  authorized
to be issued under the  Company's  Incentive  Plan,  options for 228,150  common
shares have been exercised.  During Fiscal 1995, DeVito was granted an option to
purchase  100,000  common shares for a five-year  period at the then fair market
value of the Company's common shares, or, $0.50 per common share.

NON-QUALIFIED STOCK OPTIONS

     Effective September 28, 1985, the Company established a Non-Qualified Stock
Option Plan to be  available  to members of the Board of  Directors  who are not
otherwise  employees  of,  or  subject  to,  written  employment  or  consulting
agreements with, the Company (the "Non-Qualified  Plan"). The Non-Qualified Plan
is separate from, and in addition to, the Incentive Plan, and is administered by
the Stock  Option  Committee.  The  Non-Qualified  Plan  provides  that:  (1) no
individual is eligible to receive any option unless such  individual  has been a
member of the Board of Directors  for a period of at least one year and also has
been designated as eligible for such receipt by the Stock Option Committee;  (2)
the maximum number of common shares which each eligible director will be able to
acquire is 30,000;  (3) the maximum  aggregate number of common shares available
to eligible directors is 100,000;  (4) no option granted will be exercisable for
a period of one year from the date such  option is  granted;  and (5) the option
rights  available to an eligible  director  will have a life of 5 years from the
date granted. As of October 31, 1995, there were no options outstanding,  and no
options  had  been   exercised   during   Fiscal  1995.  No  options  under  the
Non-Qualified  Plan have been  issued or  exercised  since the  commencement  of
Fiscal 1995. No options are outstanding under the  Non-Qualified  Plan as of the
date of this Amendment No. 1 to 1995 Form 10-K.

              Long-Term Incentive Plans Awards In Last Fiscal Year

     The Company is in the process of finalizing its Long-Term  Incentive  Plan.
Consequently, no awards have been made.

COMPENSATION OF DIRECTORS

     The Company pays each  non-employee  director  $250 per each Board  Meeting
attended  by the  director.  During  Fiscal  1995,  no  fees  were  paid  to any
non-employee directors, all of which fees were waived.

Item 12. Security Ownership of Certain Beneficial Owners and Management

     The statement originally written in Item 12 is deleted in its entirety, and
the following is added in its place and stead.

                            PRINCIPAL SHAREHOLDERS

     The following table sets forth as of October 31, 1995, certain  information
concerning the Company's  common shares held by: (i) each  shareholder  known by
the Company to own  beneficially,  or of record,  more than 5% of the  Company's
common  shares,  the only voting class of the  Company's  securities;  (ii) each
director, and each nominee for director, of the Company; and (iii) all directors
and officers of the Company as a group. (1)

Name and address              Amount and Nature of     Percent of
Beneficial Owner(2)           Beneficial Ownership     Shares (3)

Joseph M. Lobozzo II (4)
c/o JML Optical Industries, Inc.        15,499,575          79.26
690 Portland Avenue
Rochester, NY  14620

Michael A. Julian (5)
c/o JML Optical Industries, Inc.            23,000            .33
690 Portland Avenue
Rochester, NY  14620

Michael E. McCusker (6)
c/o JML Optical Industries, Inc.            10,000            .15
690 Portland Avenue
Rochester, NY  14620

Alfred C. Engelfried (7)
366 White Spruce Blvd.                           0              0
Rochester, NY  14623

John DeVito (8)
900 Huyler Street                          343,500           4.87
Teterboro, NJ  07608

Willcox & Gibbs, Inc. (9)                1,000,000          14.68

Mary Metrick                                 5,000            .07

All Directors and
Officers as a Group                     15,881,075          80.19
(6 persons) (10)

1.  After the close of Fiscal  1995,  several  transactions  occurred  involving
several of the persons  listed  hereafter.  Reference is made to "Control of the
Company",   "Certain   Transactions  -  Lobozzo   Transactions",   and  "Certain
Transactions - Willcox & Gibbs Transactions", in Item 13.

2. After the close of Fiscal 1995, certain other transactions occurred which may
require  information  to be provided by other  persons  for future  reports,  as
follows:  Joanne M.  Lobozzo,  the wife of Joseph M.  Lobozzo  II (See  "Certain
Transactions - "Control of the Company" and "Lobozzo  Transactions" in Item 13),
and John DiProsa (See "Certain Transactions - Lobozzo Transactions" in Item 13).

3. The  percentages  shown on the table are based on 6,811,575 of the  Company's
common shares issued and  outstanding  on October 31, 1995,  and include  common
shares  which  may be  acquired  by the  referenced  shareholder  within 60 days
through  the  exercise  of options to purchase  common  shares,  but such common
shares  are  not  included  in  calculating  the  percentage  of  common  shares
beneficially owned by any other shareholder, except for the percentage of shares
applicable  to  Lobozzo,  as to which the  number of common  shares  issued  and
outstanding is calculated at 19,556,400  common shares,  and for the designation
"All Directors and Officers as a Group", as to which the number of common shares
outstanding  is  calculated  at  19,556,400  common  shares plus  common  shares
issuable upon exercise of options to persons named in the table other than those
issuable to Lobozzo, for an aggregate of 247,500 additional common shares, for a
total of 19,803,900 common shares.  Also includes options committed to be issued
to Mr. DeVito pursuant to the DeVito Employment Agreement,  but not issued as of
October 31,  1995.  Does not include  other  options  issued  after the close of
Fiscal 1995. Unless otherwise indicated, each shareholder shown on the table has
sole voting and investment power with respect to the Common Shares  beneficially
owned by such shareholder.

4.  Includes  as of  October  31,  1995:  1,999,750  common  shares  held in Mr.
Lobozzo's sole name; 1,304,350 common shares reserved for issuance upon exercise
of the 1992  Lobozzo  Option  Agreement  issued  concurrently  with the  Lobozzo
Debenture  originally  issued by the Company to Mr. Lobozzo on October 28, 1992,
and amended and  restated on February 16,  1995,  and on February 20, 1997;  and
11,440,475  common  shares  reserved for issuance  upon exercise of the May 1995
Lobozzo Option,  which  11,440,475  common shares were issued after the close of
Fiscal 1996.  (See Item 13). As of October 31,  1995,  includes  435,000  common
shares  held in the name of JML,  of which Mr.  Lobozzo is the  chairman,  chief
executive officer and principal shareholder.  Includes 20,000 common shares held
by Joanne  Lobozzo and 300,000 common shares held by Mr.  Lobozzo's  three adult
children as to all of which Mr.  Lobozzo  disclaims  voting power and beneficial
ownership.  The number of common shares held by Mr. Lobozzo,  Joanne Lobozzo and
their three adult children changed after the close of Fiscal 1995. (See "Control
of the Company" and "Certain Transactions - Lobozzo Transactions", in Item 13).

5. Includes 12,500 common shares held jointly with Mr. Julian's spouse and 1,000
common  shares  held by his wife and minor son,  jointly.  Does not  include any
common  shares  owned by JML of which Mr.  Julian  is an  officer  and  minority
shareholder, all of which common shares are included in the calculation relating
to Mr. Lobozzo in Note 4 above, 1,000 common shares owned by his adult daughter,
or 6,900  common  shares owned by his adult son, who is also an employee of JML.
The number of common  shares held by Mr.  Julian and his wife changed  after the
close of Fiscal 1995. (See "Control of the Company" and "Certain  Transactions -
Lobozzo Transactions", in Item 13).

6. Does not include any common  shares owned by JML of which Mr.  McCusker is an
officer and minority shareholder, all of which common shares are included in the
calculation relating to Mr. Lobozzo in Note 4 above. The number of common shares
held by Mr.  McCusker and his wife changed after the close of Fiscal 1996.  (See
"Control of the Company" and "Certain Transactions - Lobozzo  Transactions",  in
Item 13).

7. The number of common shares held by Mr. Engelfried and his wife changed after
the close of Fiscal 1995. (See "Certain Transactions - Lobozzo Transactions", in
Item 13).


8.  Includes  options to  purchase  100,000  common  shares  agreed to be issued
pursuant to the DeVito  Employment  Agreement  executed  during  Fiscal 1995, of
which options to purchase  78,000 common shares were issued in Fiscal 1997,  and
options for an additional  22,000 common shares remain to be issued,  gifts from
Lobozzo  during  Fiscal 1995 of 80,000 common shares and 20,000 common shares in
the name of DeVito and DeVito's spouse, respectively, an additional 1,000 common
shares owned by DeVito's spouse and options, as of October 31, 1995, to purchase
142,500  common  shares  pursuant to the  Incentive  Plan, of which an option to
purchase 7,500 common shares at $.75 per share expired, unexercised, on December
4,  1996,  and an option to  purchase  25,000  common  shares at $1.00 per share
expired on September 18, 1997.  During Fiscal 1996,  options under the Incentive
Stock Option Plan to purchase 25,000 common shares were voluntarily  surrendered
by DeVito  and an option to  purchase  10,000  common  shares  was issued to Mr.
DeVito.  See  "Certain  Transactions  -  Lobozzo   Transactions,   in  Item  13,
"Employment Agreements" and "Incentive Stock Options", in Item 11.

9. Includes  1,000,000 common shares  registered in the name of "Willcox & Gibbs
Data Net, Inc., and Dataspan Systems,  Inc. Jt Ten", which organizations,  under
amended names, are wholly-owned  subsidiaries of Willcox & Gibbs.  (See "Certain
Transactions - Willcox and Gibbs Transactions", in Item 13).

10. As of October 31, 1995, there were 6,811,575 common shares outstanding.  The
figure of 15,881,075  includes the common  shares to which  reference is made in
Notes 4, 5, 6, 7 and 8, above and assumes  exercise  of all options  referred to
therein. (See Note 3, above).

     As reported  in the 1996 Form 10-K  Report,  following  the close of Fiscal
1996, there was a change of control of the Company.

     As more fully  described in the 1996 Form 10-K Report,  during Fiscal 1997,
Lobozzo  transferred  a portion  of his  common  shares,  half of  certain  debt
obligations owed to him by the Company, as well as certain Option Agreements, to
his wife, Joanne Lobozzo.  This transaction was a portion of the transactions in
which Lobozzo  engaged with regard to the 1,519,750  common shares then owned by
Lobozzo to which reference is made in Item 13,  "Certain  Transactions - Lobozzo
Transactions",  below.  Lobozzo also transferred certain of his common shares to
John DiProsa, who, as of the date of the transfer,  became a holder of in excess
of 5% of the outstanding common shares of the Registrant. Following the exercise
of the Restated May, 1995 Lobozzo Options,  Mr. DiProsa no longer held in excess
of 5% of the outstanding common shares of the Registrant.

     As more fully  described in the 1996 Form 10-K Report,  in February,  1997,
Lobozzo and Joanne Lobozzo each executed their Second  Restated May 1995 Lobozzo
Options  to  purchase  5,720,238  and  5,720,237  common  shares,  respectively,
bringing their  shareholdings  in the Company to 6,730,113 and 5,815,112  common
shares,  respectively.  The exercise of these  Second  Restated May 1995 Lobozzo
Options  brought  the  number of issued  and  outstanding  common  shares of the
Company to 18,252,050 common shares.

     As a result of these  transactions,  Lobozzo  and Joanne  Lobozzo  are each
considered  to be  controlling  persons of the  Company as of the date of filing
this Amendment No. 1 to 1995 Form 10-K.

Item 13. Certain Relationships and Related Transactions

     The statement originally written in Item 13 is deleted in its entirety, and
the following is added in its place and stead.

                            CONTROL OF THE COMPANY

     As of October 31,  1995,  Lobozzo had  beneficial  ownership  of  2,754,750
common shares, or 40.44% of the then 6,811,575 common shares outstanding, either
directly or thorough control of JML, or beneficially  through the  shareholdings
of his wife and children (although Lobozzo disclaims beneficial ownership of the
common shares owned by his wife and  children).  In addition,  as of October 31,
1995,  the Company had issued the  Restated  1992  Lobozzo  Option  Agreement to
Lobozzo which was exercisable  into 1,304,350 common shares and the Restated May
1995 Lobozzo Option to purchase  11,440,475  common shares. If the Restated 1992
Lobozzo  Option  Agreement  were fully  exercised  and if the  Restated May 1995
Lobozzo  Option  had then been  fully  exercised,  Lobozzo  would  then have had
beneficial  ownership of 15,499,575  Common Shares, or 79.26% of the outstanding
common  shares of the Company.  The Company  believes that Lobozzo was a control
person of the Company as of October  31,  1995,  and is a control  person of the
Company,  as is Joanne Lobozzo, as of the date of filing of this Amendment No. 1
to 1995 Form 10-K.  The change in control of the  Company  was  reported  in the
February, 1997 Form 8-K Report.

                             CERTAIN TRANSACTIONS

Lobozzo Transactions

1. As reported in the 1996 Form 10-K Report,  to assist in the completion of the
Willcox  & Gibbs  Acquisition,  Data  Net and  Lobozzo  entered  into a  private
placement of the Lobozzo  Debenture  due October 28, 1995, in the face amount of
$600,001.  The Lobozzo  Debenture  was later  restated on February 16, 1995,  to
extend its term through January 31, 1998. The Lobozzo Debenture is guaranteed by
a subordinated  guaranty of the Company.  The Company also issued to Lobozzo the
1992 Lobozzo  Option  Agreement,  which 1992 Lobozzo  Option  Agreement was also
amended to extend its term through January 31, 1998. Lobozzo waived the $200,000
payments due on January 31, 1996 and January 31, 1997, and the Lobozzo Debenture
is now due in annual installments of $200,000,  commencing January 31, 1998. The
Lobozzo  Debenture and the 1992 Lobozzo Option  Agreement have each been amended
and restated  after the close of Fiscal 1996,  to transfer half of each security
to Joanne Lobozzo. (See Sections 10 through 17, below.)

2. As reported in the 1996 Form 10-K Report, on June 1, 1990, the Company issued
a $1,000,000 fluctuating rate Non-Negotiable  Subordinated Debenture due June 1,
1993 (the "Non-Negotiable  Subordinated Debenture"), to Lobozzo, then a director
of the Company,  and to certain parties related to Lobozzo.  The  Non-Negotiable
Subordinated  Debenture was  convertible  into common  shares at the  conversion
price of $.40 per  share.  The  proceeds  from the  Non-Negotiable  Subordinated
Debenture  were used to acquire R & M Associates in June,  1990. On December 23,
1992, all outstanding Non-Negotiable Subordinated Debentures were converted, all
such Non-Negotiable  Subordinated Debentures were cancelled, and on December 30,
1992, an aggregate of 2,500,000  common shares were issued,  of which  2,093,750
common shares were issued to Lobozzo,  an additional  300,000 common shares were
issued to  Lobozzo's  children,  and the balance  were  issued to various  other
parties.

3. As reported in the 1996 Form 10-K Report,  in May,  1995, the Company and its
wholly-owned  subsidiaries Data Net (collectively,  the Company and Data Net are
referred  to as  the  "Borrower")  and  SAI/Delta  and,  collectively  with  the
Borrower,  "DCI"), and the Borrowers' then commercial lender, NCFC, entered into
a May, 1995 Letter  Agreement (the "May, 1995 Letter  Agreement") to provide for
the  Overadvance  Facility  which  permitted  the  Borrower  to  borrow up to an
additional $700,000 over the amount which would otherwise have been permitted by
the Borrower to borrow from NCFC under the NCFC Credit  Agreement  then existing
between the Borrower  and NCFC.  See Item 1, A, 6, (A) above).  SAI/Delta  was a
guarantor of the Borrower's  obligations with NCFC. The participation of NCFC in
the  Overadvance  Facility was  terminated on October 10, 1996, as a part of the
NCFC  Restructuring.  (See Item 1, A, 4, above and  Section 7,  below).  In May,
1997, the principal balance outstanding on the Overadvance  Facility was paid in
full, and the documents upon which it was based were terminated. The termination
was reported in the April, 1997 Form 10-Q Report.

4. As reported in the 1996 Form 10-K  Report,  pursuant to the May,  1995 Letter
Agreement, and in partial consideration for the Lobozzo Commitment,  the Company
issued to Lobozzo the May 1995 Lobozzo  Option to purchase all of the  Company's
authorized,  uncommitted, but unissued common shares upon payment of $10. In the
event the core  business of the Company  (representing  essentially  the service
business of the Company, but not including the business conducted by Data Net or
the Intronet  Division)  was sold prior to May 20, 1996,  then, at the option of
the Company's Board of Directors, the May 1995 Lobozzo Option was cancelable (or
if any common  shares were issued in the event of exercise of the option,  those
common shares could have been  repurchased by the Company at the exercise price)
provided the Lobozzo portion of the  Overadvance  Facility was paid in full with
interest plus an additional  $100,000 payment.  The core business of the Company
was not sold by May 20, 1996, and this portion of the May, 1995 Letter Agreement
thereafter became inapplicable. As of May 1, 1995, as of October 31, 1995 and as
of the date of the filing of this Amendment No. 1 to 1995 Form 10-K, the Company
had 20,000,000 common shares authorized, of which as of May 1, 1995, and October
31,  1995,  6,811,575  common  shares were issued and  outstanding.  Pursuant to
various  stock option  plans,  an aggregate of 700,000  common  shares have been
reserved,  of which,  on May 1, 1995,  256,150  common  shares had been  issued,
leaving a balance of 443,850  common shares  reserved and unissued.  The Company
had also  reserved  1,304,350  common  shares for issuance  upon exercise of the
Restated  1992  Lobozzo  Option  Agreement.   The  balance  of  the  authorized,
unreserved, but unissued common shares, or 11,440,475 common shares, were agreed
to be reserved for issuance  upon  exercise of the option  granted to Lobozzo by
the May 1995 Lobozzo  Option.  The period during which the option granted by the
May 1995 Lobozzo  Option could be exercised  was for four (4) years from May 20,
1995, through May 20, 1999. As noted in Item 12 above,  assuming exercise of the
Restated 1992 Lobozzo Option  Agreement and the May 1995 Lobozzo  Option,  which
has since been exercised,  Lobozzo and Joanne Lobozzo could hold an aggregate of
13,849,575  common  shares,  or  approximately  70.82% of the then issued common
shares of the Registrant.  (See "Control of the Company" and Sections 10 through
17, below).

5. In  September,  1995,  Lobozzo made gifts of an  aggregate of 100,000  common
shares to DeVito  (80,000  common  shares) and to Debra DeVito,  DeVito's  wife,
(20,000) common shares.

6. During  Fiscal 1995,  and in December,  1995,  following  the close of Fiscal
1995, in addition to the Lobozzo  Commitment and the advances made by Lobozzo to
the Borrowers  pursuant to the  Overadvance  Facility,  Lobozzo and JML made the
1995  Additional  Lobozzo  Advances to the Company to enable the Company to take
advantage of business  opportunities  which, without the 1995 Additional Lobozzo
Advances, the Company would not have been able to engage in. The 1995 Additional
Lobozzo  Advances  were entered  into  pursuant to a procedure  whereby  Lobozzo
advanced to the Company  funds to purchase  specific  products  from vendors who
would not do business with the Company except on a COD basis.  At the times when
the 1995  Additional  Lobozzo  Advances  were made,  the  Company did not have a
sufficient   borrowing  base  on  the  NCFC  Credit  Agreement,   including  the
Overadvance  Facility, to make the required purchase of products on a COD basis.
The funds which the Company  obtained from the 1995 Additional  Lobozzo Advances
were then used to purchase  products,  and to resell immediately those products,
to customers of the Company pursuant to existing  purchase  orders.  The Company
committed  to repay  the 1995  Additional  Lobozzo  Advances  from the  proceeds
received from the customers at the time the customers paid for the products, and
the profits from the sale of those  products were divided,  on an  approximately
50/50 basis,  between the Company and Lobozzo or JML. The procedure  whereby the
1995 Additional Lobozzo Advances were made was agreed to by NCFC since NCFC then
had a  security  interest  in all of the  assets  of the  Borrower.  These  1995
Additional Lobozzo Advances have since been repaid in full.

7. NCFC Restructuring

     The original loan from NCFC to the Borrowers  (the  "Original  NCFC Loan"),
made pursuant to the NCFC Credit Agreement originally executed on April 1, 1994,
was amended five times thereafter. (See Item 1, above). On October 10, 1996, the
Registrant  restructured its principal lending  relationship with NCFC whereby a
portion of the loan from NCFC was  purchased  by Lobozzo  and the balance of the
loan from NCFC to the Registrant was restructured as a term loan  (collectively,
the entire transactions are referred to as the "NCFC  Restructuring").  The NCFC
Restructuring  Documents are each annexed to the Registrant's October, 1996 Form
8-K Report dated October 24, 1996. (See Item 1 A, 3). The documents  whereby the
NCFC  Restructuring was accomplished are referred to as the "NCFC  Restructuring
Documents".  The  description  of the NCFC  Restructuring  is  qualified  in its
entirety by the NCFC Restructuring Documents.

     As  previously  noted in Item 1, above,  Data Net  terminated  its business
operations and  voluntarily  surrendered  Data Net's  collateral to NCFC so that
NCFC could  liquidate that  collateral and apply the proceeds of the liquidation
to reduce the  indebtedness  owing from Data Net to NCFC (the "Data Net Business
Termination").  NCFC completed that liquidation  resulting in the application of
$122,128 to the Data Net obligation to NCFC. The documents  relative to the Data
Net Business Termination,  including the Forbearance Agreement,  were filed with
the March, 1996 Form 8-K Report (the "Data Net Business Termination Documents").
The  description  of the Data  Net  Business  Termination  is  qualified  in its
entirety by the Data Net Business Termination Documents.

     Following the Data Net Business  Termination,  NCFC, the  Registrant,  Data
Net,  SAI/Delta  and  Lobozzo  entered  into a series of six  amendments  to the
Forbearance Agreement, and to the other Data Net Business Termination Documents,
which six  amendments  extended  from time to time the  Forbearance  Period  (as
defined in the Forbearance Agreement) and otherwise adjusted certain other terms
upon  which  NCFC  continued  to make  loans to the  Registrant.  Following  the
execution of Amendment No. 6 to the  Forbearance  Agreement  dated  September 9,
1996, NCFC issued three  additional  letters  further  extending the Forbearance
Period  until,  eventually,   October  10,  1996.  The  six  amendments  to  the
Forbearance  Agreement,  and the three subsequent extension of time letters, are
referred to, collectively, as the "Forbearance Amendments".

     The Original  NCFC Loan,  as amended by the  Forbearance  Agreement and the
Forbearance Amendments,  as that Original NCFC Loan existed immediately prior to
the NCFC Restructuring, provided the Registrant with the ability to borrow up to
a maximum of  $2,200,000  subject to the  Registrant's  complying  with  certain
borrowing base requirements.  Following, and as part of, the NCFC Restructuring,
Lobozzo  purchased from NCFC, and NCFC assigned to Lobozzo,  a principal portion
of the Original NCFC Loan in the amount of $1,449,816,  together with additional
interest  costs  and  expenses  requiring  a  payment  by  Lobozzo  to  NCFC  of
$1,544,661.  Lobozzo  purchased  this portion of the Original  NCFC Loan at face
value,  without discount.  Pursuant to the Amended and Restated Credit Agreement
between the  Registrant  and Lobozzo (the "Lobozzo  Credit  Agreement")  and the
Amended and Restated  Promissory Note (the "Lobozzo  Note"),  Lobozzo granted to
Registrant  the  "Lobozzo  Loan",  whereby:  (a) Lobozzo  agreed to increase the
maximum amount which the Registrant could borrow from Lobozzo to $2,550,000; (b)
Lobozzo  decreased  the interest rate which the  Registrant  was required to pay
from the  amount  charged  by NCFC  which was 2 percent  over prime rate (and an
increased  rate of 4 percent  over  prime rate in the event of  maturity  of the
Original  NCFC Loan,  with rates of 3 percent  over prime rate in the event NCFC
ever permitted an overadvance of funds in excess of the Original NCFC Loan and a
rate of 5 percent  over prime rate in the event of a maturity of an  overadvance
of funds) to 1 3/4  percent  over prime rate with  regard to the entire  Lobozzo
Loan, with a rate of 3 3/4 percent over prime rate in the event of a maturity of
the Lobozzo Loan;  (c) Lobozzo agreed to supply the Lobozzo Loan for a period of
60 days with an  intention  to review the  Lobozzo  Loan  during  that period to
possibly  extend it for a longer  period of time as opposed to the Original NCFC
Loan as to which NCFC had agreed to forebear with regard to collection  efforts,
which  Forbearance  Period  expired on October 10, 1996;  (d) Lobozzo  agreed to
restructure  the borrowing base to permit the Registrant to borrow up to 105% of
eligible  receivables  from  the  previous  maximum  amount  of 80% of  eligible
receivables;  (e) Lobozzo removed certain financial covenant  obligations of the
Registrant  as to which the  Registrant  had been in default  under the Original
NCFC Loan; and (f) Lobozzo agreed to take a reduced security  position from that
which  NCFC  had  under  the  Original  Loan  Agreement,  by  entering  into  an
Intercreditor  Agreement with NCFC,  whereby NCFC,  with regard to the NCFC Term
Loan,  retained a first security  position  relative to the Registrant's  "Spare
Parts Inventory" and Lobozzo,  with regard to the Lobozzo Loan,  received by the
Assignment and by an Amended and Restated General Security Agreement, a security
interest  subordinated  to NCFC with  regard  to the  Registrant's  Spare  Parts
Inventory and a first security  interest in all other assets of the  Registrant.
Lobozzo received a security interest in the Registrant's  assets (subject to the
Intercreditor Agreement) by the Amended and Restated General Security Agreement.

     The Registrant's lending agreement pursuant to the Lobozzo Loan was amended
to, among other matters,  extend the term of the lending agreement from December
10, 1996 to March 31, 1997, and this  expiration date was  subsequently  further
extended  until  April  30,  1997 and then to June 30,  1998.  The  terms of the
Amended and  Restated  Credit  Agreement  between  the Company and Lobozzo  (the
"Lobozzo Credit Agreement",  as amended,  which provides for the "Lobozzo Loan")
provide  that:  (1) the maximum loan amount is  $2,950,000,  subject to increase
under  certain  circumstances;  (2) the  interest  rate is 1.75% above the prime
lending  rate;  (3) the borrowing  base shall be initially  equal to 100% of the
Eligible  Receivables  from and after  June 7, 1997 and 130% for those  Eligible
Receivables,  as defined in Section  2.1 of the Credit  Agreement,  as  amended,
which existed at June 6, 1997; (4) certain financial  covenant  obligations with
which the Company was in default  were  removed;  (5) all assets of the Company,
other than field spare parts,  were pledged as collateral with the pledged field
spare parts being  subordinated  to the prior pledge to NCFC;  (6) for any loans
provided in excess of the  available  Borrowing  Base, as defined in the Lobozzo
Credit  Agreement,  the  interest  rate is 5  percentage  points above the prime
lending  rate;  and (7)  payment is due on June 30,  1998.  In  February,  1997,
Lobozzo transferred to Joanne Lobozzo half of his interest in the Lobozzo Loan.

     As reported in the Registrant's  July, 1997 Form 10-Q Report,  on September
12,  1997,  the Lender  agreed to raising the maximum Loan amount of the Lobozzo
Loan from $2,950,000,  as included in the Lobozzo Credit Agreement,  as amended,
to a level  that will  accommodate  the  Company's  anticipated  revenue  growth
associated working capital needs,  provided that: (1) the Company shall meet its
operating  budget  targets  as  approved  from  time  to time  by its  Board  of
Directors; and (2) the Company's Loans in excess of the available Borrowing Base
shall not exceed  $700,000  for the period  October 1, 1997 to December 31, 1997
and  $400,000  for the period  January  1, 1998 to June 30,  1998.  This  letter
containing the aforesaid  provisions  was filed as an Exhibit to the July,  1997
Form 10-Q Report. (See Section 17, below).

     As reported in the July,  1997 Form 10-Q Report,  on September 11, 1997, in
connection with a request to a surety company to provide performance and payment
bonds to the Company totalling $1,000,000, singularly or in an aggregate amount,
Lobozzo  signed a letter by which he agreed to provide  collateral in the amount
of 25% of the awarded  contract  amount to facilitate  the possible  issuance of
performance and payment bonds for the Company.  Lobozzo's commitment pursuant to
this letter is in addition to the Total  Lobozzo  Credit  Facilities  (as herein
defined).  This  letter  was filed as an  Exhibit  to the  July,  1997 Form 10-Q
Report.

     The balance of the Original  NCFC Loan was converted by NCFC to a five-year
Term  Loan  ("Term  Loan") in the face  amount of  $750,000  by an  Amended  and
Restated  Promissory Note ("NCFC Note").  The Term Loan provides for interest at
one percent over prime rate and requires  payment of interest  only for the five
years of the Term Loan with a payment of all principal five years after the date
of issuance of the Term Loan.  The Term Loan provides that if any  prepayment of
the Term Loan is made during the thirteenth  through the thirty-sixth  months, a
Quarterly  Prepayment  Premium  (as  defined in the NCFC  Note) of  $25,000  per
quarter (up to a maximum of $200,000) is required to be paid by the  Registrant.
No prepayment premium is required for a prepayment prior to the thirteenth month
or after the  thirty-sixth-month.  The Term Loan is secured  by the Spare  Parts
Inventory  of the  Registrant  pursuant  to an  Amended  and  Restated  Security
Agreement.  The Company has been in compliance  with this ratio  requirement for
all  periods  since  inception  of the Term Loan.  As of the date of filing this
Amendment No. 1 to 1995 Form 10-K,  no principal  payments have been made on the
Term Loan.

     As an  inducement  to NCFC to enter into the NCFC  Restructuring,  Lobozzo,
pursuant to a Pledge  Security  Agreement:  (a) pledged to NCFC  480,000  common
shares of the  Registrant  owned by Lobozzo  (the  "Pledged  Shares") in his own
name; and (b) agreed to use his reasonable  best efforts to cause the Registrant
to issue to NCFC  before  October  10,  1999,  a warrant to be  approved  by the
shareholders of the Registrant (the "DCI Warrant"),  to the effect that when the
common shares covered by the DCI Warrant are added to the Pledged  Shares,  NCFC
would have the right to own seventeen and one-half percent (17.5%) of the issued
and outstanding common shares of the Registrant.  In the event Lobozzo is unable
to cause the  Registrant to issue the DCI Warrant,  Lobozzo  agreed to assign to
NCFC a portion of the then  existing May 1995  Lobozzo  Option to purchase up to
11,440,475 Common Shares of the Registrant,  which option to be assigned to NCFC
(the "NCFC Option"), when added to the Pledged Shares, would also enable NCFC to
purchase  up to  seventeen  and one  half  percent  (17.5%)  of the  issued  and
outstanding  common shares of the Registrant.  The total amount of common shares
which NCFC may ever be entitled  to receive  pursuant  to the  aggregate  of the
Pledged  Shares and the DCI Warrant or the NCFC  Option,  are referred to in the
Pledge Security  Agreement as the "NCFC Shares".  Lobozzo also granted to NCFC a
Limited Non-Recourse Guaranty and Suretyship Agreement.

     In the event the Term Loan is repaid in full prior to the thirteenth  month
of the Term Loan (which,  as of the date of filing this  Amendment No. 1 to 1995
Form 10-K, did not occur), the Pledged Shares would be returned to Lobozzo (and,
if ever issued,  the DCI Warrant  would be  cancelled,  or, if ever issued,  the
assignment  of the NCFC Option would be  cancelled).  During the period from the
thirteenth month through the end of the thirty-sixth month of the Term Loan, the
Term  Loan can be  repaid,  in whole or in part,  but the  Quarterly  Prepayment
Premiums  referred  to  above,  will be  applicable.  In the  event of a partial
prepayment  of the NCFC  Note at any time  prior to the end of the  thirty-sixth
month,  subsequent  Quarterly  Prepayment Premiums will be reduced on a pro rata
basis,  and the total amount of NCFC Shares to which NCFC will have  acquisition
rights will also be reduced proportionately.

     If: (a) a default is ever made in  payments  required  under the NCFC Note;
(b) Registrant fails to have, as of the last day of any month, a certified ratio
of Registrant's  Spare Parts Inventory to the then outstanding  principal amount
of the NCFC Note of at least 2.5 to 1; (c)  Lobozzo  ever  declares  an event of
default under his agreements with the Registrant;  (d) Registrant raises capital
in an equity  offering and does not remit fifty percent (50%) of the proceeds of
such an offering to NCFC to reduce the then outstanding Indebtedness (as defined
in the NCFC Note) of  Registrant to NCFC; or (e) certain other events of default
as specified in the NCFC Note occur, in all events after certain applicable cure
periods,  then,  if any such event  occurs,  NCFC shall be  entitled  to acquire
immediately and to dispose of all NCFC Shares. In addition,  if the NCFC Note is
not paid in full by the end of the thirty-sixth  month after its issuance,  NCFC
shall also be entitled to acquire immediately and to dispose of, all NCFC Shares
(subject in each instance to the provisions of the Pledge Security Agreement).

      Management of the Registrant  intends to call a shareholder  meeting which
will  provide for the election of  directors  of the  Registrant  and which will
address the issues raised by the NCFC Restructuring  including,  but not limited
to,  taking such action as is  necessary to have the  Registrant's  shareholders
approve the issuance of the DCI Warrant. (See Item 5, above).

8. Amendments to certain loan agreements.

      The Registrant and Lobozzo agreed to amendments of certain loan agreements
between the Registrant and Lobozzo to effectuate reductions of the interest rate
payable on those loan  agreements  and to change other  provisions of those loan
agreements.

      The  annual  interest  rate  applicable  to:  (i) the  Lobozzo  Commitment
contained  in the May,  1995  Letter  Agreement;  and  (ii) the 1996  Additional
Lobozzo Advances,  were each originally  charged at the same rate of interest as
charged by NCFC with regard to the former NCFC Credit Agreement which,  prior to
the assignment of that agreement from NCFC to Lobozzo on October 10, 1996,  were
three  percent (3%) over the prime rate of NCFC,  and five percent (5%) over the
prime rate of NCFC in the event of maturity, by acceleration or otherwise.

      By a document  entitled  Amendment No. 1 to the Lobozzo Credit  Agreement,
which was  annexed as an Exhibit to the Form 8-K Report  filed on  November  25,
1996,  Lobozzo  and the  Registrant  and Data Net  agreed  that,  from and after
October 10, 1996,  the interest rate  applicable to both the Lobozzo  Commitment
and the 1996  Additional  Lobozzo  Advances  would be  reduced  to one and three
quarters of one  percent (1 and 3/4%) per annum over the Prime Rate  (defined as
the highest prime rate  published  from time to time in the "Money Rates" column
of the Wall Street Journal, or any successor publication,  as it may change from
time to time,  based on a 360 day year),  and to three and three quarters of one
percent  (3 and  3/4%)  over  the  Prime  Rate  in the  event  of  maturity,  by
acceleration or otherwise.  These are the same interest rates as are paid by the
Registrant to Lobozzo under the Lobozzo  Credit  Agreement.  The Lobozzo  Credit
Agreement  was entered  into  between  Lobozzo and the  Registrant  and Data Net
simultaneously with the assignment to Lobozzo of the NCFC Credit Agreement.

      By Amendment No. 1 to the Lobozzo  Credit  Agreement,  the  Registrant and
Lobozzo  also agreed to amend the  definition  of  "Borrowing  Base" as to which
"Loans" (as those terms are defined in the Lobozzo  Credit  Agreement)  could be
made to the  Registrant  under the Lobozzo  Credit  Agreement,  to increase  the
Borrowing Base available to the  Registrant  from the applicable  portion of the
Registrant's  eligible  receivables to include one hundred percent (100%) of any
positive  cash  balance  per  books  as  shown by the  internal  records  of the
Registrant  relative to the operating  account of the  Registrant  maintained at
Manufacturer's  & Traders Trust Company (the "M&T  Account"),  together with any
checks or instruments of payments in the possession of either the Registrant, or
NCFC,  and in transit for deposit to the M&T Account.  By Amendment No. 1 to the
Lobozzo Credit Agreement,  Lobozzo also waived any non-compliance which may have
existed with regard to the  Borrowing  Base for the period  between  October 10,
1996,  and November 18, 1996,  the date of Amendment No. 1 to the Lobozzo Credit
Agreement.

9. Amendment No. 2 to October 1996 Lobozzo Credit Agreement.

      On December  10,  1996,  the  Registrant  and Lobozzo  amended the Lobozzo
Credit  Agreement to extend the maturity  date from  December 10, 1996, to March
31, 1997, to provide for  reductions in the Total  Available  Borrowing Base (as
that term is defined in the Lobozzo Credit Agreement) for the months of January,
February and March, 1997, and to provide that if the Overbase Amount, consisting
of the amount of Loans  outstanding  from time to time exceed the Borrowing Base
by $300,000,  then no checks will be written on the Borrower's M&T Account other
than by Michael Julian,  the Registrant's  Secretary,  or Michael McCusker,  the
Registrant's  Assistant  Secretary.  By  Amendment  No. 2 to the Lobozzo  Credit
Agreement,  which was  annexed  as an  Exhibit  to the  February,  1997 Form 8-K
Report, Lobozzo also waived any non-compliance with regard to the Borrowing Base
through the date thereof.

10. December 30, 1996, Lobozzo transfers.

      As of December 30, 1996,  Lobozzo made certain  transfers  (the  "December
1996 Transfers") of certain of the Company's common shares which he held on that
date by gifts to certain family members,  and by sales to certain other persons.
Prior to the December 1996 Transfers,  Lobozzo held in his own name an aggregate
of 1,999,750  common  shares of the  Company,  480,000 of which were the Pledged
Shares represented by a certificate pledged to, and held by, NCFC as part of the
NCFC Restructuring.

      Of the 1,519,750 remaining common shares, Lobozzo transferred an aggregate
of 600,000  common  shares to his three  children  and 74,875  common  shares to
Joanne  Lobozzo.  Lobozzo also sold an aggregate  of 750,000  common  shares to,
among other  persons,  three  directors  and officers of the Company as follows:
Alfred C.  Engelfried  (jointly with his wife),  50,000 common  shares;  Michael
Julian  (jointly  with his wife),  25,000  common  shares and  Michael  McCusker
(jointly with his wife) 25,000 common  shares.  Lobozzo also sold 635,000 common
shares to John DiProsa, who thereafter became a holder of in excess of 5% of the
issued  and   outstanding   common  shares  of  the  Company.   (See  "Principal
Shareholders" in Item 12, above).  Following the exercise of the Second Restated
May 1995 Lobozzo Option  Agreements,  Mr. DiProsa ceased to be a holder of 5% of
the issued and outstanding common shares of the Company.  Following the December
1996 Transfers, Lobozzo held in his own name, in addition to the 480,000 Pledged
Shares, 94,875 common shares, the same number then held by Joanne Lobozzo.

11. Amendment No. 3 to October, 1996 Lobozzo Credit Agreement.

      (a) In  February,  1997,  Lobozzo  transferred  to Joanne  Lobozzo half of
Lobozzo's  interest in all lending  obligations  of the Company to Lobozzo,  and
half of all option  agreements  between the Company and Lobozzo (the  "February,
1997 Transfers").  The February,  1997 Transfers were made pursuant to Amendment
No. 3 to the Lobozzo Credit  Agreement,  whereby  Lobozzo  transferred to Joanne
Lobozzo half of the following debt securities:  (i) the Lobozzo Debenture in the
face amount of $600,001, $300,000.50 of which was transferred to Joanne Lobozzo;
(ii) the Lobozzo  Commitment  in the amount of  $400,000,  $200,000 of which was
transferred to Joanne Lobozzo;  (iii) the 1996 Additional  Lobozzo Advances,  in
the face  amount of  $633,600  as of October  10,  1996,  $316,800  of which was
transferred  to Joanne  Lobozzo;  (iv) the Lobozzo Credit  Agreement  which then
established the Lobozzo Loan in the maximum amount of $2,550,000,  $1,275,000 of
which was  transferred to Joanne Lobozzo;  and (v) the Overbase  Loans,  half of
which were  transferred  to Joanne  Lobozzo  (collectively,  the "Total  Lobozzo
Credit Facilities").

      (b) By  Amendment  No. 3 to the Lobozzo  Credit  Agreement,  Lobozzo  also
transferred to Joanne Lobozzo half of the following securities: (i) the Restated
1992 Lobozzo Option Agreement to purchase  1,304,350  common shares,  of which a
Second  Amended and  Restated  1992  Option  Agreement  was  entered  into which
entitled Joanne Lobozzo to purchase 652,175 common shares; and (ii) the Restated
May,  1995 Lobozzo  Option which  entitled  Lobozzo to purchase up to 11,440,475
common  shares for an aggregate  of $10, of which a Second  Restated  May,  1995
Lobozzo Option was entered into which entitled  Joanne Lobozzo to purchase up to
5,720,237  common shares for $5 and entitled  Lobozzo to purchase the balance of
5,720,238 common shares for $5.

      (c) By  Amendment  No. 3 to the Lobozzo  Credit  Agreement,  Lobozzo  also
transferred to Joanne  Lobozzo the right to receive half of the 480,000  Pledged
Shares which are ever  returned by NCFC  pursuant to the October 10, 1996 Pledge
Security  Agreement,  from the  pledge by NCFC,  and  Joanne  Lobozzo  agreed to
provide  half of any  additional  common  shares  which  Lobozzo  might  ever be
required  to  transfer  to  NCFC  in the  event  of a  default  under  the  NCFC
Restructuring. Amendment No. 3 to the Lobozzo Credit Agreement was annexed as an
Exhibit to the February, 1997 Form 8-K Report.

12. Exercise of Amended and Restated 1995 Lobozzo Option

      In  February,  1997,  Lobozzo  and Joanne M.  Lobozzo  (collectively,  the
"Lender")  exercised their Second Restated May 1995 Lobozzo  Options,  each paid
$5, and each became entitled to receive,  respectively,  5,720,238 and 5,720,237
common shares of the  Registrant,  all of which are  "restricted  securities" as
defined in Regulation D under the  Securities  Exchange Act of 1934, as amended.
The aggregate of 11,440,475 common shares was issued on February 21, 1997.

13. Amendment No. 4 to October, 1996 Lobozzo Credit Agreement

     By Amendment No. 4 to the Lobozzo Loan,  Lobozzo and Joanne  Lobozzo agreed
to amend the Lobozzo Credit  Agreement to extend the Maturity Date and to revise
the factors for Eligible  Receivables (as those terms are defined in the Lobozzo
Credit Agreement) for the month of April,  1997.  Amendment No. 4 to the Lobozzo
Credit  Agreement  was  annexed  as an Exhibit  to the  February,  1997 Form 8-K
Report.

14. Amendment No. 5 to October, 1996 Lobozzo Credit Agreement

     By Amendment No. 5 to the Lobozzo  Credit  Agreement,  the Maturity Date of
the Lobozzo Loan was extended to June 30, 1998.  Amendment  No. 5 to the Lobozzo
Loan was annexed as an Exhibit to the April, 1997 Form 10-Q Report.

15. Amendment No. 6 to October, 1996 Lobozzo Credit Agreement

      In  May,  1997,  the  principal  balance  outstanding  on the  Overadvance
Facility  was paid in full,  and the  documents  upon  which it was  based  were
terminated. On June 9, 1997, by Amendment No. 6 to the Lobozzo Credit Agreement,
a copy of which was annexed to the April, 1997 Form 10-Q Report, the Company and
the Lender agreed to further amend the Lobozzo Credit Agreement in the following
respects:  (a) the maximum amount was increased  from  $2,550,000 to $2,950,000;
(b) the Company was permitted to borrow up to 100% of Eligible  Receivables  (as
defined in the Lobozzo Credit Agreement) against all Eligible  Receivables which
come into  existence  from and after June 7, 1997 and the  Company  was  further
permitted to borrow up to 130% of Eligible  Receivables for Eligible Receivables
which existed as of June 6, 1997;  and (c) effective  June 7, 1997,  the rate of
interest on all loans  provided by the Lender which shall  exceed the  available
Borrowing  Base (or "Excess  Borrowing  Base  Loans",  as defined in the Lobozzo
Credit Agreement) was increased to five percent (5%) over Prime Rate (as defined
in the Lobozzo Credit Agreement).  The interest rate applicable to all principal
amounts  under the Lobozzo Loan which are within the  available  Borrowing  Base
remain at one and three  quarters  of one  percent (1 and 3/4%) over Prime Rate,
and the  interest  rate  on the  Lobozzo  Loan  in the  event  of  maturity,  by
acceleration or otherwise, remains at three and three quarters of one percent (3
and 3/4%) over Prime Rate.


<PAGE>


16. Amendment No. 7 to October, 1996 Lobozzo Credit Agreement

      By Amendment No. 7 to the Lobozzo  Credit  Agreement,  the Lobozzo  Credit
Agreement  was  amended:  (a) to provide for  "Operating  Budget  Targets" to be
prepared by management of the Borrower and as approved by the Board of Directors
and the Lender  from time to time:  and (b) to  provide  that the  maximum  loan
amount would be $2,950,000,  and from October 1, 1997 through December 31, 1997,
up to  $3,650,000,  and from  January  1,  1998  through  June 30,  1998,  up to
$3,350,000, provided in each instance that the Company meets it Operating Budget
Targets.  The Lender also waived any non-compliance with regard to the Borrowing
Base through the date of Amendment No. 7.

17. Restatement of Lobozzo Credit Agreement Documents

      As of October 31,  1997,  the  Lobozzo  Credit  Agreement,  which had been
amended seven times, and several of the documents executed  simultaneously with,
and as part of the  transaction  involving,  the Lobozzo  Credit  Agreement (the
Promissory  Note,  General  Security  Agreement of the Company and Data Net, the
Unlimited Continuing Guaranty of SAI/Delta and the General Security Agreement of
SAI/Delta) were restated to incorporate in one set of documents the changes made
by the seven previous amendments. All restated documents are annexed as Exhibits
to this Amendment No. 1 to 1995 Form 10-K.

CONSULTING TRANSACTIONS

      Alfred C.  Engelfried,  who has served as a director of the Company  since
March,  1995, has been a consultant for the Company since  November,  1993. As a
consultant,  Mr. Engelfried's consulting fees aggregated $69,102 in Fiscal 1995.
A portion of Mr.  Engelfried's  consulting  fees, in the amount of approximately
$36,149 for services  performed  during Fiscal 1995,  remained unpaid at October
31, 1995. As of October 31, 1997, the Registrant was indebted to Mr.  Engelfried
in the amount of $34,737. (See Section 10, above).

WILLCOX & GIBBS TRANSACTIONS

1.   On October 31, 1992, Data Net, engaged in the Willcox & Gibbs Acquisition
     (See  Item 1, A, above).

     The Willcox & Gibbs Acquisition was accomplished pursuant to the terms of a
     certain Sale and Purchase  Agreement  dated as of  September  29, 1992,  as
     amended (the "Purchase Agreement").  The assets which were acquired by Data
     Net consisted of, among other matters,  all accounts  receivable,  security
     deposits, inventories, tangible properties, rights in intangible assets and
     intellectual  property,  rights in certain  specifically  assumed contracts
     (but not rights or obligations under certain excluded  contracts),  prepaid
     expenses,  claims against third parties relating to the Assets, permits and
     documents,  books and records of the Sellers.  The  liabilities  which were
     specifically  assumed included  liabilities for accounts  payable,  current
     liabilities and accrued expenses,  subject, however, to a limitation on the
     amount of the Liabilities which were assumed.

     The  consideration  given for the assets  acquired  in the  Willcox & Gibbs
     Acquisition included: (i) the payment to the Sellers, or in escrow at their
     direction,  of $3,500,000 of funds by wire  transfer;  (ii) the issuance to
     the Sellers of 1,000,000 common shares (the "Delta Shares") of the Company;
     (iii) the  issuance  to the Sellers of the  Willcox & Gibbs  Debenture  due
     October  31,  1997,  of the  Company and Data Net in the amount of $475,000
     (the  "Willcox & Gibbs  Debenture");  (iv) the issuance to the Sellers of a
     joint 8%  Subordinated  Short-Term  Note dated  October  31,  1992,  of the
     Company  and Data  Net,  in the  face  amount  of  $1,150,000  (subject  to
     adjustment);  (v) the entry into an Assumption  Agreement dated October 31,
     1992,  whereby,  among  other  matters,  Data Net  assumed  certain  of the
     liabilities of the Sellers;  and (vi) the entry into a certain Registration
     Rights Agreement  between the Company and the Sellers,  whereby the Sellers
     obtained registration rights with regard to the Delta Shares. The Willcox &
     Gibbs  Debenture  has been  repurchased  by the Company in November,  1996,
     effective  October  31,  1996.  (See Item 1, A, 4,  above,  and  Section 2,
     below).

     Prior to the Willcox & Gibbs Acquisition,  W&G Data Net was in the business
     of selling and installing  data-communication  network products and related
     engineering  services  and W&G  Dataspan was in the business of selling and
     assembling  connectorized cable and cable plant systems. Data Net continued
     in those businesses  following the Willcox & Gibbs  Acquisition until March
     8, 1996 when Data Net discontinued its operations (See Item 1, A, 2, and 5,
     above).

2.   Rexel Debenture Purchase.  Purchase of $475,000 Debenture of Registrant and
     Subsidiary.

     As of October 31, 1995, the Willcox and Gibbs Debenture was outstanding, no
     principal payments had been made thereon, and the Company was in default in
     certain payments thereon. The Registrant signed the Rexel Letter Agreement,
     dated as of October 31, 1996, with Rexel DS, Inc.,  f.k.a.  Willcox & Gibbs
     DS,  Inc.,   and  Rexel  DN,  Inc.,   f.k.a.   Willcox  &  Gibbs  DN,  Inc.
     (collectively,  the  corporations  identified  above are the "Sellers",  as
     previously  defined),  whereby the Sellers agreed to sell to the Registrant
     the Willcox & Gibbs Debenture, as amended, which was issued in the original
     face amount of $475,000,  and which,  as of the date of the  purchase,  was
     held by the Sellers and was due on October 31,  1997.  By the Rexel  Letter
     Agreement,  the Buyers agreed to purchase the Willcox & Gibbs Debenture for
     payment of $75,000.  The purchase price included the principal and interest
     payable on the Willcox & Gibbs  Debenture,  which  interest  payable was in
     arrears as of October 31,  1996 in the  aggregate  amount of  $55,384.  The
     Rexel Letter  Agreement  provides for the release of the Borrowers from any
     obligations  under  the  Willcox & Gibbs  Debenture.  The  purchase  of the
     Willcox & Gibbs Debenture and the terms of the Rexel Letter  Agreement were
     consented to by Lobozzo and by NCFC. Rexel, Inc., formerly Willcox & Gibbs,
     Inc.,  the parent of the  Sellers,  holds  1,000,000  common  shares of the
     Registrant. (See Item 12, Principal Shareholders, above).

     The purchase of the Willcox & Gibbs  Debenture,  which has been recorded in
     Fiscal  1996,  resulted  in an  extraordinary  gain  to the  Registrant  of
     $455,384,  which gain is included in the consolidated  balance sheet of the
     Registrant in the Registrant's consolidated net loss.

LOOMIS TRANSACTIONS

      At the time of his  employment by the Company in 1987,  L. Rodger  Loomis,
then the  President  of the Company,  was granted an option to purchase  200,000
common  shares at a price of $.375 per share for a period of time which  expired
on January 22, 1993 (the "Loomis Option"). In January,  1993, Mr. Loomis advised
the Board of Directors that he desired to exercise the Loomis Option.  The Board
of Directors  authorized a loan to Mr. Loomis in the amount of $75,000 to enable
him to exercise the Loomis Option which was approved by shareholders at the 1993
Annual Meeting.  The loan was evidenced by a Time Payment  Promissory Note which
bore interest at a rate of interest not less than imputed  interest as published
by the Internal  Revenue  Service.  As of January 19, 1993, the date of the Time
Payment  Promissory  Note,  the  rate  of  interest,  and the  rate of  interest
applicable to the Time Payment Promissory Note, was 6.15% per annum.

      In March,  1995, Mr. Loomis resigned as an officer of the Company (and all
subsidiaries),  and in April,  1995,  Mr.  Loomis  resigned as a director of the
Company (and all subsidiaries).  Mr. Loomis and the Company agreed to cancel all
existing  agreements  between  themselves,  including Mr.  Loomis' then existing
Loomis Employment Agreement,  with the consideration for such cancellation being
the Company's agreeing to make periodic payments to Mr. Loomis at a gross amount
sufficient  to  amortize  the Time  Payment  Promissory  Note  over a period  of
twenty-four  months commencing April, 1995 and provide him with a net payment at
the rate of $1,000 per week for the period April,  1995 through March,  1997. As
of October 31, 1995, an aggregate net payment of $74,000 remained outstanding to
be made on the Loomis  Employment  Agreement.  All payments as described  herein
have been made as of the date of filing this Amendment No. 1 to 1995 Form 10-K.

SAGE, RUTTY & CO., INC.

      Sage, Rutty & Co., Inc., of which Gary Russell, formerly a director of the
Company  until  September,   1995,  was  a  Vice  President,  was  the  managing
underwriter of the Company's  initial public  offering and was a market-maker in
the Company's  common shares.  During the period of time that Mr. Russell served
as a director of the Company,  he  disclaimed  any interest in the common shares
held by Sage, Rutty & Co., Inc.

     During  Fiscal 1995,  the Company  failed to meet the  requirements  of the
NASDAQ for listing of its Common  Shares on the NASDAQ  market and the Company's
common shares were subsequently  delisted. The Company believes that Sage, Rutty
& Co., Inc., is no longer a market-maker of the Company's common shares.


<PAGE>


                                    PART IV

     The first  paragraph  of Item 14 as  originally  written  is deleted in its
entirety, and the following is added in its place and stead.

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K

Items  14(a)(1),  14(a)(2) and 14(d):  The following  financial  statements  and
financial statement schedules are filed herewith:

     Independent Auditors' Report

     Consolidated Balance Sheets - October 31, 1995 and 1994

     Consolidated Statements of Operations for the years ended October 31, 1995,
     1994 and 1993

     Consolidated  Statements  of Changes in  Stockholders'  Investment  for the
     years ended October 31, 1995, 1994 and 1993

     Consolidated  Statements  of Cash Flows for the years ended  October  1995,
     1994 and 1993

     Notes to Consolidated Financial Statements

     Financial  Statements  Schedule - Schedule VIII - Valuation and  Qualifying
     Accounts for the years ended October 31, 1995, 1994 and 1993.

     See Index to Exhibits for a list of Exhibits to this Annual Report.


     All other  schedules are not submitted  because they are not  applicable or
not  required  under  Regulation  S-X or because  the  required  information  is
included in the financial statements or notes thereto.

     Individual  financial  statements of the Company have been omitted  because
the Company is primarily an operating company and no subsidiary  included in the
consolidated   financial   statements  has  minority  equity   interests  and/or
non-current  indebtedness not guaranteed by the Company in excess of 5% of total
consolidated assets.

Item 14(a)(3)  14(b) and 14(c):  Not  Applicable,  incorporated  by reference or
referred to in Exhibits  10.75  through  10.91,  10.94,  10.98  through  10.100,
10.109-10.110, 10.113 and 10.115-10.120.


<PAGE>


                               INDEX TO EXHIBITS


     The Exhibits  denominated by (1) were previously  filed as part of, and are
hereby  incorporated  herein by reference  to, the Exhibits in the  Registrant's
Registration  Statement on Form S-18 (File No. 33-389NY) as amended by Amendment
No. 1. The number  contained  in  parentheses  set forth  opposite  the  Exhibit
hereunder (and where elsewhere  incorporated by reference) refers to the Exhibit
number in the  Registrant's  Registration  Statement on Form S-18 and amendments
thereto.

     The Exhibits  denominated by (3) were previously  filed as part of, and are
hereby incorporated by reference herein, the Exhibits in the Registrant's Annual
Report on Form 10-K for the Fiscal year ended October 31, 1987.

     The Exhibits  denominated by (4) were previously  filed as part of, and are
hereby incorporated by reference herein, the Exhibits in the Registrant's Annual
Report on Form 10-K for the Fiscal year ended October 31, 1988.

     The Exhibits  denominated by (7) were previously  filed as part of, and are
hereby incorporated by reference herein, the Exhibits in the Registrant's Annual
Report on Form 10-K for the Fiscal year ended October 31, 1991.

     The Exhibits  denominated by (8) were previously  filed as part of, and are
hereby  incorporated by reference herein,  the Exhibits in the Registrant's Form
8-K dated November 13, 1992.

     The Exhibits  denominated by (9) were previously  filed as part of, and are
hereby incorporated by reference herein, the Exhibits in the Registrant's Annual
Report on Form 10-K for the Fiscal year ended October 31, 1992.

     The Exhibits denominated by (11) were previously filed as part of, and are
hereby incorporated by reference herein, the Exhibits in the Registrant's Annual
Report on Form 10-K for the Fiscal year ended October 31, 1994.

     The Exhibits  denominated by (12) were previously filed as part of, and are
hereby  incorporated  by  reference  herein,  the  Exhibits in the  Registrant's
Current Report on Form 8-K dated May 4, 1995.

     The Exhibits  denominated by (14) were previously filed as part of, and are
hereby  incorporated  by  reference  herein,  the  Exhibits in the  Registrant's
Current Report on Form 8-K dated March 23, 1996.

     The Exhibits  denominated by (15) were previously filed as part of, and are
hereby  incorporated  by  reference  herein,  the  Exhibits in the  Registrant's
Quarterly  Report on Form 10-Q for the period ended January 31, 1996,  and filed
on September 18, 1996.

     The Exhibits  denominated by (16) were previously filed as part of, and are
hereby  incorporated  by  reference  herein,  the  Exhibits in the  Registrant's
Current Report on Form 8-K dated October 24, 1996.

     The Exhibits  denominated by (17) were previously filed as part of, and are
hereby  incorporated  by  reference  herein,  the  Exhibits in the  Registrant's
Current Report on Form 8-K dated November 25, 1996.

     The Exhibits  denominated by (18) were previously filed as part of, and are
hereby  incorporated  by  reference  herein,  the  Exhibits in the  Registrant's
Current Report on Form 8-K dated February 20, 1997.

     The Exhibits  denominated by (19) were previously filed as part of, and are
hereby  incorporated  by  reference  herein,  the  Exhibits in the  Registrant's
Quarterly  Report on Form 10-Q for the period ended April 30, 1997, and filed on
June 18, 1997.

     The Exhibits  denominated by (20) were previously filed as part of, and are
hereby incorporated by reference herein, the Exhibits in the Registrant's Annual
Report on Form 10-K for the Fiscal Year Ended October 31, 1996.

     The Exhibits  denominated by (21) were previously filed as part of, and are
hereby  incorporated  by  reference  herein,  the  Exhibits in the  Registrant's
Quarterly Report on Form 10-Q for the period ended July 31, 1997.

     (3)       Certificate of Incorporation and By-Laws

     (3.1)     Restated Certificate of Incorporation.

     (3.2)     Amended and Restated By-Laws of the Registrant.(3)

     (3.3)     Certificate of Change, changing Registrant's address.

     (4.1)     Specimen Stock Certificates representing shares of the
               Registrant's $.01 par value Common Stock.(1)

     (4.2)     Restated Incentive Stock Option Plan.(4)

     (4.3)     Non-Qualified Stock Option Plan.(1)

     (10.24)   Building Lease Teterboro, New Jersey (7)

     (10.31)   Sale and Purchase Agreement dated as of September 29, 1992 (8)

     (10.32)   Amendment to Sale and Purchase Agreement dated as of October 31,
               1992 (8)

     (10.33)   8% Subordinated Debenture due October 31, 1997 (8)

     (10.34)   8% Subordinated Short-Term Note, $1,150,000 (Subject to Adjust-
               ment)dated October 31, 1992 (8)

     (10.35)   Assignment and Assumption Agreement dated October 31, 1992 (8)

     (10.36)   Registration Rights Agreement dated as of October 31, 1992 (8)

     (10.37)   8% Subordinated Debenture due October 28, 1995 (8)

     (10.38)   Option Agreement dated October 28, 1992 (8)

     (10.39)   Registration Rights Agreement dated October 28, 1992 (8)

     (10.40)   Letter from Richard J. Mackey, President and Chief Financial
               Officer of Willcox & Gibbs, Inc., to Peter D. Smith, Chief
               Financial Officer of Delta Computec Inc., dated October 13,
               1992. (8)

     (10.43)   Employment Agreement between Delta Computec Inc., and L. Rodger
               Loomis dated September 1, 1992.(9)

     (10.44)   Joint venture Agreement between SAI/Delta, Inc., and Systems
               Automation, Inc., dated March 10, 1992. (9)

     (10.48)   Credit Agreement, National Canada Finance Corporation. (11)

     (10.49)   Credit Agreement, National Canada Finance Corporation, Amendment
               No. 1. (11)

     (10.50)   Asset Purchase Agreement dated October 17, 1994. (11)

     (10.51)   Amendment No. 1 to Asset Purchase Agreement. (11)

     (10.52)   Credit Agreement, National Canada Finance Corporation, Amendment
               No. 2. (11)
     (10.53)   Credit Agreement, National Canada Finance Corporation,
               Amendment No. 3.
     (10.54)   Credit Agreement, National Canada Finance Corporation, Amendment
               No. 4.
     (10.55)   Credit Agreement, National Canada Finance Corporation, Amendment
               No. 5.

     (10.56)   Letter agreements dated, respectively, May 1, 1995, May 1, 1995,
               and May 4, 1995, with Joseph M. Lobozzo II, a Director, Chairman
               of the Board of Directors and controlling person of the 
               Registrant, relative to providing a commitment to advance up to
               $400,000 of the Overadvance Facility provided by National Canada
               Finance Corporation, and granting a stock option to Joseph M.
               Lobozzo II. (12)

     (10.57)   Letter between Data Net and NCFC dated March 8, 1996 (14)

     (10.58)   Forbearance Agreement between the Registrant, Data Net and NCFC
               dated March 8, 1996 (14)

     (10.59)   Release and Indemnification Agreement between the Registrant, 
               Data Net and NCFC dated March 8, 1996 (14)

     (10.60)   Reaffirmation of Guaranty between the SAI/Delta and NCFC dated
               March 8, 1996 (14)

     (10.61)   Letter between NCFC and Data Net dated March 6, 1996 (14)

     (10.62)   Reaffirmation of Subordination dated March 8, 1996 between 
               Lobozzo and NCFC, constituting documents relative to the 
               disposition of assets of Data Net (14)

     (10.63)   Amended and Restated Promissory Note from the Registrant to NCFC
               dated May 1, 1995 (16)

     (10.64)   Third Amended and Restated Promissory Note from the Registrant to
               NCFC dated October 27, 1995. (16)

     (10.65)   Amendment No. 1 to Forbearance Agreement dated May 9, 1996 (16)

     (10.66)   Amendment No. 2 to Forbearance Agreement dated May 21, 1996 (16)

     (10.67)   Amendment No. 3 to Forbearance Agreement dated June 14, 1996 (16)

     (10.68)   Amendment No. 4 to Forbearance Agreement dated July 31, 1996 (16)

     (10.69)   Amendment No. 5 to Forbearance Agreement dated August 15, 1996 
               (16)

     (10.70)   Amendment No. 6 to Forbearance Agreement dated September 9, 1996
               (16)

     (10.71)   Letter from NCFC to the Registrant dated October 1, 1996,
               extending the Forbearance Period to October 3, 1996 (16)

     (10.72)   Letter from NCFC to the Registrant dated October 4, 1996,
               extending the Forbearance Period to October 9, 1996 (16)

     (10.73)   Letter from NCFC to the Registrant dated October 10, 1996,
               extending the Forbearance Period to October 10, 1996 (16)

     (10.74)   Assignment from NCFC to Lobozzo dated October 10, 1996 (16)

     (10.75)   Amended and Restated Promissory Note from the Registrant to NCFC
               dated October 10, 1996, in the principal face amount of $750,000
               (16)

     (10.76)   Intercreditor Agreement between NCFC and Lobozzo dated October
               10, 1996 (16)

     (10.77)   Amended and Restated Security Agreement between the Registrant
               and NCFC dated October 10, 1996 (16)

     (10.78)   Pledge Security Agreement between Lobozzo and NCFC dated October
               10, 1996 (16)

     (10.79)   Form of Warrant from the Registrant to Lobozzo(the "DCI Warrant")
               attached as Exhibit A to the Pledge Security Agreement, Exhibit
               16, above, to be used in the event the shareholders of the
               Registrant approve the issuance thereof (16)

     (10.80)   Form of Stock Option from the Registrant to NCFC (the "Assigned
               Option"), attached as Exhibit B to the Pledge Security Agreement,
               Exhibit 16, above, to be used in the event the shareholders of
               the Registrant do not approve the issuance of the DCI Warrant(16)

     (10.81)   Form of Assignment Agreement from Lobozzo to NCFC to be used in
               the event Lobozzo issues to NCFC the Assigned Option (16)

     (10.82)   Form of Stock Option from the Registrant to Lobozzo to be issued
               in the event Lobozzo issues to NCFC the Assigned Option (16)

     (10.83)   Limited Non-Recourse Guaranty and Suretyship Agreement between
               Lobozzo and NCFC dated October 10, 1996 (16)

     (10.84)   Document from NCFC showing the payoff amounts for the Existing
               NCFC Loan as of October 10, 1996 (16)

     (10.85)   Letter from NCFC to the Registrant dated October 10, 1996,
               acknowledging receipt from Lobozzo on October 10, 1996, of 
               $1,544,661.10, with regard to the NCFC Restructuring and
               assignment of a portion of the Existing NCFC Loan to Lobozzo (16)

     (10.86)   Form of letter sent to customers of the Registrant advising the
               customers of a different lock box address (16)

     (10.87)   Amended and Restated Credit Agreement between the Registrant, 
               Data Net and Lobozzo dated October 10, 1996 (16)

     (10.88)   Amended and Restated Promissory Note from the Registrant to 
               Lobozzo in the principal maximum face amount of $2,550,000, 
               dated October 10, 1996 (16)

     (10.89)   Amended and Restated General Security Agreement between the
               Registrant, Data Net and Lobozzo, dated October 10, 1996 (16)

     (10.90)   Amended and Restated Unlimited Continuing Guaranty from SAI/Delta
               to Lobozzo, dated October 10, 1996 (16)

     (10.91)   Amended and Restated General Security Agreement from SAI/Delta to
               Lobozzo, dated October 10, 1996 (16)

     (10.92)   Cash Management Services Agreement between the Registrant and
               Manufacturers & Traders Trust Company (16)

     (10.93)   Letter from NCFC dated April 24, 1996, advising Data Net that
               $122,182 had been applied by NCFC to the outstanding Data Net
               loan as a result of the liquidation of the Data Net assets (16)

     (10.94)   Amendment No.1 to Amended and Restated Credit Agreement and Other
               Agreements (17)

     (10.95)   Rexel Letter Agreement dated as of October 31, 1996 (17)

     (10.96)   Option Exercise Documents relative to the Second Restated May 
               1995 Option Agreement (18).

     (10.97)   Option Transfer Document relative to the Second Restated May 1995
               Option Agreement (18).

     (10.98)   Amendment No.2 to Amended and Restated Credit Agreement and Other
               Agreements dated December 10, 1996 (18). 

     (10.99)   Amendment No.3 to Amended and Restated Credit Agreement and Other
               Agreements dated January 13, 1997 (18).

     (10.100)  Amendment No.4 to Amended and Restated Credit Agreement and Other
               Agreements dated February 18, 1997 (18).

     (10.101)  Second Amended and Restated May 1995 Stock Option Agreement
               (Joseph M. Lobozzo II) (18).

     (10.102)  Second Amended and Restated May 1995 Stock Option Agreement
               (Joanne M. Lobozzo) (18).

     (10.103)  Securities Transfer Document (18).

     (10.104)  Second Amended and Restated October 1992 Option Agreement (Joseph
               M. Lobozzo II) (18).

     (10.105)  Second Amended and Restated October 1992 Option Agreement (Joanne
               M. Lobozzo) (18).

     (10.106)  Second Amended and Restated 8% Subordinated Debenture due January
               31, 1998 - No. 1 (Joseph M. Lobozzo II) (18).

     (10.107)  Second Amended and Restated 8% Subordinated Debenture due January
               31, 1998 - No. 2 (Joanne Lobozzo) (18).

     (10.108)  First Amended and Restated Promissory Note (18)


     (10.109)  Amendment No.5 to Amended and Restated Credit Agreement and Other
               Agreements dated April 30, 1997 (19).

     (10.110)  Amendment No.6 to Amended and Restated Credit Agreement and Other
               Agreements dated June 9, 1997 (19).

     (10.111)  Letter Employment Agreement between Registrant and John DeVito
               dated October 23, 1995 (20).

     (10.112)  Letter Employment Agreement between Registrant and Edward Drohan
               dated March 25, 1996 (20).

     (10.113)  Letter dated September 12, 1997 from Joseph M. Lobozzo II and
               Joanne M. Lobozzo relating to possible increase of maximum loan
               amount (21).

     (10.114)  Letter dated September 11, 1997 from Joseph M. Lobozzo II
               agreeing to provide collateral for performance and payment bonds
               (21).

(A)  (10.115)  Amendment No. 7 to Amended and Restated Credit Agreement and
               Other Agreements dated September 12, 1997.

(B)  (10.116)  First Restated Credit Agreement among the Registrant, Data Net
               and Joseph M. Lobozzo II and Joanne M. Lobozzo.

(B)  (10.117)  First Restated Promissory Note from the Registrant and Data Net
               to Joseph M. Lobozzo II and Joanne M. Lobozzo.

(D)  (10.118)  First Restated General Security Agreement among the Registrant,
               Data Net and Joseph M. Lobozzo II and Joanne M. Lobozzo.

(E)  (10.119)  First Restated Unlimited Continuing Guaranty of SAI/Delta and 
               Joseph M. Lobozzo II and Joanne M. Lobozzo.

(F)  (10.120)  First Restated General Security Agreement between SAI/Delta and
               Joseph M. Lobozzo and Joanne M. Lobozzo.

     (11)      Statement re: computation of per share earnings. (This document
               will be filed pursuant to a Form 10-K (A) Amendment to this Form
               10-K Annual Report along with the audited financial statements
               for the fiscal year ended October 31, 1995.

     (12)      Statement re: computation of ratios. Not Applicable

     (13)      Annual report to security holders, Form 10-Q or quarterly report
               to security holders.

               Not Applicable

     (16)      Letter re: change in certifying accountant.
               Not Applicable

     (18)      Letter re: change in accounting principles.
               Not Applicable

     (19)      Report furnished to security holders. Not applicable

     (21)      Subsidiaries of the Registrant.

     (22)      Published report regarding matters submitted to vote of security
               holders.
               Not Applicable

     (23)      Consents of experts and counsel. Not applicable

     (24)      Power of Attorney.
               Not applicable

     (28)      Information from reports furnished to state insurance regulatory
               authorities.
               Not applicable

     (99)      Additional Exhibits. 
               None


<PAGE>


                                  Exhibit 21


21.  Subsidiaries of the Company


          Name                  Jurisdiction of Incorporation

R&M Associates Electronics              New Jersey
Data Products Service Inc.

Computer Support Inc.                   Georgia

SAI/Delta, Inc.                         Florida

Delta Data Net, Inc.                    New York


<PAGE>





                                      35

                               AMENDMENT No. 7
                                      to
          AMENDED AND RESTATED CREDIT AGREEMENT AND OTHER AGREEMENTS




          This  Amendment  No. 7 to Amended and Restated  Credit  Agreement  and
Other  Agreements  ("Amendment  No. 7"), is made and entered into as of the 12th
day of September 1997 by and among JOSEPH M. LOBOZZO II, an individual having an
office at 690 Portland Avenue, Rochester, New York 14621 ("Lobozzo"),  JOANNE M.
LOBOZZO, the wife of Lobozzo, with an address of 756 Rock Beach Road, Rochester,
New York 14617 ("Joanne  Lobozzo",  and,  together with Lobozzo,  the "Lender"),
DELTA  COMPUTEC  INC.,  a New York  corporation  having its  principal  place of
business  located at 900 Huyler  Street,  Teterboro,  New Jersey 07608  ("DCI"),
DELTA DATA NET,  INC.,  a New York  corporation  having its  principal  place of
business located at 900 Huyler Street,  Teterboro,  New Jersey 07608 ("DDI", DCI
and DDI are referred to collectively as the "Borrower"),  and SAI/Delta, Inc., a
Florida corporation and a wholly-owned subsidiary of DCI.

                              W I T N E S S E T H

      A. This  Amendment  No. 7 is intended to amend in certain  respects as set
forth herein,  the terms and conditions of a certain Amended and Restated Credit
Agreement  dated as of October 10, 1996 (the  "October  1996 Credit  Agreement",
which term refers to the original  agreement  issued on October 10, 1996, and as
amended by  Amendments  Nos. 1, 2, 3, 4, 5 and 6 thereto,  as  described  below)
between the Borrower and Lobozzo and Joanne Lobozzo,  whereby Lobozzo and Joanne
Lobozzo  have  agreed to provide  the  Borrower  with  Loans (as  defined in the
October 1996 Credit Agreement) up to the maximum principal amount of $2,950,000.

     B.  Pursuant to a document  entitled  Amended No. 1 to Amended and Restated
Credit  Agreement  and Other  Documents  ("Amendment  No. 1"), the interest rate
relative to the Lobozzo Commitment, the Additional Advances and the October 1996
Credit Agreement was reduced.

     C.  Pursuant to a document  entitled  Amended No. 2 to Amended and Restated
Credit  Agreement and Other  Documents  ("Amendment No. 2"), among other matters
dealt with therein,  the Maturity Date of the October 1996 Credit  Agreement was
extended to March 31, 1997,  and certain  other  amendments or waivers were made
with regard to any non-compliance which may have existed with the Borrowing Base
(as defined in the October 1996 Credit Agreement).

     D.  Pursuant to a document  entitled  Amended No. 3 to Amended and Restated
Credit Agreement and Other Documents ("Amendment No. 3"), Lobozzo transferred to
Joanne Lobozzo half of Lobozzo's rights, benefits, obligations and interest with
regard  to:  (i) an 8%  Subordinated  Debenture  issued in  October  1992 in the
original  face  amount of  $600,001;  (ii) A May 1995 Letter  Agreement  whereby
Lobozzo agreed to provide the Lobozzo Commitment to the Borrower in the original
amount of $400,000;  (iii) The 1996 Additional  Lobozzo  Advances for the period
from July 25, 1996 through October 9, 1996 in the aggregate  amount of $633,600;
(iv) The Loan and the  October  1996  Credit  Agreement  in an  amount  of up to
$2,550,000;  and (v) the Overbase  Loans and the Overbase Loan Documents for the
amounts  in whereby  the Loans  exceed  the  Borrowing  Base as set forth in the
October 1996 Credit Agreement.

     E. Pursuant to a document entitled  Amendment No. 4 to Amended and Restated
Credit  Agreement and Other  Documents  ("Amendment No. 4"), among other matters
dealt with therein,  the Maturity Date of the October 1996 Credit  Agreement was
extended to April 30, 1997,  and certain  other  amendments or waivers were made
with regard to any non-compliance which may have existed with the Borrowing Base
(as defined in the October 1996 Credit Agreement.

     F. Pursuant to a document entitled  Amendment No. 5 to Amended and Restated
Credit  Agreement and Other  Documents  ("Amendment No. 5"), among other matters
dealt with therein,  the Maturity Date of the October 1996 Credit  Agreement was
extended to June 30, 1998,  and certain  other  amendments  or waivers were made
with regard to any non-compliance which may have existed with the Borrowing Base
(as defined in the October 1996 Credit Agreement.

     G. Pursuant to a document entitled  Amendment No. 6 to Amended and Restated
Credit  Agreement and Other  Documents  ("Amendment No. 6"), among other matters
dealt with  therein,  the maximum  principal  amount of all  advances  permitted
pursuant to the October 1996 Credit  Agreement was increased from  $2,550,000 to
$2,950,000  (subject to further  limitation in accordance with the provisions of
Amendment No. 6), and certain other  amendments or waivers were made with regard
to any non-compliance which may have existed with the Borrowing Base (as defined
in the October 1996 Credit Agreement).

     NOW, THEREFORE, it is agreed as follows:

     1.  Incorporation  of  Recitals.  The  recitals  set  forth in the  recital
paragraphs  of this  Amendment  No. 7 are intended to be, and are,  incorporated
into this Amendment No. 7 as a part hereof.

     2. Amendments to October 1996 Credit Agreement.

     (a) The parties hereto agree that,  pursuant to a certain letter  agreement
     between  Lender and Borrower dated  September 11, 1997,  from and after the
     date hereof,  the term  "Operating  Budget Targets" shall be added as a new
     defined  term to  Section  1.1 of the  October  1996  Credit  Agreement  in
     alphabetical order and shall read as follows:

          "Operating  Budget  Targets"  means the  operating  budget  targets as
          prepared by management of the Borrower and as approved by the Board of
          Directors of the Borrower and by the Lender from time to time.

     (b) The parties hereto agree that, from and after the date hereof,  Section
     2.1 of the October 1996 Credit  Agreement is deleted in its  entirety,  and
     the following Section 2.1 is substituted in its place and stead:

          "2.1 Borrowing  Base. As long as neither DCI nor DDI are in default of
          any of their  obligations  to the  Lender,  the Lender may lend to the
          Borrower,  and the Borrower  may borrow from the Lender,  from time to
          time, up to an aggregate  outstanding  principal amount at any time of
          $2,950,000,  or such lesser  amount which is 100% of DCI's,  DDI's and
          SAI/Delta's Eligible Receivables; provided, however, that in the event
          that  Borrower  shall have met its  Operating  Budget  Targets for the
          immediately  preceding  one month period and three month  period,  the
          Lender may lend to the Borrower,  and the Borrower may borrow from the
          Lender,  from  October 1, 1997 through  December  31,  1997,  up to an
          aggregate outstanding principal amount at any time of $3,650,000,  and
          from  January  1,  1998  through  June 30,  1998,  up to an  aggregate
          outstanding  principal  amount at any time of $3,350,000,  or, in each
          case, such lesser amount which is 100% of DCI's, DDI's and SAI/Delta's
          Eligible  Receivables.  Borrower shall prepare and forward to Lender a
          report of Eligible  Receivables within 3 business days of the 15th day
          and the last day of every month.

     3. Lender  hereby  waives any  non-compliance  which may have  existed with
regard to the Borrowing  Base for the period  between June 9, 1997,  the date of
Amendment No. 6, and September 12, 1997, the date of this Amendment No. 7.

     4. Except as amended by this  Amendment No. 7, the terms and  conditions of
the October 1996 Credit Agreement are hereby reaffirmed in their entirety.

     IN WITNESS WHEREOF, the parties have caused this Amendment No. 7 to be duly
executed and delivered by the proper and duly authorized officers as of the date
first above written.



                                   Joseph M. Lobozzo II


                                   Joanne M. Lobozzo

                                   DELTA COMPUTEC INC.

                                   By:_____________________________
                                   John DeVito, President and Chief
                                   Operating Officer


<PAGE>


                                   DELTA DATA NET, INC.

                                   By:

                                   SAI/DELTA, INC.

                                   By:_____________________________
                                   John DeVito, President and Chief
                                   Operating Officer


<PAGE>


                      CONSENT AND AGREEMENT OF GUARANTOR

     As of the date first  above  written,  the  undersigned  hereby:  (a) fully
consents to the terms and provisions of the above Amendment No. 7 to the October
1996 Credit  Agreement  and all previous  Amendments  to the October 1996 Credit
Agreement (all such previous Amendments hereinafter  collectively referred to as
the "Previous Amendments") and the consummation of the transactions contemplated
thereby and agrees to all terms and provisions of the above Amendment No. 7; (b)
agrees that the Amended and Restated Unlimited Continuing Guaranty dated October
10, 1996 (the "Guaranty")  which it previously  delivered to Lobozzo as security
for the payment and performance of certain of the  liabilities,  obligations and
indebtedness  of the  Borrower to Lobozzo  pursuant  to the October  1996 Credit
Agreement  and the Amended and Restated  Promissory  Note dated October 10, 1996
(the  "Amended and Restated  Note") is hereby  ratified and  confirmed and shall
remain in full force and effect,  provided,  however, that all references in the
Guaranty  to the term  "Lender"  shall be  deemed to refer to both  Lobozzo  and
Joanne Lobozzo, jointly and severally, and all references in the Guaranty to the
October  1996 Credit  Agreement  and to the Amended and  Testated  Note shall be
deemed to refer to such  documents,  as the same have  heretofore or as the same
may hereinafter be amended, restated, modified or supplemented; (c) acknowledges
that it has no set-off,  counterclaim  or defense with respect to the  Guaranty;
and (d) acknowledges that its consent and agreement hereto is a condition to the
Lender's  obligations under Amendment No. 7 and it is in its interest and to its
financial benefit to execute this Consent and Agreement.

                                   SAI/DELTA, INC.

                                   By:   __________________________
                                   John DeVito, President and Chief
                                   Operating Officer


<PAGE>


                        FIRST RESTATED CREDIT AGREEMENT

            This First Restated Credit  Agreement (this  "Agreement") is made as
of the 31st day of October 1997 by and among JOSEPH M. LOBOZZO II, an individual
having an office at 690 Portland Avenue,  Rochester, New York 14621 ("Lobozzo"),
JOANNE  LOBOZZO,  the wife of  Lobozzo,  with an address of 756 Rock Beach Road,
Rochester,  New York 14617 ("Joanne  Lobozzo",  and, together with Lobozzo,  the
"Lender"), DELTA COMPUTEC INC. a New York corporation having its principal place
of business at 900 Huyler Street,  Teterboro,  New Jersey 07608  ("DCI"),  DELTA
DATA NET, INC., a New York corporation having its principal place of business at
900 Huyler Street, Teterboro, New Jersey 07608 ("DDI"), and SAI/Delta, a Florida
corporation and  wholly-owned  subsidiary of DCI ("SAI Delta").  DCI and DDI are
referred to collectively as the "Borrower".

                             W I T N E S S E T H:

          WHEREAS,  the Borrower  and National  Canada  Finance  Corp.  ("NCFC")
entered into a certain Credit Agreement dated as of April 1, 1994, as amended by
Credit  Agreement  Amendment  No. 1 dated  November 17, 1994,  Credit  Agreement
Amendment No. 2 dated January 24, 1995,  Credit Agreement  Amendment No. 3 dated
April 3, 1995,  Credit  Agreement  Amendment  No. 4 dated May 1, 1995 and Credit
Agreement  Amendment  No. 5 dated  October  27,  1995 (as  amended,  the  Credit
Agreement"); and

          WHEREAS, the Borrower executed and delivered to NCFC a Promissory Note
dated  April 1, 1994,  as  amended  and  restated  by an  Amended  and  Restated
Promissory Note dated May 1, 1995 and as further amended and restated by a Third
Amended  and  Restated  Promissory  Note dated  October 27, 1995 (as amended and
restated, the "Promissory Note"); and

          WHEREAS,  on October  10,  1996,  NCFC  assigned  to  Lobozzo  all but
$750,000  of the  indebtedness  owed  to  NCFC by DCI  evidenced  by the  Credit
Agreement and the Promissory Note; and

          WHEREAS,  by a certain  Amended and Restated  Credit  Agreement  dated
October  10,  1996 and a certain  Amended  and  Restated  Promissory  Note dated
October 10, 1996 (the "October 1996 Promissory  Note"), the Borrower and Lobozzo
amended and restated, in its entirety,  the portions of the Credit Agreement and
the  Promissory  Note  evidencing  the  indebtedness  which NCFC assigned to the
Lender; and

          WHEREAS,  the  October  1996  Credit  Agreement,   and  certain  other
agreements executed in connection therewith,  have heretofore been amended seven
times,  by Amendments Nos. 1, 2, 3, 4, 5, 6 and 7 to Amended and Restated Credit
Agreement  and  Other   Agreements   (as  amended,   the  "October  1996  Credit
Agreement"); and

          WHEREAS,  simultaneously  with the  execution of this  Agreement,  the
parties are restating,  in its entirety,  the October 1996  Promissory  Note (as
restated, and as the same may hereinafter be amended,  supplemented or modified,
the "First Restated Promissory Note"); and

          WHEREAS,  the parties hereto desire to also restate,  in its entirety,
the October 1996 Credit Agreement.

          NOW, THEREFORE, it is agreed as follows:

     1. Defined Terms.

          1.1 Capitalized  terms used but not otherwise  defined herein have the
following meanings in this Agreement:

          "Account  Debtor"  means  a  person  or  entity  obligated  to  pay  a
receivable.

          "Additional  Collateral"  means  (a) all  general  intangibles  of the
Borrower of every kind and description,  including without  limitation  federal,
state  and  local tax  refund  claims of all  kinds,  whether  now  existing  or
hereafter arising; (b) all of the Borrower's deposit accounts, whether now owned
or  hereafter   credited,   wherever  located;   (c)  all  monies,   securities,
instruments,  cash and other property of the Borrower and the proceeds  thereof,
now or  hereafter  held or received by, or in transit to, the Lender from or for
the Borrower, and (d) all books, records, customer lists, ledger cards, computer
programs,  computer tapes, disks,  printouts and records, and other property and
general  intangibles at any time evidencing or relating to any of the foregoing,
whether now in existence or hereafter created; and all proceeds of the foregoing
and all proceeds of any insurance on the foregoing.

          "Collateral" means Receivables,  Inventory,  Equipment, Patents, Field
Spare Parts, Trademarks and Additional Collateral.

          "Declaration" a declaration of the occurrence of an Event of Default.

          "Eligible Receivables" means the net amount of those Receivables which
continually meet the following requirements:  (a) the account is due and payable
not more than 90 days from the date of the invoice  evidencing  the  Receivable;
(b) the Receivable  arose from the performance of services by the Borrower which
have been fully and satisfactorily  performed or from the absolute sale or lease
of goods  by the  Borrower  in  which  the  Borrower  had the sole and  complete
ownership  and the goods have been shipped or  delivered  to the Account  Debtor
evidencing  which the Borrower or the Lender has the  possession of shipping and
delivery receipts;  (c) the Receivable is not subject to any prior or subsequent
assignment,  claim, lien or security interest other than that of the Lender; (d)
the  Receivable is not subject to setoff,  counterclaim,  defense,  allowance or
adjustment  other than discounts for prompt payment shown on the invoice,  or to
dispute,  objection or complaint by the Account Debtor  concerning its liability
on the  Receivable  and the  goods,  the sale or lease of which gave rise to the
Receivable,  have  not  been  returned,  rejected,  lost  or  damaged;  (e)  the
Receivable  arose  in the  ordinary  course  of  business;  (f) no  petition  in
bankruptcy or other  application  for relief under the Bankruptcy  Code or other
insolvency  law has been  filed  with  respect to the  Account  Debtor,  and the
Account Debtor has not made an assignment  for the benefit of creditors,  become
insolvent  or  suspended  or  terminated  business,  and the  Account  Debtor is
generally  paying its debts as they become due; (g) the Account Debtor is not an
affiliate,  subsidiary,  officer,  shareholder or employee of the Borrower,  nor
owned or controlled  by any such entity;  (h) the Account  Debtor  maintains its
chief  executive  office in the United States and is organized under the laws of
the United States or a state thereof, or payment of the Receivable is secured by
a letter of credit  acceptable to the Lender;  (i) the full amount  reflected on
the Borrower's books and on any invoice  delivered to the Lender relating to any
Receivable is owing to the Borrower and no partial prepayments thereon have been
made; (j) the Lender's  security interest in the Receivable is a perfected first
lien; (k) the Receivable does not arise from a consignment or other  arrangement
pursuant to which the subject  Inventory is  returnable if not sold or otherwise
disposed of by the Account  Debtor;  and (l) the  Receivable  is not of a class,
type or category which the Lender hereafter reasonably determines,  on notice to
the Borrower,  is not eligible for inclusion in the Borrowing Base under Section
2.1 of this Agreement.

          "Equipment"  means  all  machinery,  equipment,  furniture,  fixtures,
tools, parts,  supplies and motor vehicles,  now owned and hereafter acquired by
the Borrower of whatsoever name, nature, kind or description,  wherever located,
and all additions  and  accessions  thereto and  replacements  or  substitutions
therefor, and all proceeds thereof and all proceeds of any insurance thereon.

          "Loans" means all advances or loans made to the Borrower by the Lender
pursuant to this Agreement.

          "Maturity Date" means June 30, 1998.

          "Obligations"   means  all  loans,   advances,   debts,   liabilities,
obligations  and duties  owing by the  Borrower  to the Lender of every kind and
description,  direct or indirect,  absolute or contingent, due or to become due,
now existing or hereafter arising,  pursuant to this Agreement and the Loans and
to no other transaction,  whether such obligations are from time to time reduced
and thereafter increased,  or entirely  extinguished and thereafter  reincurred,
including  without  limitation,   all  interest,  fees,  charges,  expenses  and
attorneys'  fees  chargeable  to the  Borrower  or  incurred  by the  Lender  in
connection with this Agreement.

          "Operating  Budget  Targets"  means the  operating  budget  targets as
prepared by management of the Borrower and as approved by the Board of Directors
of the Borrower and by the Lender from time to time.

          "Patents"  means all of the  Borrower's  right,  title  and  interest,
present and future, in and to (a) all letters patent of the United States or any
other  country,  all right,  title and  interest  therein and  thereto,  and all
registrations and recordings thereof, including without limitation applications,
registrations and recordings in the United States Patent and Trademark Office or
in any similar  office or agency of the United  States and any State  thereof or
any other country or any political subdivision thereof; all whether now owned or
hereafter  acquired  by the  Borrower;  and  (b)  all  reissues,  continuations,
continuations-in-part  or extensions  thereof and all licenses thereof;  and all
proceeds of the foregoing and all proceeds of any insurance on the foregoing.

          "Receivables"  means (a) all of the Borrower's now owned and hereafter
acquired accounts, chattel paper, documents and instruments, and all proceeds of
the foregoing and all proceeds of any insurance on the foregoing; (b) all of the
Borrower's  rights,  remedies,  security and liens, in, to and in respect of the
accounts, including without limitation, rights of stoppage in transit, replevin,
repossession  and reclamation and other rights and remedies of an unpaid vendor,
lienor or secured  party,  guarantees  or other  contracts  of  suretyship  with
respect to the accounts,  deposits or other  security for the  obligation of any
debtor or obligor in any way obligated on or in connection with any accounts and
credit and other  insurance,  and all proceeds of the foregoing and all proceeds
of any insurance on the foregoing;  and (c) all of the Borrower's  right,  title
and interest,  present and future,  in, to and in respect of, all goods relating
to, or which by sale have resulted in, accounts,  including  without  limitation
all goods described in invoices or other  documents or instruments  with respect
to, or otherwise  representing  or  evidencing  any  accounts and all  returned,
reclaimed  or  repossessed  goods,  and all  proceeds of the  foregoing  and all
proceeds of any insurance on the foregoing.

          "Subordinated  Debenture"  means the following  outstanding  Debenture
issued by the Borrower: 8% Subordinated Debenture dated October 28, 1992, in the
original  principal  amount of $600,001.00,  payable to Joseph M. Lobozzo II, as
amended and restated, and now due on January 31, 1998.

          "Supplemental  Agreements" means any and all agreements,  instruments,
documents,  security agreements,  guaranties,  mortgages,  financing statements,
assignment agreements, repurchase agreements and supplements thereto granting or
intending to grant to Lender any lien, security interest,  pledge, assignment or
indemnification to secure the Obligations.

          "Trademarks" means all of the Borrower's right, title and interest, in
and to (a) all trademarks,  trade names, trade styles, service marks, prints and
labels on which said  trademarks,  trade names,  trade styles and service  marks
have appeared or appear,  designs and general  intangibles  of like nature,  now
existing or hereafter adopted or acquired, all right, title and interest therein
and thereto,  and all  registrations and recordings  thereof,  including without
limitation  applications,  registrations  and  recordings  in the United  States
Patent and  Trademark  Office or in any  similar  office or agency of the United
States,  any State  thereof,  or any other country or any political  subdivision
thereof,  all whether now owned or hereafter  acquired by the Borrower;  (b) all
reissues,  extensions or renewals thereof and all licenses thereof;  and (c) the
goodwill of the business symbolized by each of the Trademarks,  and all customer
lists and other records of the Borrower relating to the distribution of products
bearing the  Trademarks;  and all proceeds of the  foregoing and all proceeds of
any insurance on the foregoing.

          1.2 UCC Definitions.  All other terms used in this Agreement which are
not specifically defined herein or the definitions of which are not incorporated
herein by  reference  shall  have the  meanings  assigned  to such  terms in the
Uniform  Commercial Code in effect in the State of New York as of the date first
above written ("UCC") to the extent such other terms are defined therein.

          1.3 Accounting  Terms.  All  accounting  terms used but not defined in
this  Agreement  shall  be  construed  in  accordance  with  generally  accepted
accounting principles consistently applied.

     2. Terms of Borrowing.

          2.1  Borrowing  Base. As long as neither DCI nor DDI are in default of
any of their Obligations to the Lender, the Lender may lend to the Borrower, and
the Borrower may borrow from the Lender,  from time to time,  up to an aggregate
outstanding  principal  amount at any time of $2,950,000,  or such lesser amount
which is 100% of DCI's, DDI's and SAI/Delta's  Eligible  Receivables;  provided,
however,  that in the event that Borrower  shall have met its  Operating  Budget
Targets for the  immediately  preceding one month period and three month period,
the Lender  may lend to the  Borrower,  and the  Borrower  may  borrow  from the
Lender,  up to an aggregate  principal amount of $3,650,000 from October 1, 1997
through December 31, 1997 and up to an aggregate  principal amount of $3,350,000
from January 1, 1998 through June 30, 1998, or, in each case, such lesser amount
which is 100% of DCI's, DDI's and SAI/Delta's Eligible Receivables. Borrower and
SAI/Delta  shall  prepare  and  forward to Lender a report of all such  Eligible
Receivables  within  3  business  days of the 15th day and the last day of every
month.  The  maximum  principal  amount  of all  advances  or loans  made to the
Borrower by the Lender  pursuant to this  Agreement,  subject to the limitations
set  forth  in  this  Section  2.1,  shall  hereinafter  be  referred  to as the
"Borrowing Base".

          2.2  Borrowing  Base  Reports  Etc.  For  purposes  of  computing  the
Borrowing Base, the Borrower shall furnish to the Lender information adequate to
identify  Receivables and Inventory at times and in form and substance as may be
required by the Lender.  Without  limiting the  foregoing,  the  Borrower  shall
provide  to the  Lender in form and  content  satisfactory  to the  Lender (a) a
Borrowing  Certificate in the form mutually  agreeable to Borrower and Lender to
be  provided  at least  weekly  and at such  other  intervals  as the Lender may
request in the event a Loan would exceed the Borrowing Base as calculated by the
Lender; and (b) monthly,  within 15 days after month-end, an Accounts Receivable
Aging based on invoice date and listed in sequence by number. From time to time,
the Borrower shall provide the Lender with such other  schedules and information
as the Lender may reasonably request. Together with such schedules, the Borrower
shall, upon the reasonable  request of the Lender,  furnish copies of customers'
invoices or the equivalent,  and original  shipping or delivery receipts for all
merchandise  sold,  and the  Borrower  warrants  the  genuineness  thereof.  The
Borrower  further  warrants  that  all  Receivables  are and  will be bona  fide
existing  obligations  created by the sale and  delivery of  merchandise  or the
rendition of services to customers in the ordinary  course of business,  free of
liens,  encumbrances and security interests,  except as permitted hereunder, and
unconditionally  owed  to the  Borrower  and,  to  the  best  of the  Borrower's
knowledge, without defense, offset or counterclaim.

          2.3 Loans.

               (a)  Subject to the terms of this  Agreement,  the  Borrower  may
receive Loans upon request made by a person  authorized by the Borrower no later
than 1:00 p.m. Rochester, New York time in a writing satisfactory to the Lender;
provided  that no Loan  shall be made  which,  by  itself or  together  with the
principal  balance  then  outstanding  of prior  Loans,  would  cause  the total
outstanding  principal  balance  of the  Loans  to  exceed  the  Borrowing  Base
described in paragraph 2.1 of this Agreement.

               (b)  Subject  to the  required  terms  of  payment  set  forth in
Paragraph  2.5  below,  the  Borrower  may  make  principal  payments  upon  its
indebtedness  for Loans in its  discretion  and until  maturity  as  provided in
Paragraph  2.5(a),  may  reborrow  subject  to the  limits  set  forth  in  this
Agreement.

          2.4 Interest.

               (a)  Until  the  Maturity  Date,   whether  by   acceleration  or
otherwise,  the  Borrower  agrees to pay interest on the  outstanding  principal
balance  of the Loans at the rate of one and three  quarters  of one  percent (1
3/4%) per annum above the highest prime rate  published from time to time in the
"Money  Rates"  column  of the Wall  Street  Journal  or any  successor  to such
publication  ("Prime  Rate") as it may  change  from time to time  based  upon a
360-day year for the actual number of days the Loans are  outstanding  which may
result  in  a  higher  effective   annual  rate.  After  maturity,   whether  by
acceleration  or  otherwise,   the  Borrower  agrees  to  pay  interest  on  the
outstanding  principal  balance  of the Loans at a rate equal to three and three
quarters  percent (3 3/4%) per annum  above the Prime  Rate.  Interest  shall be
payable monthly on the first day of each month, commencing January 1, 1998 until
the Maturity  Date and on the date the principal  balance of the First  Restated
Promissory   Note  is  paid  in  full.   The  rate  of  interest   shall  change
simultaneously with a corresponding  change in the Prime Rate. In no event shall
the rate of interest on the First  Restated  Promissory  Note exceed the maximum
rate authorized by applicable law.

               (b) Any change in the Prime  Rate  shall,  without  notice to the
Borrower,  be  effective  hereunder  commencing  at the same  time such new rate
becomes effective.

               (c) In the event that, upon maturity,  or whether by acceleration
or otherwise, the Borrower ever requests that the Lender provide, and the Lender
actually  provides,  Loans in excess of the Borrowing Base as defined in Section
2.1 (such excess loans being defined as "Excess  Borrowing  Base Loans"),  then,
with regarding to such Excess  Borrowing Base Loans,  the Borrower agrees to pay
interest on the  outstanding  principal  amounts of those Excess  Borrowing Base
Loans at the rate of five  percent  (5%) per annum  above the  Prime  Rate.  All
Excess Borrowing Base Loans are a part of the definition of "Loans" as set forth
in Section 1. The  provisions of Section 2.4(c) shall not diminish or revise the
provisions  of  Section  2.4  (providing  for the  payment  of  interest  on the
outstanding  principal amount of Loans both prior to (at one and  three-quarters
of one percent (1 3/4%) above the Prime Rate)  maturity  and after (at three and
three-quarters  percent  (3 3/4%)  above the Prime  Rate)  maturity,  whether by
acceleration or otherwise.

     2.5 Payments.

               (a) The Borrower further agrees to pay the outstanding  principal
and accrued  interest on the Loans on the earlier of (i) the Maturity  Date;  or
(ii) the occurrence of an event of default under  Paragraph 7.1 below in respect
of which the Lender has  delivered a  Declaration.  In  addition,  the  Borrower
agrees to make, on demand,  such principal payments as are necessary so that the
unpaid principal  balance of the Loans does not at any time exceed the Borrowing
Base.  Without  limiting  the right of the Lender to demand  payment as provided
herein,  the Borrower shall pay accrued  interest on the first day of each month
commencing the month  following the date of this Agreement and continuing  until
all of the Obligations are paid in full.

               (b) Each payment received by the Lender shall be applied first to
interest accrued and billed and the balance, if any, to principal, provided that
if there has occurred an event of default under Paragraph 7.1 below,  the Lender
may apply payments in the Lender's absolute discretion.

               (c) Any  non-cash  payment of Loans,  i.e,  payment in other than
immediately  available  U.S.  funds,  shall be  deemed  paid,  for  purposes  of
calculating the principal  amount  available for borrowing under this Agreement,
on the date such non-cash payments are received by the Lender;  however, for the
purpose of  calculating  interest  pursuant to Paragraph 2.4 of this  Agreement,
such  payments  shall be deemed to have been  received two (2) days after actual
receipt of such payment by the Lender.  Notwithstanding  the  foregoing,  if any
such  non-cash  payment  presented  for  collection by the Lender is not paid in
full,  the  Lender  may,  without  prior  notice to the  Borrower,  reverse  the
provisional credit which has been given, and make appropriate adjustments to the
amount of principal  and  interest  due,  and the amount of the  Borrowing  Base
available.

          2.6  Prepayment.  The  Borrower  shall  have the right to  prepay  the
outstanding  principal  balance of the Loans in whole,  at any time, or in part,
from time to time.

          2.7 Fees and Expenses.

               (a)  Audit  Fees.  The  Borrower  shall pay to the  Lender  field
examination  fees in the amount of $400 per day per  examiner  for all audits or
field  examinations of the Borrower  conducted in reasonable scope at reasonable
intervals  and shall  reimburse  the Lender for all  reasonable  airfare,  hotel
accommodations and other  out-of-pocket  expenses in connection with such audits
or examinations.

               (b) Expenses.  If the  Obligations are placed in the hands of any
attorneys  employed by the Lender for collection,  the Borrower agrees to pay on
demand, the Lender's reasonable  attorneys' fees, together with reasonable costs
and  expenses,  whether  or not a  legal  proceeding  or  action  is  commenced,
including those incurred in a bankruptcy or insolvency proceeding.

          2.8 Purpose of Line of Credit. The Borrower agrees to use the proceeds
of the Loans solely as working capital and for general corporate purposes.

          2.9  Collection of  Receivables.  After the  occurrence of an event of
default  hereunder in respect of which the Lender has  delivered a  Declaration,
the Lender or its designee may notify Account Debtors that Receivables have been
assigned to the Lender or of the Lender's  security interest therein and collect
them  directly and charge the  collection  costs and expenses to the  Borrower's
account;  but,  unless and until the Lender does so or gives the Borrower  other
instructions,  the Borrower  shall make  collection  of all  Receivables.  Until
credited to the  Borrower's  account as hereinafter  set forth,  all payments of
Receivables  through a lock box  arrangement to be  established  with the Lender
shall be held by the Lender as collateral for payment and/or  performance of the
Borrower's Obligations to the Lender.

          2.10 Returns,  Credits.  Etc. Any merchandise  which is returned by an
Account  Debtor or  otherwise  recovered  shall be set  aside,  marked  with the
Lender's name and held by the Borrower as the Lender's trustee, and shall remain
part of the Lender's security.  The Borrower shall notify the Lender promptly of
all returns and  recoveries  and, on  request,  deliver the  merchandise  to the
Lender.  The Borrower shall also notify the Lender  promptly of all disputes and
claims  exceeding  $25,000 in the  aggregate,  and  settle or adjust  them at no
expense to the Lender,  but no discount,  credit or allowance (other than in the
ordinary  course of the  Borrower's  business)  shall be granted to any  Account
Debtor,  and no returns of merchandise (other than in the ordinary course of the
Borrower's  business)  shall be accepted by the  Borrower  without the  Lender's
consent.  After the  occurrence  of an event of default  hereunder in respect of
which the Lender has  delivered a  Declaration,  the Lender may settle or adjust
disputes and claims  directly  with  Account  Debtors for amounts and upon terms
which  the  Lender  reasonably  determines,  on notice  to the  Borrower,  to be
advisable,  and in all cases the Lender will credit the Borrower's  account with
only the net amounts received by the Lender in payment of such Receivables.

          2.11 Further Assurance.  Upon the Lender's request, the Borrower shall
appropriately  mark the  Borrower's  books of account to disclose  the  Lender's
security interest in all the Borrower's Receivables, and shall perform all other
steps reasonably  requested by the Lender to create and maintain in the Lender's
favor a valid first priority security interest, or lien in or on all Receivables
and all other security held by or for the Lender.

          2.12 Power of  Attorney.  The  Borrower  appoints  the Lender,  or any
person whom the Lender may designate as its attorney,  with power of attorney to
sign the  Borrower's  name on such  financing  statements as may be necessary to
perfect  the  Lender's  security  interest  in the  Collateral;  and,  after the
occurrence  of an event of default  hereunder in respect of which the Lender has
delivered to the Borrower a Declaration  to endorse the  Borrower's  name on any
checks,  notes,  acceptances,  money orders, drafts or other forms of payment or
security that may come into the Lender's possession; to sign the Borrower's name
on any invoice or bill of lading relating to any  Receivables,  on verifications
of accounts,  notices of assignment and notices to customers; to notify the post
office  authorities to change the address for delivery of the Borrower's mail to
an address  designated  by the Lender;  to send  requests  for  verification  of
Receivables to Account Debtors; and to do all things necessary to carry out this
Agreement. The Borrower ratifies and approves all acts of such attorney. Neither
the Lender nor the attorney will be liable for any acts or omissions nor for any
error of judgment or mistake of fact or law.  This power,  being coupled with an
interest,  is irrevocable  so long as any  Receivables in which the Lender has a
security  interest  remain  unpaid or until  the  Obligations  have  been  fully
satisfied.  The Lender may file one or more financing statements  disclosing the
Lender's security interest without the Borrower's signature appearing thereon.

     3. Collateral.

          3.1 Security Interest.  As security for payment and performance of all
Obligations,  the Borrower  hereby assigns and grants to the Lender a continuing
security  interest  in the  Collateral.  The Lender  shall  retain its  security
interest  in all  Collateral,  until  all  Obligations  have  been  finally  and
irrevocably satisfied.

          3.2  Possession  of  Collateral.  After the  occurrence of an event of
default hereunder in respect of which the Lender has delivered to the Borrower a
Declaration,  the  Lender  will at all  times  have the  right to take  physical
possession of the Collateral  and to maintain such  possession of the Collateral
on the  Borrower's  premises or to remove the  Collateral or any part thereof to
such other places as the Lender may desire. If the Lender exercises its right to
take possession of the Collateral, the Borrower shall, upon the Lender's demand,
assemble  the  Collateral  and  make  it  available  to the  Lender  at a  place
reasonably convenient to the Lender.

          3.3 Location of  Collateral.  All  Collateral is owned by the Borrower
free of all other  liens and  encumbrances,  except as set forth on  Schedule  1
hereto  and  shall  be kept by the  Borrower  at the  location(s)  set  forth in
Schedule 2 hereto; and the Borrower will not (without the Lender's prior written
approval)  remove the Collateral  therefrom,  except for the purposes of sale or
lease in the regular course of the Borrower's business.

          3.4 Limitation on  Disposition of Assets.  The Borrower will not sell,
exchange or otherwise  dispose of the  Collateral,  or any part thereof,  or any
interest  therein  without the express  written consent of the Lender other than
(a)  finished  products  or field  spare  parts sold in the  ordinary  course of
business,  and (b) fully  depreciated  obsolete  equipment or equipment which is
replaced by items of comparable  kind and value. In the event of any other sale,
exchange  or other  disposition  of the  Collateral  or any part  thereof or any
interest  therein  (and no such sale,  exchange or other  disposition  is hereby
otherwise authorized or consented to), the security interest of the Lender shall
nevertheless  continue in said  Collateral  (including  all  proceeds,  cash and
non-cash) notwithstanding said sale, exchange or other disposition;  all of said
proceeds shall remain  Collateral  hereunder and shall be  transferred  and paid
over  to  the  Lender  immediately   following  said  sale,  exchange  or  other
disposition,  and shall be applied at the option of the Lender to the payment of
Obligations  due hereunder;  and the receipt by the Lender of all or any of said
proceeds shall not be deemed or construed to be an  authorization  or consent of
the Lender to such sale, exchange or other disposition of said Collateral.

          3.5 Further Assurances Regarding Inventory. The Borrower shall perform
any and all steps  reasonably  requested  by the Lender to perfect the  Lender's
security interest in the Inventory,  such as leasing warehouses to the Lender or
the Lender's  designee,  placing and maintaining signs,  appointing  custodians,
executing and filing financing or continuation  statements in form and substance
satisfactory to the Lender, maintaining stock records and transferring Inventory
to  warehouses.  If any Inventory is in the  possession or control of any of the
Borrower's  agents or  processors,  the  Borrower  shall  notify  such agents or
processors  of the  Lender's  security  interest  therein,  and,  upon  request,
instruct them to hold all such Inventory for the Lender's account and subject to
the  Lender's  instructions.  A  physical  listing  of all  Inventory,  wherever
located, shall be taken by the Borrower at least annually and whenever requested
by the Lender, and a copy of each such physical listing shall be supplied to the
Lender.  the Lender may examine and inspect the Inventory at any reasonable time
during regular business hours.

          3.6 Compliance. The Borrower will comply with the terms and conditions
of any leases  covering the premises  wherein the  Collateral is located and any
orders,  ordinances,  laws or statutes of any city, state or other  governmental
department  having  jurisdiction with respect to such premises or the conduct of
business thereon.

          3.7 Discharge of Liens.  The Lender may, at its option,  discharge any
taxes,  liens,  security  interests or other  encumbrances at any time levied or
placed on the Collateral,  and the Lender may pay insurance  premiums or procure
insurance  and  otherwise  pay  for  the  maintenance  and  preservation  of the
Collateral  and the Borrower will reimburse the Lender on demand for any payment
made or expense incurred by the Lender pursuant to the foregoing authority, with
interest at the rate provided in this Agreement.

          3.8 Corporate  Existence,  Properties.  The Borrower will at all times
maintain,  preserve  and protect all  franchises,  patents,  and trade names and
preserve all the  remainder of its property used or useful in the conduct of its
business and keep the same in good  condition  and repair  (normal wear and tear
and obsolescence excepted), and from time to time make, or cause to be made, all
needed and proper repairs, renewals, replacements,  betterments and improvements
thereto, and will pay or cause to be paid, except when the same may be contested
in good faith, all rent due on any premises where any property is held or may be
held,  so  that  the  business  carried  on  in  connection   therewith  may  be
continuously conducted.

          3.9  Insurance.  The Borrower will have and maintain  insurance at all
times with respect to all Collateral against risks of fire (including  so-called
extended  coverage),  theft and such risks as the Lender may require  containing
such terms, in such form, and for such periods, and written by such companies as
may be  satisfactory  to the Lender,  such insurance to be payable to the Lender
and the Borrower as their  interests may appear;  each policy of insurance shall
have a loss payee  endorsement in form  satisfactory to the Lender providing (a)
that loss or damage, if any under the policy, shall be payable to the Lender, as
secured  party,  as its interests  may appear;  (b) that the insurance as to the
interest  of the Lender  shall not be  invalidated  by any act or neglect of the
insured  or  owner  of  the  property  described  in  said  policy,  nor  by any
foreclosure, or other proceeding, nor by any change in the title of ownership of
said  property,  nor by the  occupation  of the  premises  where the property is
located for purposes more hazardous than are permitted by said policy; (c) that,
if the policy is canceled at any time by the insurance carrier, in such case the
policy  shall  continue in force for the benefit of the Lender for not less than
thirty (30) days after  written  notice of  cancellation  to the Lender from the
insurance  carrier;  and (d) that the policy  will not be reduced or canceled at
the request of the insured  nor will said loss payee  endorsement  be amended or
deleted  without  thirty (30) days' prior written  notice to the Lender from the
insurance  carrier.  The Borrower will furnish the Lender with  certificates  or
other  evidence  satisfactory  to the Lender of  compliance  with the  foregoing
insurance provisions, and, after the occurrence of an event of default hereunder
in  respect  of  which  the  Lender  shall  have  delivered  to the  Borrower  a
Declaration,  the Lender may act as  attorney  for the  Borrower  in  obtaining,
adjusting,  settling,  and canceling  such insurance and receiving and endorsing
any drafts.  The Borrower  hereby assigns to the Lender any and all monies which
may become due and payable under any policy  insuring the Collateral  covered by
this Agreement,  including return of unearned  premiums,  and hereby directs any
insurance company issuing any such policy to make payment directly to the Lender
and authorizes the Lender, at its option: (i) to apply such monies in payment on
account of any Obligation  hereunder,  whether or not due, and remit any surplus
to the Borrower; or (ii) to return said funds to the Borrower for the purpose of
replacement  of the  Collateral.  The Borrower  will also at all times  maintain
necessary  workers'  compensation  insurance and such other  insurance as may be
required by law or as may be reasonably required in writing by the Lender.

     3A.  Guarantee  of  SAI/Delta.  As further  security  for the  payment  and
performance  of the Borrower's  obligations to the Lender under this  Agreement,
simultaneously with the execution of this Agreement, SAI/Delta shall execute and
deliver to the Lender a First Restated Unlimited Continuing  Guaranty,  pursuant
to which  SAI/Delta  guarantees to the Lender the Borrower's  obligations  under
this Agreement and the Restated Promissory Note.

     4. Representations and Warranties.

          4.1  Representations  and  Warranties.  DCI and DDI each  warrants and
represents  to the  Lender  that (a) each  Borrower  is and  shall at all  times
hereafter be a corporation  duly  organized and existing in good standing  under
the laws of the state of its  incorporation  and  qualified  and  licensed to do
business in any other state in which its ownership of property or its conduct of
business  requires it to be so qualified and/or licensed;  (b) each Borrower has
the right and power and is duly  authorized to enter into this Agreement and the
Supplemental  Agreements;  (c) the execution by each Borrower of this  Agreement
and the  Supplemental  Agreements shall not constitute a breach of any provision
contained  in either  Borrower's  Certificate  of  Incorporation  or  By-Laws or
contained in any agreement to which either Borrower is now or hereafter  becomes
a party; (d) the performance by each Borrower of all of the terms and provisions
contained  in this  Agreement  and in the  Supplemental  Agreements'  shall  not
constitute  a default or an event of default  under any  agreement to which each
Borrower is now or hereafter a party; (e) the Borrower has good and indefeasible
title to the Collateral;  (f) all financial  statements and information relating
to each Borrower  which have been or may hereafter be delivered by each Borrower
to the Lender are true and correct and have been  prepared  in  accordance  with
generally accepted accounting principles, and there has been no material adverse
change in the financial condition of either Borrower since the submission of any
such  financial  information  to the  Lender;  and (g) there are no  actions  or
proceedings which are pending or threatened  against either Borrower which might
result in any material adverse change in the Borrower's  financial  condition or
which might in any material way affect any of the assets of the Borrower.

                           [Intentionally left blank]


     5. Affirmative Covenants. The Borrower agrees as follows:

          5.1 Monthly Financial Reports. To furnish to the Lender, within thirty
(30) days after the end of each calendar month, internally prepared consolidated
and  consolidating  financial reports of the operations of the Borrower for such
month and for the fiscal year-to-date,  certified by the Chief Financial Officer
of the Borrower.

          5.2  Quarterly  Financial  Reports.  To furnish to the Lender,  within
forty-five (45) days after the end of each fiscal quarter,  internally  prepared
10Q financial  consolidated  reports of the  Operations of the Borrower for such
quarter, certified by the Chief Financial Officer of the Borrower.

          5.3 Annual Statements.  To furnish to the Lender within the earlier to
occur of the date that such credited  financial  statement are filed by DCI with
the  Securities  and Exchange  Commission or one hundred twenty (120) days after
the end of each of the Borrower's  fiscal years,  audited  financial  statements
consisting of a balance sheet, income statement and associated cash flows of the
Borrower for such year prepared on a consolidated  and  consolidating  basis, in
accordance  with  generally  accepted  accounting  principles,   by  a  firm  of
independent  certified public  accountants  satisfactory to the Borrower and the
Lender and certified by the Borrower's Chief Financial Officer.

          5.4  Forecast.  For each fiscal year of the  Borrower  during the term
hereof,  furnish  to the  Lender  a  consolidated  and  consolidating  financial
forecast  for  the  Borrower's  upcoming  fiscal  year,  consisting  of  monthly
projections of the Borrower's balance sheet,  income statement,  cash flows, and
Loan  availability.  Such reports  shall be  furnished to the Lender  within the
first thirty (30) days of the Borrower's  fiscal year.  Anything to the contrary
notwithstanding,  so  long  as DDI  is not  actively  conducting  business,  the
financial  reports,  statements  and  forecasts  to  be  furnished  pursuant  to
paragraphs 5.1 and 5.4 need not contain information concerning DDI.

          5.5  Certification.  The reports  required under Paragraph 5.1 through
5.4 shall be accompanied by a certificate of the chief financial  officer of the
Borrower (i)  certifying  that no event of default  under  Paragraph 7.1 of this
Agreement  has  occurred  or, if such an event has  occurred,  the nature of the
event of default and the action which the Borrower  proposes to take to cure it,
and (ii) with computations demonstrating compliance with the covenants contained
in this Agreement.

          5.6  Securities  Regulation  Reports.  Promptly  after the  sending or
filing thereof, to furnish copies of all proxy statements,  financial statements
and reports  which the  Borrower  sends to its  stockholders,  and copies of all
regular, periodic and special reports, and all registration statements which the
Borrower files with the Securities and Exchange  Commission or any  governmental
authority  which may be substituted  therefor,  or with any national  securities
exchange.

          5.7  Management.  To notify the Lender  thirty  (30) days prior to any
reasonably foreseeable change in the management of the Borrower.

          5.8 Taxes. To pay promptly all tax assessments and other  governmental
charges,  provided,  however, that nothing herein contained shall be interpreted
to require the payment of any tax  assessments  and other  governmental  charges
long as its validity is being contested in good faith in appropriate proceedings
diligently  pursued,  provided  such  contest  does not  impair  the  rights and
security of the Lender.

          5.9  Maintenance  of  Property.  To  maintain  and  keep  its real and
personal  property in good condition and in compliance with applicable  federal,
state and local laws, rules and regulations.

          5.10  Litigation.  To notify the Lender of any  litigation  instituted
against the Borrower and any judgments entered against the Borrower in any court
involving  more than  $250,000  in the  aggregate  at any one time  which is not
covered by  insurance  or where the  insurance  coverage  is  questioned  by the
carrier.

          5.11  Corporate  Existence.  To  maintain  each  Borrower's  corporate
existence in good standing.

          5.12 Other Information.  To furnish such other information and at such
times as may be reasonably requested by the Lender.

          5.13   Environmental   Matters.   To   comply   with  all   applicable
environmental laws and regulations, and to promptly correct any violation of any
applicable environmental law or regulation.

          5.14  Audits.  To permit the  Lender and its agents at all  reasonable
times and from time to time during normal business hours to examine,  audit, and
make extracts from, or copies of, any of the Borrower's books, ledgers,  reports
and other  records and to otherwise  verify all or any  Collateral in any manner
the Lender considers appropriate.

          5.15 Ownership.  To notify the Lender within five (5) business days of
any change in voting control of either DCI or DDI.

     6. Negative  Covenants.  The Borrower  will not,  without the prior written
consent of the Lender:

          6.1  Capital  Expenditures.  Expend  for fixed  assets,  or enter into
leases which must be capitalized under generally accepted accounting  principles
(but excluding field spare parts), or make leasehold improvements during any one
fiscal year in an aggregate amount in excess of $100,000.

          6.2 Liens.  Create or permit to exist  against any of its  property or
assets,  real or  personal,  tangible  or  intangible,  now  owned or  hereafter
acquired,  any  mortgage  or other  lien or  encumbrance,  except  (a) liens and
mortgages  listed on Schedule l hereto;  (b) liens for taxes not  delinquent  or
being contested in good faith and by appropriate proceedings;  (c) liens granted
to the Lender; and (d) liens granted to NCFC.

          6.3 Borrowed  Money.  Incur other  indebtedness  for  borrowed  money,
except  (a)  indebtedness  described  on  Schedule  3 hereto,  (b)  indebtedness
permitted  by  Section  6.14  hereof,   (c)  indebtedness  to  the  Lender,  (d)
intercompany  transfers between DCI, DDI and SAI/Delta;  and (e) indebtedness to
NCFC.

          6.4 Sell Real  Property.  Sell or dispose of any presently  owned real
property.

          6.5 Sell Fixed  Assets.  Sell or dispose of a  substantial  portion of
presently owned fixed assets, such as furniture, fixtures, and equipment, except
as required for normal replacement due to age and/or obsolescence,  provided (a)
the same are  replaced  by fixed  assets of equal  value and  quality or (b) the
Borrower  delivers to the Lender written notice of such sale or disposition  and
remits  the  proceeds  of such sale or  disposition  to reduce  the  outstanding
principal  balance of the Loans,  and  following  such sale or  disposition  the
Borrower is in compliance with the Borrowing Base.

          6.6  Declare  Dividends.  Declare  any  dividends  or make  any  other
distribution  on any  shares of its  capital  stock or set apart any sum for the
payment of any such dividends.

          6.7 Capital Stock. Purchase or retire any of its capital stock.

          6.8 Purchase Other Business.  Purchase or acquire all or substantially
all  of the  property,  assets,  or  business  of  any  other  person,  firm  or
corporation.

          6.9 Contingent Debt. Assume, guarantee, endorse, contingently agree to
purchase, or otherwise become liable upon the obligation of any person, firm, or
corporation, except (a) by the endorsement of negotiable instruments for deposit
or collection or similar transactions in the ordinary course of business, or (b)
guarantees of any obligations owed to the Lender.

          6.10 Purchase Stock:  Merge or  Consolidate.  Enter into any merger or
consolidation,  or purchase or acquire the obligations or stock of, or any other
interest in, any person,  firm,  corporation,  or other  enterprise  whatsoever,
except the purchase of direct  obligations of the United States of America or of
any state, county, or municipality.

          6.11 Sale-Leaseback. Directly or indirectly enter into any arrangement
whereby the Borrower shall sell or transfer all or any  substantial  part of its
fixed assets then owned by it and shall  thereafter  or thereupon  rent or lease
such property or a substantial part thereof.

          6.12 Accounts Receivable. Sell, assign, transfer, or dispose of any of
its Receivables, except to the Lender.

          6.13  Loans.   Make  loans  or  advances  to  any  person,   firm,  or
corporation.

          6.14 Lease of Real and Personal Property.  Enter into any arrangements
for the lease of real or personal  property  where the annual lease payments for
all such leases would exceed in the aggregate $350,000.00 in any fiscal year.

          6.15 Prepay Debt.  Make any  prepayment in regard to any  indebtedness
that is subordinated in any respect to indebtedness owing to the Lender.

          6.16 ERISA Compliance.

               (a)  Engage  in any  "prohibited  transaction"  (as such  term is
defined in Section  406 or Section  2003(a) of the  Employee  Retirement  Income
Security  Act of 1974 and the  regulations  thereunder,  as now or  hereafter in
effect, ("ERISA"));

               (b) Incur any "accumulated  funding  deficiency" (as such term is
defined in Section 302 of ERISA) whether or not waived; or

               (c)  Terminate any pension plan in a manner which could result in
the  imposition  of a lien on any  property  of the  Borrower  or any  affiliate
pursuant to Section 4068 of ERISA.

          6.17 [Intentionally Omitted].

          6.18 [Intentionally Omitted].

          6.19 [Intentionally Omitted].

          6.20 [Intentionally Omitted].

          6.21 [Intentionally Omitted].

          6.22 Subordinated Debenture. Make any principal payments on any of the
Subordinated Debenture prior to the dates upon which such payments are scheduled
to be made under the Subordinated Debenture.

     7. Default.

          7.1  Events  of  Default.  If one or more of the  following  events of
default shall occur,  the Lender,  at its option,  may terminate the  Borrower's
right to receive  any  further  Loans,  and  regardless  of  whether  the Lender
exercises such option, the indebtedness of the Borrower under this Agreement and
any note or other agreement  executed  pursuant hereto shall become  immediately
due and payable upon  declaration to that effect  delivered by the Lender to the
Borrower:

               (a) Default  shall be made by the  Borrower (i) in the payment of
any principal or interest payable under this Agreement within ten (10) days when
due or  (ii) in the  payment  of any  fees or  other  expenses  due and  payable
pursuant to this Agreement or any other  document  executed and delivered to the
Lender in connection  with this Agreement  within ten (10) days after the Lender
notifies the Borrower that such fees or expenses are due;

               (b)  Default  shall  be  made  in  (i)  the  due  observance  and
performance  of any term,  covenant,  or agreement  contained in this  Agreement
(other  than  Section 6 of this  Agreement)  or in any other  present  or future
agreement,  note,  or  instrument  between or among the Borrower and the Lender,
including,  without  limitation,  any default under any Supplemental  Agreements
and, to the extent such  default is capable of being cured,  such default  shall
remain  uncured for a period of twenty (20) days after the Lender  notifies  the
Borrower in writing of such default,  or (ii) the due observance and performance
of any term, covenant, or agreement contained in Section 6 of this Agreement;

               (c) any  representation or warranty made in this Agreement or any
certificate  or  statement  furnished  pursuant  to or in  connection  with this
Agreement shall prove to have been false in any material  respect at the date of
which the facts  therein  set forth were  certified,  or shall have  omitted any
substantial  contingent or unliquidated liability or claim against the Borrower,
or if upon the date of the execution of this Agreement there shall have been any
material  adverse  change in any of the  material  facts  disclosed  on any such
statement,  which change shall not have been  disclosed to the Lender in writing
at or prior to the time of such execution;

               (d) the termination of existence or business,  failure of, or the
making of an assignment for the benefit of creditors by, the Borrower;

               (e) the entry of any judgment or  judgments  against the Borrower
aggregating  as to any one of them at any one time in excess of  $250,000  which
shall remain unsatisfied, undischarged, or unsecured for a period of thirty (30)
days or as to which a stay of  execution  shall  not have been  obtained  within
thirty (30) days of the entry thereof; provided,  however, the Borrower may not,
however,  be declared in default by reason of the entry of any such  judgment so
long as the same shall be  contested  in good faith by  appropriate  proceedings
diligently conducted, and proper security be given therefor;

               (f) if any  governmental  agency or department shall take control
of a  substantial  part of the property of the Borrower and shall  continue such
control for thirty (30) days;

               (g) if any tax lien is filed against the property of the Borrower
and remains unsatisfied,  undischarged, or unsecured for a period of thirty (30)
days  unless  such  lien  is  contested  in good  faith  by  proper  proceedings
diligently conducted;

               (h) failure by the  Borrower to  generally  pay its debts as such
debts become due;

               (i) a material  decrease in the value of the  Collateral,  or any
other collateral securing payment of the Obligations.

               (j) if the  Borrower  (i) shall  file a petition  or request  for
liquidation, reorganization,  arrangement, adjudication as a bankrupt, relief as
a debtor or other relief under the bankruptcy, insolvency or similar laws of the
United  States of  America  or any state or  territory  thereof  or any  foreign
jurisdiction,  now or hereafter in effect;  (ii) shall make a general assignment
for the  benefit of  creditors;  (iii)  shall  consent to the  appointment  of a
receiver or trustee for the  Borrower or any of its assets,  including,  without
limitation,  the appointment of or taking possession by a "custodian" as defined
in the federal  Bankruptcy  Code; (iv) make any, or send notice of any intended,
bulk  sale;  or (v)  shall  execute a consent  to any other  type of  insolvency
proceeding  (under the federal  Bankruptcy  Code or  otherwise) or any formal or
informal  proceeding for the  dissolution  or  liquidation  of, or settlement of
claims  against or winding up of affairs of, the  Borrower;  provided,  however,
that the consent by DDI to the transfer of its assets to NCFC in March 1996, and
the subsequent sale and disposition of those assets by NCFC, and the termination
of DDI's  business  operations,  is not deemed to be an event of  default  under
paragraph 7.1(d), (j) or (k).

               (k) the appointment of a receiver,  trustee, custodian or officer
performing  similar functions for the Borrower or any of its assets,  including,
without limitation,  the appointment of or taking possession by a "custodian" as
defined in the federal  Bankruptcy Code; or the filing against the Borrower of a
request or petition for liquidation,  reorganization,  arrangement, adjudication
as a bankrupt or other relief under the  bankruptcy,  insolvency or similar laws
of the United States of America or any state or territory thereof or any foreign
jurisdiction,  now or  hereafter  in  effect;  or the  institution  against  the
Borrower  of any other type of  insolvency  (under the federal  Bankruptcy  Code
otherwise)  or of any  formal or  informal  proceeding  for the  dissolution  or
liquidation  of,  settlement  of claims  against or winding up of affairs of the
Borrower,  and the failure to have such appointment  vacated or such petition or
proceeding  dismissed within sixty (60) days after such  appointment,  filing or
institution.

          7.2 Rights of the Lender.  Upon the  occurrence of an event of default
under  Section 7.1 hereof:  (a) the Lender shall have,  in addition to all other
rights provided herein, the rights and remedies of a secured party under the New
York Uniform Commercial Code; and (b) the Lender may sell and deliver any or all
Receivables  and any or all other security and Collateral  held by the Lender or
for the Lender at public or private  sale upon prior  notice to the  Borrower if
required by law,  for cash,  upon credit or  otherwise,  at such prices and upon
such terms as are commercially reasonable; and (c) in addition to all other sums
due the Lender,  the  Borrower  will pay to the Lender upon demand all costs and
expenses  incurred  by the  Lender,  including  reasonable  attorneys'  fees and
expenses, to obtain or enforce payment of Receivables or Obligations,  or in the
prosecution or defense of any action or proceeding  either against the Lender or
against the Borrower concerning any matter arising out of or connected with this
Agreement or the Collateral or Obligations and all Supplemental  Agreements,  if
any, or otherwise due pursuant to the terms of this  Agreement.  Any requirement
of reasonable  notice shall be met if such notice is mailed  postage  prepaid to
the  Borrower at the  Borrower's  address as set forth  herein at least ten (10)
days  before  the  time of sale or  other  disposition.  The  Lender  may be the
purchaser at any such sale, if it is public, and, in the event the Lender is the
purchaser,  the  Lender  shall have all the  rights of a good  faith,  bona fide
purchaser  for value from a secured  party after  default.  The proceeds of sale
shall be applied first to all costs and expenses of sale,  including  reasonable
attorneys'  fees and expenses,  and second to the payment (in whatever order the
Lender elects) of all Obligations,  and any remaining  proceeds shall be applied
in accordance with the provisions of Part 5 of Article 9 of the New York Uniform
Commercial  Code.  The  Borrower  shall  remain  liable  to the  Lender  for any
deficiency.  Failure by the Lender to exercise any right, remedy or option under
this Agreement or any present or future  Supplemental  Agreement or in any other
agreement  between  the  Borrower  and the  Lender,  or delay by the  Lender  in
exercising  the same will not operate as a waiver.  No waiver by the Lender will
be  effective  unless it is in writing and then only to the extent  specifically
stated.  Neither  the  Lender  nor any  party  acting as the  Lender's  attorney
pursuant to  paragraph  2.12 hereof  shall be liable for any good faith error of
judgment or mistake of fact or law. The Lender's  rights and remedies under this
Agreement  will be  cumulative  and not  exclusive  of any other right or remedy
which the Lender may have.

     8. Other Provisions.

          8.1 Joint and  Several  Obligations.  The  obligations  of DCI and DDI
under this Agreement and the Supplemental Agreements shall be joint and several.

          8.2  Notices.  All  notices,  requests  and  demands  to or  upon  the
respective  parties  hereto to be  effective  shall be in  writing  and,  unless
otherwise expressly provided herein,  shall be deemed to have been duly given or
made when delivered by hand, or one (1) business day after being  delivered to a
courier for overnight delivery,  or five (5) business days after being deposited
in the mail,  certified  or  registered  mail,  with return  receipt  requested,
addressed to the  addresses set forth in the preamble to this  Agreement,  or to
such other  address  as may be  hereafter  notified  by the  respective  parties
hereto.

          8.3 Setoff.  All sums at any time standing to the Borrower's credit on
the  Lender's  books  and  all of the  Borrower's  property  at any  time in the
Lender's  possession,  or upon or in which  the  Lender  has a lien or  security
interest  shall be  security  for all  Obligations.  In  addition  to and not in
limitation  of the  above,  with  respect to any  deposits  or  property  of the
Borrower in the Lender's possession or control, now or in the future, the Lender
shall have the right  after  default and demand  hereunder  to setoff all or any
portion thereof, at any time, against any Obligations  hereunder,  without prior
notice or demand to the Borrower.

          8.4  Counsel  Fees  and  Expenses.  The  Borrower  agrees  to pay  all
reasonable  counsel  fees and  expenses,  including  recording  and filing fees,
incurred  by the  Lender in  connection  with the  financing  evidenced  by this
Agreement  as well as any  reasonable  fees and  expenses  of counsel  which the
Lender may hereafter  reasonably incur in protecting,  enforcing,  increasing or
releasing any security held by the Lender. The Borrower specifically  authorizes
the  Lender to pay all such fees and  expenses  and  charge the same to its loan
account.
          8.5 Further  Assurance.  The Borrower agrees that at any time, or from
time to time, upon the written request of the Lender,  the Borrower will execute
and  deliver  such  further  documents  and do such other acts and things as the
Lender may  reasonably  request in order to fully  effect the  purposes  of this
Agreement and the Supplemental Agreements.

          8.6 Construction.  This Agreement and the Supplemental  Agreements may
not be amended orally.

          8.7 Successors.  All rights of the Lender hereunder shall inure to the
benefit of its successors and assigns, and all Obligations of the Borrower shall
bind the successors and assigns of the Borrower.

          8.8 Duration of Lien. All Collateral described in this Agreement shall
remain  Collateral as security for the  performance  of all  Obligations  of the
Borrower  under this Agreement  until all monies  required to be paid under this
Agreement have been finally and irrevocably  paid in full and all Obligations on
the part of the Borrower to be paid,  kept and  performed  under this  Agreement
have been paid, kept and performed.

          8.9  Payments.  The  acceptance  of any  check,  draft or money  order
tendered in full or partial  payment of any Obligation  hereunder is conditioned
upon and subject to the receipt of final payment in cash.

          8.10 Exhibits and  Schedules.  All exhibits and schedules  referred to
herein and annexed hereto are hereby incorporated into this Agreement and made a
part hereof.

          8.11 Governing Law. This Agreement  shall be governed and construed in
accordance  with the internal laws of the State of New York,  without  regard to
principles of conflicts of law.

          8.12  WAIVER OF RIGHT TO TRIAL BY JURY.  THE  BORROWER  AND THE LENDER
HEREBY WAIVE THE RIGHT TO TRIAL BY JURY IN ANY ACTION OR  PROCEEDING OF ANY KIND
OR NATURE IN ANY COURT IN WHICH AN ACTION MAY BE  COMMENCED  ARISING OUT OF THIS
AGREEMENT,  THE COLLATERAL AND SUPPLEMENTAL AGREEMENTS OR ANY ASSIGNMENT THEREOF
OR BY REASON OF ANY OTHER CAUSE OF DISPUTE BETWEEN THE BORROWER AND THE LENDER.

          8.13 CONSENT TO  JURISDICTION.  THE BORROWER AND THE LENDER AGREE THAT
ANY ACTION OR  PROCEEDING TO ENFORCE,  OR ARISING OUT OF, THIS  AGREEMENT OR ANY
DOCUMENT EXECUTED IN CONNECTION HEREWITH,  MAY BE COMMENCED IN NEW YORK STATE IN
MONROE COUNTY,  OR IN THE UNITED STATES DISTRICT COURT FOR THE WESTERN  DISTRICT
OF NEW YORK, AND THE BORROWER WAIVES PERSONAL SERVICE OF PROCESS AND AGREES THAT
A SUMMONS AND  COMPLAINT  COMMENCING  AN ACTION OR  PROCEEDING IN ANY SUCH COURT
SHALL BE PROPERLY  SERVED AND SHALL CONFER  PERSONAL  JURISDICTION  IF SERVED BY
REGISTERED OR CERTIFIED  MAIL TO THE BORROWER,  OR AS OTHERWISE  PROVIDED BY THE
LAWS OF NEW YORK STATE OR THE UNITED STATES.


<PAGE>


          8.14 Reaffirmation.

               (a) DDI hereby reaffirms its obligations to Lobozzo pursuant to a
Restated and Amended Subordinated  Debenture in the face amount of $600,001, due
January 31, 1998 (the  "Lobozzo  Debenture"),  and DCI reaffirms its guaranty of
the Lobozzo Debenture.

               (b) [Intentionally Omitted].

          9. Additional Requirements.  In the event that the amount of the Loans
as  outstanding  from time to time ever  exceed the amount of Loans  which would
otherwise be permitted by the Borrowing  Base by an amount of at least  $300,000
(an  "Overbase  Amount"),  then it is  understood  and agreed that,  without the
written  consent of the  Lender,  no checks  will be  written on the  Borrower's
account with  Manufacturers  and Traders Trust Company (the "M&T Account") other
than by Michael  Julian,  the  Borrower's  Secretary  or Michael  McCusker,  the
Borrower's Assistant Secretary.  It is further understood and agreed that at the
time that the  Overbase  Amount again falls below  $300,000,  then checks may be
written on the M&T Account by any authorized signatory.

          10. Restatement. This Agreement restates, in its entirety, the October
1996 Credit Agreement.

     IN WITNESS  WHEREOF,  the parties  have caused  this  Agreement  to be duly
executed and delivered by the proper and duly authorized officers as of the date
first above written.

                                       -------------------------------
                                       JOSEPH M. LOBOZZO II

                                       --------------------------------
                                       JOANNE LOBOZZO

                                       DELTA COMPUTEC INC.

                                       By: ___________________________
                                       Name:
                                       Title:


<PAGE>


                                       DELTA DATA NET, INC.

                                       By: ____________________________
                                       Name:
                                       Title:

                                       SAI/DELTA, INC.

                                       By: ____________________________
                                       Name:
                                       Title:


<PAGE>


                                  SCHEDULE 1


Secured Party                 Collateral                         Debtor
- ---------------------  ------------------------------  ------------------------
Forsythe/McArthur
Assoc.                   Communications Equipment          Delta Data Net, Inc.
First United Leasing     Communications Equipment          Delta Data Net, Inc.
VMX Credit Corp.         Computer Equipment                Delta Data Net, Inc.
Canon Financial
Services                 Communications Equipment          Delta Data Net, Inc.
Bell Atlantic Systems
Leasing                  Computer Equipment                Delta Computec Inc.
Oliver Allen Company     Computer Equipment                Delta Computec Inc.
National Canada
Finance Corp.            Spare Parts Inventory             Delta Computec Inc.


<PAGE>


                                  SCHEDULE 2


                             Collateral Locations


Chicago

DCI c/o Harris Bank
311 West Monroe
3rd Floor
Chicago, Illinois  60606


Dallas

2100 N. Highway 360
Suite 1804
Grand Prarie, Texas 75050


Houston

14515 Briar Hills Parkway
Suite 117
Houston, Texas  77077


Philadelphia

1621 Loretta Avenue
Feasterville, Pennsylvania 19053


Rochester

366 White Spruce Boulevard
Rochester, New York  14623


Teterboro

900 Huyler Street
Teterboro, New Jersey 07608


Washington

122 Lafayette Avenue
Laurel, Maryland 20707


<PAGE>


                                  SCHEDULE 3

                  Permitted Indebtedness (for Borrowed Money)

    Bell Atlantic Systems Capital Lease.

    8% Subordinated  Debenture dated October 28, 1992, in the original principal
amount of $600,001.00, payable to Joseph M. Lobozzo II, as amended and restated,
and payable $200,000 per year, first payment due on January 31, 1998.

    Amended and Restated  Promissory Note dated as of October 10, 1996, of Delta
Computec Inc. in the original principal amount of $750,000,  payable to National
Canada Finance Corp.


<PAGE>


                                 SCHEDULE 3(f)

                                  Trade Names


                        1.    DCI

                        2.    The DCI Companies

                        3.    PC Reserve

                        4.    R & M Associates

                        5.    Data Net

                        6.    Data Span

                        7.    SAI/Delta

                        8.    Computer Support Inc.

                        9.    Delta CompuTec Inc.


<PAGE>


                         FIRST RESTATED PROMISSORY NOTE

$3,650,000                                      October 31, 1997

     For value  received,  DELTA COMPUTEC INC.  ("DCI") and DELTA DATA NET, INC.
("DDI"),  each of which is a New York  corporation  with its principal office at
900 Huyler Street,  Teterboro, New Jersey 07608 (collectively,  the "Borrower"),
jointly and  severally  promise to pay to the order of JOSEPH M.  LOBOZZO II and
JOANNE LOBOZZO  (collectively,  the "Lender") on or before the Maturity Date, as
such term is defined in that certain First Restated  Credit  Agreement dated the
date hereof by and between DCI, DDI, Joseph M. Lobozzo II, Joanne  Lobozzo,  and
SAI/Delta, Inc. ("SAI Delta"), as the same may hereinafter be amended, restated,
modified  or  supplemented  from  time to  time  (as the  same  may be  amended,
restated,  modified or supplemented from time to time, the "Credit  Agreement"),
in  lawful  money of the  United  States of  America,  at 690  Portland  Avenue,
Rochester,  New York 14621 or, at Lender's option, at such other place as may be
designated  from time to time by the Lender,  the principal sum of Three Million
Six Hundred Fifty Thousand and 00/100 Dollars ($3,650,000.000), or, if less, the
aggregate  unpaid  principal amount of all Loans, as such term is defined in the
Credit Agreement, made by the Lender to the Borrower under the Credit Agreement,
together with interest thereon as set forth in the Credit Agreement.

     The Lender shall inscribe on a schedule attached to this Restated Note, and
any  continuation  thereof,  all Loans and payments made on account of principal
hereof  and the  dates  thereof.  Each  such  inscription  shall be prima  facie
evidence of facts so set forth. No failure by the Lender to make and no error by
the Lender in making such inscription shall affect the undersigned's  obligation
to repay when due all sums advanced under this Restated Note.

     No failure by the Lender  hereof to exercise,  and no delay in  exercising,
any right or power hereunder  shall operate as a waiver  thereof,  nor shall any
single  or  partial  exercise  by the  holder  of any  right or power  hereunder
preclude  any other  right or power.  The rights and  remedies  of the holder as
herein  specified  are  cumulative  and not  exclusive  of any  other  rights or
remedies which the holder may otherwise have.

     No modification,  rescission, waiver, release or amendment of any provision
of this Restated Note shall be made except by a written agreement  subscribed by
duly authorized officers of the Borrower and the Lender.

     Reference  is hereby  made to the  Credit  Agreement  for  provisions  with
respect to prepayment,  collateral and rights of  acceleration  of the principal
hereof on the occurrence of certain events.


     Borrower  agrees to pay all reasonable  costs and expenses  incurred by the
holder  in  enforcing  this  Restated  Note or in  collecting  the  indebtedness
evidenced hereby,  including,  without limitation, if the holder retains counsel
for any such purpose, reasonable attorneys' fees and expenses.

     Borrower hereby waives diligence, presentment, protest and demand, and also
notice of protest, demand, dishonor and nonpayment of this Restated Note.

     This  Restated  Note shall be construed  under and governed by the internal
laws of the State of New York in  effect  from  time to time  without  regard to
principles of conflicts of laws.

     The obligations of the  undersigned  under this Restated Note are joint and
several.

     THIS  RESTATED  NOTE IS ISSUED IN ORDER TO RESTATE,  IN ITS  ENTIRETY,  AND
EVIDENCE  AND TO BE A  SUBSTITUTE  FOR,  BUT NOT TO BE A PAYMENT,  SATISFACTION,
CANCELLATION OR A NOVATION OF THAT CERTAIN AMENDED AND RESTATED  PROMISSORY NOTE
OF THE  BORROWER TO JOSEPH M.  LOBOZZO II DATED  OCTOBER 10, 1996 IN THE MAXIMUM
PRINCIPAL  AMOUNT OF  $2,550,000  (THE "AMENDED AND RESTATED  NOTE");  PROVIDED,
HOWEVER,  THAT  THE  SUBSTITUTION  OF THIS  RESTATED  NOTE FOR THE  AMENDED  AND
RESTATED NOTE DOES NOT EXTINGUISH THE INDEBTEDNESS  EVIDENCED BY THE AMENDED AND
RESTATED  NOTE OR ANY  PORTION  THEREOF  AND  THE  LIABILITIES  OF THE  BORROWER
THEREUNDER AND HEREUNDER ARE CONTINUOUS.

                                    DELTA COMPUTEC INC.


                                    By: ______________________
                                    Name:
                                    Title:


                                    DELTA DATA NET, INC.


                                    By: ________________________
                                    Name:
                                    Title:


<PAGE>


                                   SCHEDULE


Principal Amount    Date    Payments    Additional Loans    Balance


<PAGE>


                   FIRST RESTATED GENERAL SECURITY AGREEMENT

     THIS FIRST RESTATED  GENERAL  SECURITY  AGREEMENT (this "Restated  Security
Agreement")  is made as of the  31st  day of  October  1997 by and  among  DELTA
COMPUTEC INC. and DELTA DATA NET, INC.,  both New York  corporations  with their
principal  offices and places of business at 900 Huyler Street,  Teterboro,  New
Jersey 07608 (collectively,  "Debtor"),  and JOSEPH M. LOBOZZO II, an individual
with an office and place of business at 690 Portland Avenue, Rochester, New York
("Lobozzo")  and JOANNE LOBOZZO,  the wife of Lobozzo  ("Joanne  Lobozzo",  and,
together with Lobozzo, the "Secured Party").

                             W I T N E S S E T H :

     WHEREAS,   Debtor   executed  and  delivered  to  National  Canada  Finance
Corporation ("NCFC") a General Security Agreement dated April 1, 1994 (the "1994
Security Agreement"); and

     WHEREAS,  on October 10,  1996,  NCFC  assigned to Lobozzo a portion of its
rights under the 1994 Security Agreement; and

     WHEREAS,  to the extent  assigned  to  Secured  Party,  Debtor and  Lobozzo
amended and  restated the 1994  Security  Agreement in its entirety by a certain
Amended and Restated General Security Agreement between Debtor and Lobozzo dated
October 10, 1996 (the "October 10, 1996 Security Agreement"); and

     WHEREAS,  the October 10, 1996 Security  Agreement secures the payment of a
certain  Amended and  Restated  Promissory  Note dated  October 10, 1996 between
Debtor and Lobozzo (the "October 10, 1996 Promissory  Note"),  which is governed
by the terms of a certain  Amended and Restated  Credit  Agreement dated October
10,  1996   between  the  Debtor  and  Lobozzo  (the  October  10,  1996  Credit
Agreement"); and

     WHEREAS,  the October 10, 1996 Credit Agreement has heretofore been amended
seven times, by Amendment Nos. 1, 2, 3, 4, 5, 6 and 7, and,  simultaneously with
the execution hereof, the parties hereto will restate, in its entirety:  (a) the
October 10, 1996 Credit  Agreement by a certain  Restated Credit Agreement dated
the date hereof by and among the Debtor,  the Secured Party and SAI/Delta,  Inc.
(the "Restated Credit Agreement");  and (b) the October 10, 1996 Promissory Note
by a certain  Restated  Promissory  Note dated the date  hereof by and among the
Debtor and the Secured Party (the "Restated Promissory Note"); and

     WHEREAS,  the parties hereto desire to also restate,  in its entirety,  the
October 10, 1996 Security Agreement.

     NOW, THEREFORE, Debtor and Secured Party agree as follows:

     1.  Security  Interest.  Debtor  hereby  grants to Secured Party a security
interest ("Security  Interest") in all personal property and fixtures of Debtor,
of whatever kind and type and wherever  located,  whether now owned or hereafter
acquired,  including,  without limitation, all fixtures,  equipment,  inventory,
accounts,  general  intangibles,   documents,  instruments  and  chattel  paper,
together  with all  proceeds  and  products  thereof  in any  form,  and  parts,
accessories,  attachments,  special tools, additions and accessions thereto, and
all increases  therein or profits received  therefrom,  and in all substitutions
therefor,  and including any account items received by, or amounts deposited in,
an account  maintained by Borrower at any Lock Box maintained for the benefit of
Secured Party (collectively, "Collateral").

     2.  Indebtedness  Secured.  The Security  Interest  secures  payment of the
Restated  Promissory Note and any amendment to,  substitution for or replacement
or modification thereof, including principal,  interest and other amounts (i.e.,
attorney's  fees,  costs and expenses)  under the Restated  Promissory Note (the
"Indebtedness"),  which Restated Promissory Note is governed by the terms of the
Restated Credit Agreement, and any amendment to, substitution for or replacement
or modification thereof.

     3.  Representations  and  Warranties  of  Debtor.   Debtor  represents  and
warrants,  and so  long as any  Indebtedness  remains  unpaid  shall  be  deemed
continuously to represent and warrant, that:

          (a)  Debtor  is the  owner  of the  Collateral  free  of all  security
interests  or other  encumbrances,  except the  Security  Interest and except as
shown on Schedule 3(a) annexed hereto (collectively,  "Permitted Encumbrances"),
if any;

          (b) Debtor is duly  organized and validly  existing  under the laws of
the  State of New  York  and is duly  qualified  and in good  standing  in every
jurisdiction in which failure to do so qualified  would have a material  adverse
effect on its business or assets;

          (c)  Debtor  is  authorized  to  enter  into  this  Restated  Security
Agreement  and the  execution,  delivery and  performance  of this  Agreement by
Debtor will not violate,  or be in  contravention  of,  Debtor's  certificate of
incorporation, by-laws, or other corporate documents or any indenture, agreement
or undertaking to which Debtor is a party or by which Debtor may be bound;

          (d) Debtor is engaged in business operations; Debtor's chief executive
office is  specified  in the first  paragraph  of this  Agreement;  and Debtor's
records concerning the Collateral are kept at one of the addresses  specified on
Schedule 3(e) of this Agreement;

          (e) All of the Collateral is located at one of the addresses specified
on Schedule 3(e) to this Agreement;

          (f) Any and all tradenames,  division  names,  assumed names and other
names under which Debtor  transacts  any part of its  business are  specified on
Schedule  3(f) annexed  hereto,  if any;

          (g) Each account,  general  intangible and Chattel Paper  constituting
Collateral is genuine and  enforceable in accordance  with its terms against the
party obligated to pay it "Account Debtor"); and

          (h) The amount represented by Debtor to Secured Party as owing by each
Account  Debtor or by all Account  Debtors is the correct  amount  actually  and
unconditionally owing by such Account Debtor or Debtors,  except for normal cash
discounts where applicable.

     4. Covenants of Debtor. So long as any Indebtedness remains unpaid, Debtor:

          (a) Will defend the  Collateral  against the claims and demands of all
other parties  including,  without  limitation,  defenses,  setoffs,  claims and
counterclaims  asserted by any Account  Debtor  against  Debtor  and/or  Secured
Party, except, as to inventory, purchasers and lessees in the ordinary course of
Debtor's business;  will keep the Collateral free from all security interests or
other encumbrances, except the Security Interest and except as shown of Schedule
3(a) hereto;  and,  except with respect to the sale or lease of Inventory in the
ordinary course of Debtor's business,  will not sell,  transfer,  lease, assign,
deliver or otherwise dispose of any Collateral or any interest therein,  or move
the Collateral to any location  except those  specified on Schedule 3(e) without
the prior written consent of Secured Party;

          (b) Will  keep,  in  accordance  with  generally  accepted  accounting
principles  consistently  applied,  accurate and complete records concerning the
Collateral;  at Secured Party's  request,  will mark any and all such records to
indicate the Security  Interest;  and will permit Secured Party or its agents at
any reasonable time during regular  business hours to inspect the Collateral and
to audit and make extracts from such records or any of Debtor's books,  ledgers,
reports, correspondence or other records;

          (c) Will  deliver to Secured  Party upon  demand,  any  Chattel  Paper
constituting,  representing  or relating to the  Collateral or any part thereof,
and any schedules,  invoices, shipping,  documents,  delivery receipts, purchase
orders,  contracts or other documents representing or relating to the Collateral
or any part thereof;

          (d) Will  notify  Secured  Party  promptly in writing of any change in
Debtor's  chief  executive  office,  of any  change in the  address at which the
Collateral or records  concerning  the  Collateral are kept and of any change in
Debtor's name, identity or corporate structure;

          (e) Will not,  without  Secured  Party's written consent which consent
will  not be  unreasonably  withheld  or  delayed,  make or  agree  to make  any
alteration,  modification or cancellation  of, or substitution  for, or credits,
adjustments  or allowances  on accounts,  general  intangibles  or chattel paper
constituting  any  Collateral  (other  than in the  ordinary  course of Debtor's
business), and will notify Secured Party promptly of any material default by any
Account Debtor in payment or other  performance of his obligations  with respect
to any such Collateral;

          (f) Will keep the tangible  Collateral  in good  condition and repair;
and will not use the  Collateral in violation of any provisions of this Security
Agreement,  of any applicable statute,  regulation or ordinance or of any policy
insuring the Collateral;

          (g) Will pay all taxes,  assessments and other charges of every nature
which may be  levied  or  assessed  against  the  Collateral;  will  insure  the
Collateral  against risks,  and in coverage,  form and amount,  satisfactory  to
Secured Party, and, will cause each policy to be payable additionally to Secured
Party and deliver each policy or  certificate  of insurance  therefor to Secured
Party; and

          (h) In connection herewith,  will execute and deliver to Secured Party
such financing statements, assignments (including, without limitation, if any of
Debtor's  accounts  arise  out  of  contracts  with  the  United  States  or any
department,  agency or instrumentality  thereof,  assignments required to comply
with the Federal  Assignment of Claims Act) and other  documents,  do such other
things  relating  to the  Security  Interest  as  Secured  Party may  reasonably
request,  pay all  costs of title  searches  and  filing  financing  statements,
assignments or other documents in all public offices requested by Secured Party;
but will not,  without  the prior  written  consent  of Secured  Party,  file or
authorize  or permit to be filed in any public  office any  financing  statement
naming Debtor as debtor and not naming Secured Party as secured party, except in
connection with any Permitted Encumbrances.

     5. Verification of Collateral. Secured Party shall have the right to verify
all or any  Collateral in any  reasonable  manner and through any medium Secured
Party may  consider  reasonably  appropriate,  and Debtor  agrees to furnish all
assistance  and  information  and  perform  any acts  which  Secured  Party  may
reasonably require in connection therewith.

     6.  Notification  and  Payments.  From  time to time  while  the  Lock  Box
Operating  Agreement dated the date hereof between the Debtor and  Manufacturers
and Traders Trust Company is in force and effect, or any substitute arrangement,
and in any event, after the occurrence of an Event of Default, (a) Secured Party
may notify all or any  Account  Debtors of the  Security  Interest  and may also
direct such Account  Debtors to make all payments on Collateral to Secured Party
and (b) Secured Party may notify Debtor in writing, before or after notification
to Account Debtors and without waiving in any manner the Security Interest, that
any payment on and from the  Collateral  received by Debtor (i) shall be held by
Debtor in trust for Secured  Party in the medium in which  received;  (ii) shall
not be commingled  with any assets of Debtor;  and (iii) shall be turned over to
Secured  Party not later than the next  business day  following the day of their
receipt.  All payments on and from Collateral received by Secured Party directly
or from Debtor shall be applied to the Indebtedness in such order and manner and
at such time as Secured Party shall, in its sole discretion, determine.

     7. Events of Default.

          (a) The  occurrence of an Event of Default  under the Restated  Credit
Agreement shall constitute an Event of Default hereunder.

          (b) Upon the happening of any Event of Default, Secured Party's rights
and remedies  with respect to the  Collateral  shall be those of a Secured Party
under the Uniform  Commercial  Code and under any other  applicable  law, as the
same may from time to time be in effect,  in  addition to those  rights  granted
herein and in any other  agreement now or hereafter in effect between Debtor and
Secured  Party.  Secured Party may require Debtor to assemble the Collateral and
make it available to Secured  Party at a place or places  designated  by Secured
Party.

          (c) Without in any way  requiring  notice to be given in the following
manner, Debtor agrees that any notice by Secured Party of sale or disposition of
any Collateral,  whether  required by the Uniform  Commercial Code or otherwise,
shall constitute reasonable notice to Debtor if such notice is mailed by regular
mail,  postage  prepaid,  at least ten (10) days  prior to such  action,  to the
address of Debtor set forth in the first  paragraph  of this  Restated  Security
Agreement  or to any other  address  which  Debtor has  specified  in writing to
Secured  Party as the  address  to  which  notices  hereunder  shall be given to
Debtor.

          (d) Debtor agrees to pay on demand all  reasonable  costs and expenses
incurred by Secured Party in enforcing  this  Restated  Security  Agreement,  in
realizing upon or protecting any Collateral,  including,  without limitation, if
Secured Party retains counsel for advise, suit, insolvency proceedings or any of
the above  purposes,  the reasonable  attorneys'  fees and expenses  incurred by
Secured Party.

     8. Miscellaneous.

          (a) Debtor hereby authorizes  Secured Party, at Debtor's  expense,  to
file such financing  statement or statements  relating to the Collateral without
Debtor's  signature  thereon as Secured Party at its option may reasonably  deem
appropriate,  and appoints Secured Party as Debtor's  attorney-in-fact  (without
requiring  Secured Party) to execute any such financing  statement or statements
in  Debtor's  name and to  perform  all other  acts which  Secured  Party  deems
reasonably  appropriate  to perfect and continue  the  Security  Interest and to
protect and preserve the Collateral.

          (b) After the  occurrence  of an Event of Default  hereunder,  Secured
Party may demand,  collect  and sue on any of the  accounts,  chattel  paper and
general  intangibles (in either Debtor's or Secured Party's name at the latter's
option)  with  the  right to  enforce,  compromise,  settle  or  discharge  such
Collateral,  and may indorse  Debtor's  name on any and all  checks,  commercial
paper, and any other instruments pertaining to or constituting such Collateral.

          (c) Upon  Debtor's  failure  to perform  any of its duties  hereunder,
Secured Party may, but shall not be obligated to, perform any or all such duties
in any  reasonable  manner,  and Debtor shall pay an amount equal to the expense
thereof to Secured Party forthwith upon written demand by Secured Party.

          (d) No course of dealing and no delay or omission by Secured  Party in
exercising any right or remedy hereunder shall operate as a waiver thereof or of
any other  right or remedy,  and no single or  partial  exercise  thereof  shall
preclude  any other or further  exercise  thereof or the  exercise  of any other
right or remedy. Secured Party may remedy any default by Debtor hereunder in any
reasonable  manner without waiving the default  remedied and without waiving any
other prior or subsequent default by Debtor. All rights and remedies of, Secured
Party hereunder are cumulative.

          (e) The rights and  benefits  of Secured  Party  hereunder  shall,  if
Secured  Party so  agrees,  inure to any party  acquiring  any  interest  in the
Indebtedness or any part thereof.

          (f) Secured  Party and Debtor as used herein shall  include the heirs,
executors or administrators, or successors or assigns, of those parties.

          (g) No modification,  rescission,  waiver, release or amendment of any
provisions  of this Restated  Security  Agreement  shall be binding  except by a
written agreement subscribed by Debtor and by Secured Party.

          (h) This  Restated  Security  Agreement  is made  under,  and shall be
governed by and construed  under the laws of the State of New York applicable to
contracts  made and to be  performed  entirely  within the State of New York and
without giving effect to choice of law principles of the State of New York.

          (i) All terms,  unless  otherwise  defined in this  Restated  Security
Agreement or in any financing statement, shall have the definitions set forth in
the Uniform Commercial Code adopted in New York State, as the same may from time
to time be in effect.

          (j)  This  Restated  Security  Agreement  is and is  intended  to be a
continuing  agreement and shall remain in full force and effect until all of the
Indebtedness shall be finally and irrevocably paid in full.

          (k) This  Restated  Security  Agreement  amends and  restates,  in its
entirety, the October 10, 1996 Security Agreement.

                                    DELTA COMPUTEC INC.
                                    By:
                                    Name:
                                    Title:


<PAGE>


                                    DELTA DATA NET, INC.
                                    By:
                                    Name:
                                    Title:
                                    ----------------------------------
                                    JOSEPH M. LOBOZZO II

                                    -----------------------------------
                                    JOANNE LOBOZZO


<PAGE>


                                 SCHEDULE 3(a)


                       Permitted Liens and Encumbrances


            Security Interest in spare parts inventory granted to NCFC.


<PAGE>


                                 SCHEDULE 3(e)


                             Collateral Locations


Chicago

DCI c/o Harris Bank
311 West Monroe
3rd Floor
Chicago, Illinois  60606


Dallas

2100 N. Highway 360
Suite 1804
Grand Prairie, Texas  75050


Houston

14515 Briar Hills Parkway
Suite 117
Houston, Texas  77077


Philadelphia

1621 Loretta Avenue
Feasterville, Pennsylvania  19053


Rochester

366 White Spruce Boulevard
Rochester, New York  14623


Teterboro

900 Huyler Street
Teterboro, New Jersey  07608


Washington

122 Lafayette Avenue
Laurel, Maryland  20707


<PAGE>


                                 SCHEDULE 3(f)

                                  Trade Names


                              1.    DCI

                              2.    The DCI Companies

                              3.    PC Reserve

                              4.    R & M Associates

                              5.    Data Net

                              6.    Data Span

                              7.    SAI/Delta

                              8.    Computer Support Inc.

                              9.    Delta CompuTec Inc.


<PAGE>


                                FIRST RESTATED
                         UNLIMITED CONTINUING GUARANTY


     THIS FIRST RESTATED UNLIMITED CONTINUING GUARANTY, ("Restated Guaranty") is
dated as of the 31st day of October  1997 and is made by  SAI/DELTA,  INC.  (the
"Guarantor"),  a  Florida  Corporation,  in favor of JOSEPH  M.  LOBOZZO  II, an
individual  with an  office  and  place  of  business  at 690  Portland  Avenue,
Rochester,  New York ("Lobozzo") and JOANNE LOBOZZO, the wife of Lobozzo with an
address of 756 Rock Beach Road, Rochester, New York ("Joanne Lobozzo").  Lobozzo
and Joanne Lobozzo are hereinafter collectively referred to as the "Lender".

     WHEREAS,  Delta  Computec,  Inc.  and Delta Data Net,  Inc.  (collectively,
"Borrower")  and National Canada Finance Corp.  ("NCFC")  entered into a certain
Credit  Agreement  dated as of April 1, 1994,  as  amended  by Credit  Agreement
Amendment No. 1 dated November 17, 1994, Credit Agreement  Amendment No. 2 dated
January 24, 1995,  Credit Agreement  Amendment No. 3 dated April 3, 1995, Credit
Agreement Amendment No. 4 dated May 1, 1995 and Credit Agreement Amendment No. 5
dated October 27, 1995 (as amended, the "Credit Agreement"); and

     WHEREAS,  Borrower  executed and delivered to NCFC a Promissory  Note dated
April 1, 1994,  as amended and  restated by an Amended and  Restated  Promissory
Note dated May 1, 1995 and as further  amended and  restated by a Third  Amended
and Restated  Promissory  Note dated  October 27, 1995 (as amended and restated,
the "Promissory Note"); and

     WHEREAS, Guarantor is a wholly owned subsidiary of the Borrower; and

     WHEREAS,  on March ___, 1995,  Guarantor executed and delivered to NCFC its
Continuing  Unlimited  Guaranty  (the  "NCFC  Guaranty")  pursuant  to  which it
guarantied all of the obligations of Borrower to NCFC under the Credit Agreement
and the Promissory Note; and

     WHEREAS,  on October 10, 1996, NCFC assigned to the Lender all but $750,000
of the indebtedness  owed to NCFC by Borrower  evidenced by the Credit Agreement
and the  Promissory  Note and all of its right,  title and  interest  in certain
documents  executed in connection  with the Credit  Agreement and the Promissory
Note, including all of its right, title and interest in the NCFC Guaranty; and

     WHEREAS, on October 10, 1996, Lobozzo and the Borrower amended and restated
the Credit  Agreement  (as amended and  restated,  the  "October 10, 1996 Credit
Agreement") and the Promissory  Note (as amended and restated,  the "October 10,
1996 Promissory Note") as such documents related to the indebtedness assigned by
NCFC to Lender; and

     WHEREAS,  by an Amended and Restated  Unlimited  Continuing  Guaranty dated
October 10, 1996 (the  "October 10, 1996  Guaranty"),  Lobozzo and the Guarantor
amended and restated the NCFC Guaranty; and

     WHEREAS,  the Amended and Restated  Credit  Agreement has  heretofore  been
amended seven times,  by Amendment  Nos. 1, 2, 3, 4, 5, 6 and 7,  thereto,  and,
simultaneously  with the execution hereof,  the parties hereto will restate,  in
its  entirety:  (a) the October 10, 1996 Credit  Agreement by a Restated  Credit
Agreement dated the date hereof (the "Restated Credit  Agreement") ; and (b) the
October 10, 1996  Promissory  Note by a Restated  Promissory Note dated the date
hereof (the "Restated Promissory Note"); and

     WHEREAS,  Lender and the Guarantor desire to also restate, in its entirety,
the October 10, 1996 Guaranty;

     NOW, THEREFORE,  the Guarantor hereby unconditionally  guarantees to Lender
the full and prompt  payment  when due of all sums at any time owing by, and the
punctual  performance of all liabilities and obligations of, the Borrower to the
Lender, now existing or hereafter arising,  under the Restated Credit Agreement,
as the same may hereinafter be amended, supplemented,  modified or replaced, and
the  Restated   Promissory  Note,  as  the  same  may  hereinafter  be  amended,
supplemented,  modified  or  replaced,  or in  connection  with any  transaction
occurring  pursuant thereto,  however and whenever  created,  whether primary or
secondary,  joint or several,  absolute,  contingent, or conditional,  due or to
become due.

          1.  The  Guarantor  shall  be  liable  to  Lender  for all  reasonable
attorneys' and paralegals' fees and expenses reasonably incurred,  if any action
or  proceeding  is brought to enforce  this  Restated  Guaranty  or if any claim
hereunder is referred to an attorney for collection.

          2. This Restated  Guaranty is a primary  obligation of the  Guarantor.
The liability of the Guarantor  hereunder is direct and may be enforced  without
requiring Lender first to resort to any other right, remedy or security. Nothing
shall discharge or satisfy the liability of the Guarantor  hereunder  except the
full payment and performance of all of the obligations hereby  guaranteed,  with
interest (as provided in the Restated Credit  Agreement)  until fully paid. This
Restated  Guaranty shall not be impaired or affected by, nor shall the Guarantor
have any defense hereto based upon: (a) any modification, supplement, extension,
or  amendment  of any  contract or  agreement  to which the parties  thereto may
hereafter agree (including,  without limitation,  any modification,  supplement,
extension,  or amendment  that has the effect of increasing  the  outstanding or
maximum amount of the  obligations  hereby  guaranteed);  (b) any  modification,
release or other  alteration of any of the obligations  hereby  guaranteed or of
any security  therefore;  (c) any agreement or arrangement  whatsoever  with the
Guarantor  or anyone  else;  (d) any failure of Lender to perfect  its  security
interest in and liens on, or to preserve its rights to, any  collateral;  or (e)
the validity, legality,  regularity, or enforceability of any of the obligations
hereby guaranteed,  or of the Restated Credit Agreement, the Restated Promissory
Note or any other  agreement or instrument  relating to the  obligations  hereby
guaranteed.  This Restated Guaranty is a continuing  guaranty which shall remain
effective  during the term of the  Restated  Credit  Agreement  and the Restated
Promissory Note, and any amendment, renewal, replacement or restatement thereof,
and until all obligations  hereby  guaranteed have been paid in full. The death,
dissolution,  liquidation, merger, consolidation, or other change of form of the
Guarantor or any other guarantor of the obligations  hereby guaranteed shall not
cause the termination of this Restated Guaranty. Any releases which may be given
by  Lender  to any  one or  more  other  guarantors  of the  obligations  hereby
guaranteed  shall  not  release  the  Guarantor  from  this  Restated  Guaranty.
Termination  by any other  guarantor of any guaranty of the  obligations  hereby
guaranteed shall not affect the continuing liability of the Guarantor hereunder.

          3. Lender's books and records showing the accounts  between Lender and
the  Guarantor  shall be  admissible  in any  action  or  proceeding  and  shall
constitute prima facie proof thereof.

          4. All  rights  of the  Guarantor  to  subrogation,  reimbursement  or
indemnity of any kind, or to recourse to security for the debts and  obligations
to  Lender,  arising  from  payment  by  the  Guarantor  hereunder,  are  hereby
subrogated  to the  rights of Lender  under  this  Restated  Guaranty  until all
Obligations  (as such term is  defined  in the  Restated  Credit  Agreement)  of
Borrower to Lender are paid in full.

          5.  All  sums  at any  time to the  credit  of the  Guarantor  and any
property  of the  Guarantor  at any  time in the  possession  of  Lender  or any
affiliate  may be held by Lender or such  affiliate  as security for any and all
obligations of the Guarantor to Lender,  no matter how or when arising,  whether
absolute or  contingent,  whether  due or to become due and  whether  under this
Restated Guaranty or the Restated Credit Agreement,  and the Restated Promissory
Note and other documents relating thereto. In addition, whenever the obligations
hereby  guaranteed,  or any part thereof,  are due and payable by the Guarantor,
then  Lender  or any  affiliate  may  without  prior  notice to or demand on the
Guarantor,  elect in its sole  discretion  to set off  against  the  obligations
hereby guaranteed any and all moneys then or thereafter owed to the Guarantor by
Lender or such affiliate,  whether or not the  indebtedness or the obligation to
pay such moneys is then due.  Lender or such  affiliate  shall be deemed to have
exercised  this right  immediately  at the time of its election even through any
charge  therefor  is made or entered on  Lender's  or such  affiliate's  records
subsequent to that time. All reasonable costs and expenses,  including,  without
limitation, attorneys' and paralegals' fees (based on hours expended at standard
hourly billing rates) paid or incurred by Lender or such affiliate in connection
with any such setoff shall be paid by the Guarantor upon demand.

          6. All payments by the Guarantor  pursuant to this  Restated  Guaranty
shall be made to Lender at the address for  payments  specified  in the Restated
Credit  Agreement.  Any payment  received by Lender from the Guarantor  shall be
applied Lender as follows:

          First,  to the  payment  of  the  reasonable  costs  and  expenses  of
          collection  and  all  expenses  (including,  without  limitation,  any
          reasonable  legal fees and  disbursements  and the allocated  costs of
          in-house counsel), liabilities and advances made or incurred by Lender
          in connection therewith;

          Next, to Lender in accordance with the Restated Credit Agreement until
          all Obligations shall have been indefeasibly paid in full; and

          Finally,  after payment in full of all Obligations and the termination
          of the Restated Credit Agreement,  to the payment to the Guarantor, or
          its respective successors or assigns, or to whomsoever may be lawfully
          entitled to receive the same or as a court of  competent  jurisdiction
          may direct.

          7. Upon the  occurrence  of an Event of  Default  as  provided  in the
Restated Credit Agreement,  Lender may proceed to enforce this Restated Guaranty
against the Guarantor.

          8. The Guarantor represents and warrants that it has adequate means to
obtain on a continuing basis information  concerning the financial condition and
operating of the Borrower,  and that it is not relying on Lender to provide such
information at any time.

          9. The  Guarantor  acknowledges  and agrees that it has  received  and
expects to continue to receive  material  benefits as a result of entering  into
this Restated Guaranty and the transactions  contemplated by the Restated Credit
Agreement.  If, however,  a court of competent  jurisdiction  finally determines
that, a to the  Guarantor,  the  creation or the  enforcement  of this  Restated
Guaranty to any extent  constitutes a fraudulent  transfer under applicable law,
then this Restated  Continuing  Guaranty shall  thereupon be deemed  modified so
that the  liability  of the  Guarantor  under this  Restated  Guaranty  shall be
limited to the maximum amount for which this Restated Guaranty could be enforced
without constituting a fraudulent transfer by the Guarantor.

          10.  If,  after  receipt  of any  payment  of all or any  part  of the
obligations hereby  guaranteed,  Lender is for any reason compelled to refund or
surrender  such  payment  to any  person or  entity,  because  such  payment  is
determined to be void or voidable as a preference,  impermissible  setoff,  or a
diversion of trust funds, or based on any claim of breach of contract, breach of
warranty,  illegality,  invalidity, or fraud, or for any other reason, then this
Restated Guaranty and the obligations  intended to be paid by such payment shall
be reinstated,  if necessary,  and shall continue in full force  notwithstanding
any contrary  action  which may have been taken by Lender in reliance  upon such
payment.  Any such  contrary  action  so taken  shall be  without  prejudice  to
Lender's  rights under this  Restated  Guaranty and shall be deemed to have been
conditioned  upon such payment having become final and  irrevocable.  Lender may
defend,  compromise,  or pay any such claim to recover such payment as it elects
in its sole  discretion.  The  provisions  of this  paragraph  shall survive the
termination of this Restated Guaranty.

          11.  No  election  by  Lender  to  proceed  in one form of  action  or
proceeding,  or against any party,  or on any  obligation,  shall  constitute  a
waiver of Lender's right to proceed in any other form of action or proceeding or
against  any other  form of  action or  obligation.  Specifically,  but  without
limiting the  generality  of the  foregoing,  no action or  proceeding by Lender
against the Guarantor  under any document or  instrument  evidencing or securing
indebtedness of the Guarantor to Lender shall serve to diminish the liability of
the Guarantor  hereunder,  except to the extent Lender realizes  payment by such
action or  proceeding.  The  Guarantor  hereby  waives any defense based upon an
election of remedies by Lender with respect to any property of the  Guarantor or
any other person which now or hereafter secures the obligations of the Guarantor
to Lender, including but not limited to judicial foreclosure,  exercise of power
of sale  or  taking  a deed or  assignment  in  lieu  of  foreclosure  as to any
collateral,  and the  Guarantor  shall be liable to  Lender  for any  deficiency
resulting from the exercise by Lender of any such remedy,  even though any right
of  subrogation,  reimbursement,  or other  right which the  Guarantor  may have
against  others might be  diminished or  destroyed.  The  Guarantor  agrees that
Lender shall not be under any  obligation  to marshal any assets in favor of the
Guarantor  or  against or in  payment  of any or all of the  obligations  hereby
guaranteed.

          12.  EXCEPT AS OTHERWISE  EXPRESSLY  PROVIDED  HEREIN,  THE  GUARANTOR
WAIVES:  NOTICE OF  ACCEPTANCE OF This  RESTATED  GUARANTY;  THE RIGHT TO A JURY
TRIAL IN ANY ACTION HEREUNDER OR ARISING OUT OF LENDER'S  TRANSACTIONS  WITH THE
GUARANTOR,  AND THE RIGHT TO ASSERT  DEFENSES OTHER THAN PAYMENT,  SETOFFS,  AND
COUNTERCLAIMS  IN ANY SUCH ACTION;  PRESENTMENT,  DEMAND,  PROTEST AND NOTICE OF
DEMAND, DISHONOR, AND PROTEST AS TO ANY INSTRUMENT; NOTICE OF DEFAULT; NOTICE OF
ANY AND ALL FAVORABLE AND UNFAVORABLE INFORMATION, FINANCIAL OR OTHER, ABOUT THE
GUARANTOR  HERETOFORE,  NOW OR HEREAFTER LEARNED OR ACQUIRED BY LENDER;  AND ALL
OTHER NOTICES TO WHICH THE GUARANTOR MIGHT OTHERWISE BE ENTITLED.  THE GUARANTOR
CONFIRMS THAT THE FOREGOING WAIVER IS INFORMED AND VOLUNTARY.

          13. The Guarantor hereby  represents and warrants that: (a) it has the
corporate  power and  authority to execute,  deliver,  and perform this Restated
Guaranty;  (b) it has taken all necessary  corporate action  (including  without
limitation,  obtaining any required  approval of its  stockholders) to authorize
its  execution,  delivery,  and  performance of this Restated  Guaranty;  (c) no
consent,  approval,  or  authorization  of, or  filing  with,  any  governmental
authority,  and on consent of any other person,  is required in connection  with
its execution,  delivery, and performance of this Restated Guaranty,  except for
those  already duly obtained or made;  (d) this Restated  Guaranty has been duly
executed and delivered by the Guarantor and  constitutes its legal,  valid,  and
binding obligation,  enforceable against it in accordance with its terms without
defense, setoff, or counterclaim;  and (e) the Guarantor's execution,  delivery,
and performance of this Restated  Guaranty do not and will not conflict with, or
constitute a violation or breach of, or constitute a default under, or result in
the creation or imposition of any lien or encumbrance  upon this property of the
Guarantor  (except as contemplated  by this Restated  Guaranty) by reason of the
terms of (i) any  mortgage,  lease,  agreement,  or  instrument to which it is a
party or which is binding upon it, (ii) any  judgment,  law,  statute,  rule, or
governmental  regulation  applicable to it, or (iii) its Certificate or Articles
of Incorporation or By-Laws.

          14.  This  Restated  Guaranty  shall be binding  upon the  Guarantor's
successors  and  assigns.  Upon any  assignment  by  Lender  of its  rights  and
obligations,  or any  part  thereof,  in  accordance  with the  Restated  Credit
Agreement,  such assignee shall become vested with Lender's  rights and benefits
hereunder to the extent of such assignment.

          15. All acts and transactions hereunder and the rights and obligations
of the parties hereto shall be governed, construed and interpreted in accordance
with the laws of the State of New York, except that no doctrine of choice of law
shall be used to apply the laws of any other state or jurisdiction.

          16. This Restated  Guaranty  constitutes  the entire  agreement of the
Guarantor and Lender with respect to the subject matter hereof, and represents a
restatement  and  replacement  of the October 10, 1996 Guaranty in its entirety.
This Restated Guaranty may not be modified,  nor may any provision hereof or the
observance  thereof  by  waived,  except  in a written  agreement  signed by the
Guarantor and Lender.

          17. The  Guarantor  agrees that,  in addition to any other courts that
may have  jurisdiction  under applicable law and rules, the Supreme Court of the
State of New York in the County of Erie,  and the United Stated  District  Court
for the Western  District of New York shall each have  jurisdiction  to hear and
determine  any claims or  disputes  pertaining  directly or  indirectly  to this
Restated  Guaranty or to any matter arising  herefrom.  The Guarantor  expressly
submits  and  consents,  in  advance,  to such  jurisdiction  in any  action  or
proceeding in such courts,  and agrees that venue shall be proper in such courts
for all such  matters,  hereby  waiving  personal  service  of the  summons  and
complaint,  or other process or papers issued therein, and agreeing that service
of  such  summons  or  complaint  or  other  process  or  papers  may be made by
registered or certified mail (return receipt  requested)  addressed to it at 900
Huyler Street, Teterboro, New Jersey 07608, or at such other address of which it
shall have notified Lender in writing.

          18.  Notwithstanding   anything  to  the  contrary  in  this  Restated
Guaranty, Lender may exercise all rights and remedies provided for herein and by
law.

     IN WITNESS WHEREOF, the parties hereto have executed this Restated Guaranty
on the date first above written.


                                    SAI/DELTA, INC.


                                    By:
                                    Name:
                                    Title:


                                    ----------------------------------
                                    JOSEPH M. LOBOZZO II


                                    ----------------------------------
                                    JOANNE LOBOZZO


<PAGE>


STATE OF NEW YORK       )
COUNTY OF MONROE        )     SS.:


            On this _____ day of  _________________  1997,  before me personally
came ________________________________, to me known, who, being by me duly sworn,
did        depose       and       say       that       he       resides       in
____________________________________________,  that he is the  _____________  of
SAI/DELTA,  INC.,  the  corporation  described  in and which  executed the above
instrument;  that he signed his name  thereto by order of the Board of Directors
of said corporation.




                                                Notary Public


<PAGE>


STATE OF NEW YORK       )
COUNTY OF MONROE        ) ss.:

            On this _____ day of  _________________  1997,  before me personally
came JOSEPH M. LOBOZZO II, to me personally known and known to me to be the same
person  described  in  and  who  executed  the  foregoing  instrument,   and  he
acknowledged to me that he executed the same.

                                    --------------------------------
                                                Notary Public


<PAGE>


STATE OF NEW YORK       )
COUNTY OF MONROE        ) ss.:

            On this _____ day of ___________________  1997, before me personally
came  JOANNE  LOBOZZO,  to me  personally  known  and known to me to be the same
person  described  in  and  who  executed  the  foregoing  instrument,  and  she
acknowledged to me that she executed the same.

                                    --------------------------------
                                    Notary Public



<PAGE>


                                FIRST RESTATED
                          GENERAL SECURITY AGREEMENT


     THIS FIRST RESTATED  GENERAL  SECURITY  AGREEMENT (this "Restated  Security
Agreement")  is made as of the 31st day of October 1997 by and among  SAI/DELTA,
INC., a Florida  corporation  with its principal office and place of business at
10258 N.W. 46th Street, Sunrise, Florida 33351 ("Debtor"), and JOSEPH M. LOBOZZO
II, an individual  with an office and place of business at 690 Portland  Avenue,
Rochester, New York ("Lobozzo") and JOANNE LOBOZZO, the wife of Lobozzo ("Joanne
Lobozzo", and, together with Lobozzo, the "Secured Party").

                             W I T N E S S E T H :

     WHEREAS,  Debtor  executed and delivered to National  Canada  Finance Corp.
("NCFC") a General Security  Agreement dated March ___, 1995 (the "1995 Security
Agreement");

     WHEREAS,  on October 10,  1996,  NCFC  assigned to Lobozzo a portion of its
rights under the 1995 Security Agreement; and

     WHEREAS,  to the extent  assigned  to  Secured  Party,  Debtor and  Lobozzo
amended and  restated the 1995  Security  Agreement in its entirety by a certain
Amended and Restated General Security Agreement between Debtor and Lobozzo dated
October 10, 1996 (the "October 1996 Security Agreement"); and

     WHEREAS, the October 1996 Security Agreement secures the payment of any and
all  obligations  of the Debtor to Lobozzo under a certain  Amended and Restated
Unlimited  Continuing Guaranty dated October 10, 1996 from the Debtor to Lobozzo
(the "October 1996 Guaranty"), which October 1996 Guaranty guaranties payment of
a certain Amended and Restated Promissory Note dated October 10, 1996 from DELTA
COMPUTEC  INC.,  a New York  corporation,  and DELTA DATA NET,  INC., a New York
corporation  (collectively,  the  "Borrower"),  to Lobozzo  (the  "October  1996
Promissory  Note") any substitution for or replacement or modification  thereof,
which October 1996 Promissory Note is governed by the terms of a certain Amended
and Restated  Credit  Agreement  dated October 10, 1996 between the Borrower and
Lobozzo (the "October 1996 Credit Agreement").

     WHEREAS,  the October 1996 Credit  Agreement  has  heretofore  been amended
seven times, by Amendment Nos. 1, 2, 3, 4, 5, 6 and 7, and,  simultaneously with
the execution hereof, the parties hereto will restate, in its entirety:  (a) the
October 1996 Credit  Agreement by a certain  Restated Credit Agreement dated the
date hereof by and among the  Borrower,  the Debtor and the  Secured  Party (the
"Restated Credit Agreement");  and (b) the October 10, 1996 Promissory Note by a
certain Restated Promissory Note dated the date hereof by and among the Borrower
and the Secured Party (the "Restated Promissory Note"); and

     WHEREAS,  the parties hereto desire to also restate,  in its entirety,  the
October 1996 Security Agreement.

     NOW, THEREFORE, Debtor and Secured Party agree as follows:

          1. Security Interest. Debtor hereby grants to Secured Party a security
interest ("Security  Interest") in all personal property and fixtures of Debtor,
of whatever kind and type and wherever  located,  whether now owned or hereafter
acquired,  including,  without limitation, all fixtures,  equipment,  inventory,
accounts,  general  intangibles,   documents,  instruments  and  chattel  paper,
together  with all  proceeds  and  products  thereof  in any  form,  and  parts,
accessories,  attachments,  special tools, additions and accessions thereto, and
all increases  therein or profits received  therefrom,  and in all substitutions
therefor (collectively, "Collateral").

          2. Indebtedness  Secured. The Security Interest secures payment of any
and all obligations of the Debtor to the Secured Party under a certain  Restated
Unlimited  Continuing  Guaranty  dated the date  hereof  from the  Debtor to the
Secured   Party,   as  the  same  may  be   amended   from  time  to  time  (the
"Indebtedness"), which Restated Unlimited Continuing Guaranty guaranties payment
of the  Restated  Promissory  Note dated the date  hereof from the Debtor to the
Secured Party and any substitution  for or replacement or modification  thereof,
which Restated  Promissory  Note is governed by the terms of the Restated Credit
Agreement.

          3.  Representations  and Warranties of Debtor.  Debtor  represents and
warrants,  and so  long as any  Indebtedness  remains  unpaid  shall  be  deemed
continuously to represent and warrant, that:

               (a) Debtor is the owner of the  Collateral  free of all  security
interests  or other  encumbrances,  except the  Security  Interest and except as
shown on Schedule 3(a) annexed hereto (collectively,  "Permitted Encumbrances"),
if any;

               (b) Debtor is duly organized and validly  existing under the laws
of the State of New York and is duly  qualified  and in good  standing  in every
jurisdiction in which failure to do so qualified  would have a material  adverse
effect on its business or assets;

               (c) Debtor is  authorized  to enter into this  Restated  Security
Agreement  and the  execution,  delivery and  performance  of this  Agreement by
Debtor will not violate,  or be in  contravention  of,  Debtor's  certificate of
incorporation, by-laws, or other corporate documents or any indenture, agreement
or undertaking to which Debtor is a party or by which Debtor may be bound;

               (d) Debtor is  engaged in  business  operations;  Debtor's  chief
executive  office is specified in the first  paragraph  of this  Agreement;  and
Debtor's  records  concerning  the  Collateral  are kept at one of the addresses
specified on Schedule 3(e) of this Agreement;

               (e) All of the  Collateral  is  located  at one of the  addresses
specified on Schedule 3(e) to this Agreement;

               (f) Any and all  tradenames,  division  names,  assumed names and
other names under which Debtor  transacts any part of its business are specified
on Schedule 3(f) annexed hereto, if any;

               (g)  Each   account,   general   intangible   and  Chattel  Paper
constituting  Collateral is genuine and enforceable in accordance with its terms
against the party obligated to pay it "Account Debtor"); and

               (h) The amount represented by Debtor to Secured Party as owing by
each Account Debtor or by all Account Debtors is the correct amount actually and
unconditionally owing by such Account Debtor or Debtors,  except for normal cash
discounts where applicable.

          4. Covenants of Debtor.  So long as any  Indebtedness  remains unpaid,
Debtor:

               (a) Will defend the Collateral  against the claims and demands of
all other parties including,  without limitation,  defenses, setoffs, claims and
counterclaims  asserted by any Account  Debtor  against  Debtor  and/or  Secured
Party,  except, as to inventory purchasers and lessees in the ordinary course of
Debtor's business;  will keep the Collateral free from all security interests or
other encumbrances, except the Security Interest and except as shown of Schedule
3(a) hereto;  and,  except with respect to the sale or lease of Inventory in the
ordinary course of Debtor's business,  will not sell,  transfer,  lease, assign,
deliver or otherwise dispose of any Collateral or any interest therein,  or move
the Collateral to any location  except those  specified on Schedule 3(e) without
the prior written consent of Secured Party;

               (b) Will keep, in accordance with generally  accepted  accounting
principles  consistently  applied,  accurate and complete records concerning the
Collateral;  at Secured Party's  request,  will mark any and all such records to
indicate the Security  Interest;  and will permit Secured Party or its agents at
any reasonable time during regular  business hours to inspect the Collateral and
to audit and make extracts from such records or any of Debtor's books,  ledgers,
reports, correspondence or other records;

               (c) Will deliver to Secured Party upon demand,  any Chattel Paper
constituting,  representing  or relating to the  Collateral or any part thereof,
and any schedules,  invoices, shipping,  documents,  delivery receipts, purchase
orders,  contracts or other documents representing or relating to the Collateral
or any part thereof;

               (d) Will notify  Secured Party  promptly in writing of any change
in Debtor's chief  executive  office,  of any change in the address at which the
Collateral or records  concerning  the  Collateral are kept and of any change in
Debtor's name, identity or corporate structure;

               (e) Will not,  without  Secured  Party's  written  consent  which
consent will not be unreasonably  withheld or delayed, make or agree to make any
alteration,  modification or cancellation  of, or substitution  for, or credits,
adjustments  or allowances  on accounts,  general  intangibles  or chattel paper
constituting  any  Collateral  (other  than in the  ordinary  course of Debtor's
business), and will notify Secured Party promptly of any material default by any
Account Debtor in payment or other  performance of his obligations  with respect
to any such Collateral;

               (f) Will  keep the  tangible  Collateral  in good  condition  and
repair;  and will not use the  Collateral in violation of any provisions of this
Restated Security Agreement, of any applicable statute,  regulation or ordinance
or of any policy insuring the Collateral;

               (g) Will pay all taxes,  assessments  and other  charges of every
nature which may be levied or assessed  against the Collateral;  will insure the
Collateral  against risks,  and in coverage,  form and amount,  satisfactory  to
Secured Party, and, will cause each policy to be payable additionally to Secured
Party and deliver each policy or  certificate  of insurance  therefor to Secured
Party; and

               (h) In connection  herewith,  will execute and deliver to Secured
Party such financing statements,  assignments (including, without limitation, if
any of Debtor's  accounts  arise out of contracts  with the United States or any
department,  agency or instrumentality  thereof,  assignments required to comply
with the Federal  Assignment of Claims Act) and other  documents,  do such other
things  relating  to the  Security  Interest  as  Secured  Party may  reasonably
request,  pay all  costs of title  searches  and  filing  financing  statements,
assignments or other documents in all public offices requested by Secured Party;
but will not,  without  the prior  written  consent  of Secured  Party,  file or
authorize  or permit to be filed in any public  office any  financing  statement
naming Debtor as debtor and not naming Secured Party as secured party, except in
connection with any Permitted Encumbrances.

          5.  Verification of Collateral.  Secured Party shall have the right to
verify all or any  Collateral  in any  reasonable  manner and through any medium
Secured Party may consider reasonably appropriate,  and Debtor agrees to furnish
all  assistance  and  information  and perform any acts which  Secured Party may
reasonably require in connection therewith.

          6.  Notification  and  Payments.  From time to time while the Lock Box
Operating  Agreement dated the date hereof between the Debtor and  Manufacturers
and Traders Trust Company is in force and effect, or any substitute arrangement,
and in any event, after the occurrence of an Event of Default, (a) Secured Party
may notify all or any  Account  Debtors of the  Security  Interest  and may also
direct such Account  Debtors to make all payments on Collateral to Secured Party
and (b) Secured Party may notify Debtor in writing, before or after notification
to Account Debtors and without waiving in any manner the Security Interest, that
any payment on and from the  Collateral  received by Debtor (i) shall be held by
Debtor in trust for Secured  Party in the medium in which  received;  (ii) shall
not be commingled  with any assets of Debtor;  and (iii) shall be turned over to
Secured  Party not later than the next  business day  following the day of their
receipt.  All payments on and from Collateral received by Secured Party directly
or from Debtor shall be applied to the Indebtedness in such order and manner and
at such time as Secured Party shall, in its sole discretion, determine.

          7. Events of Default.

               (a) The  occurrence  of an  Event of  Default  under  the  Credit
Agreement shall constitute an Event of Default hereunder.

               (b) Upon the happening of any Event of Default,  Secured  Party's
rights and remedies with respect to the  Collateral  shall be those of a Secured
Party under the Uniform  Commercial Code and under any other  applicable law, as
the same may from time to time be in effect, in addition to those rights granted
herein and in any other  agreement now or hereafter in effect between Debtor and
Secured  Party.  Secured Party may require Debtor to assemble the Collateral and
make it available to Secured  Party at a place or places  designated  by Secured
Party.

               (c)  Without  in any way  requiring  notice  to be  given  in the
following  manner,  Debtor  agrees  that any notice by Secured  Party of sale or
disposition of any Collateral,  whether required by the Uniform  Commercial Code
or otherwise,  shall  constitute  reasonable  notice to Debtor if such notice is
mailed by regular mail,  postage  prepaid,  at least ten (10) days prior to such
action,  to the  address  of Debtor  set forth in the  first  paragraph  of this
Restated  Security  Agreement or to any other address which Debtor has specified
in writing to Secured Party as the address to which notices  hereunder  shall be
given to Debtor.

               (d)  Debtor  agrees to pay on  demand  all  reasonable  costs and
expenses   incurred  by  Secured  Party  in  enforcing  this  Restated  Security
Agreement,  in realizing upon or protecting any Collateral,  including,  without
limitation,  if Secured  Party  retains  counsel  for advise,  suit,  insolvency
proceedings or any of the above  purposes,  the reasonable  attorneys'  fees and
expenses incurred by Secured Party.

          8. Miscellaneous.

               (a) Debtor hereby authorizes  Secured Party, at Debtor's expense,
to file such  financing  statement  or  statements  relating  to the  Collateral
without Debtor's signature thereon as Secured Party at its option may reasonably
deem  appropriate,  and  appoints  Secured  Party as  Debtor's  attorney-in-fact
(without  requiring  Secured Party) to execute any such  financing  statement or
statements  in Debtor's  name and to perform all other acts which  Secured Party
deems reasonably  appropriate to perfect and continue the Security  Interest and
to protect and preserve the Collateral.

               (b)  After  the  occurrence  of an  Event of  Default  hereunder,
Secured Party may demand, collect and sue on any of the accounts,  chattel paper
and  general  intangibles  (in either  Debtor's or Secured  Party's  name at the
latter's option) with the right to enforce, compromise, settle or discharge such
Collateral,  and may indorse  Debtor's  name on any and all  checks,  commercial
paper, and any other instruments pertaining to or constituting such Collateral.

               (c) Upon Debtor's failure to perform any of its duties hereunder,
Secured Party may, but shall not be obligated to, perform any or all such duties
in any  reasonable  manner,  and Debtor shall pay an amount equal to the expense
thereof to Secured Party forthwith upon written demand by Secured Party.

               (d) No course of  dealing  and no delay or  omission  by  Secured
Party in  exercising  any right or remedy  hereunder  shall  operate as a waiver
thereof  or of any other  right or  remedy,  and no single or  partial  exercise
thereof shall preclude any other or further  exercise thereof or the exercise of
any other  right or  remedy.  Secured  Party may  remedy  any  default by Debtor
hereunder in any  reasonable  manner  without  waiving the default  remedied and
without waiving any other prior or subsequent  default by Debtor. All rights and
remedies of, Secured Party hereunder are cumulative.

               (e) The rights and benefits of Secured Party hereunder  shall, if
Secured  Party so  agrees,  inure to any party  acquiring  any  interest  in the
Indebtedness or any part thereof.

               (f)  Secured  Party and Debtor as used herein  shall  include the
heirs, executors or administrators, or successors or assigns, of those parties.

               (g) No modification,  rescission, waiver, release or amendment of
any provisions of this Restated Security  Agreement shall be binding except by a
written agreement subscribed by Debtor and by Secured Party.

               (h) This Restated Security  Agreement is made under, and shall be
governed by and construed  under the laws of the State of New York applicable to
contracts  made and to be  performed  entirely  within the State of New York and
without giving effect to choice of law principles of the State of New York.

               (i) All terms, unless otherwise defined in this Restated Security
Agreement or in any financing statement, shall have the definitions set forth in
the Uniform Commercial Code adopted in New York State, as the same may from time
to time be in effect.

               (j) This Restated  Security  Agreement is and is intended to be a
continuing  Security  Agreement  and shall remain in full force and effect until
all of the Indebtedness shall be finally and irrevocably paid in full.

               (k) This Restated Security Agreement amends and restates,  in its
entirety, the October 1996 Security Agreement.

                                    SAI/DELTA, INC.


                                    By:
                                    Name:
                                    Title:

                                    -----------------------------
                                    JOSEPH M. LOBOZZO II

                                    ------------------------------
                                    JOANNE LOBOZZO


<PAGE>


                                 SCHEDULE 3(a)


                       Permitted Liens and Encumbrances


                                     None.


<PAGE>


                                 SCHEDULE 3(e)


                             Collateral Locations



10258 N.W. 46th Street
Sunrise, Florida  33351

528 S. North Lake Boulevard
Ata Monte Springs, Florida  32701

900 Huyler Street
Teterboro, New Jersey  07608

366 White Spruce Boulevard
Rochester, New York  14623


<PAGE>


                                 SCHEDULE 3(f)

                                  Trade Names

                                     None.










<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          OCT-31-1995
<PERIOD-START>                             NOV-01-1994
<PERIOD-END>                               OCT-31-1995
<CASH>                                          19,813
<SECURITIES>                                         0
<RECEIVABLES>                                5,402,935
<ALLOWANCES>                                   652,523
<INVENTORY>                                  1,681,805
<CURRENT-ASSETS>                             6,668,140
<PP&E>                                       5,925,891
<DEPRECIATION>                               2,888,380
<TOTAL-ASSETS>                              10,216,635
<CURRENT-LIABILITIES>                       10,495,786
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        68,116
<OTHER-SE>                                 (1,993,938)
<TOTAL-LIABILITY-AND-EQUITY>                10,216,635
<SALES>                                     30,052,370
<TOTAL-REVENUES>                            30,052,370
<CGS>                                       25,666,249
<TOTAL-COSTS>                               32,768,533
<OTHER-EXPENSES>                             (613,656)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           (563,100)
<INCOME-PRETAX>                            (3,892,919)
<INCOME-TAX>                                 1,203,000
<INCOME-CONTINUING>                        (5,095,919)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (5,095,919)
<EPS-PRIMARY>                                     0.75
<EPS-DILUTED>                                     0.75
        


</TABLE>


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