DELTA COMPUTEC INC
10-K, 1998-01-29
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: GOODMARK FOODS INC, SC 13G/A, 1998-01-29
Next: VERTEX COMMUNICATIONS CORP /TX/, 10-Q, 1998-01-29





                          SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                   FORM 10-K

(X)             ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

                                   For the
                      fiscal year ended October 31, 1997

( )            TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
           OF THE SECURITIES EXCHANGE ACT OF 1934 (No Fee Required)

            For the transition period from .......... to ..........

                          Commission File No. 0-14733

                              DELTA COMPUTEC INC.
            (Exact name of registrant as specified in its charter)
                  NEW YORK                        16-1146345
          (State or other jurisdiction        (I.R.S. Employer
        of incorporation or organization)     Identification No.)


           366 WHITE SPRUCE BOULEVARD
           ROCHESTER, NEW YORK                             14623
     (Address of principal executive offices)            (Zip Code)

                                 201-440-8585
             (Registrant's telephone number, including area code)

          Securities registered pursuant of Section 12(b) of the Act:

                                                    Name of exchange
            Title of Each Class                    On Which Registered
            -------------------                    -------------------
         Common Stock $.01 par value                     ......

          Securities registered pursuant to Section 12(g) of the Act:
                                     NONE

      Indicate by check mark  whether the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the  Securities  Exchange Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.
                                    YES _       NO X

      Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy of information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

     The aggregate  market value of the voting stock held by  non-affiliates  of
the  Registrant  is  $1,371,848.  Market value is determined by reference to the
price (average between bid and ask) of Registrant's  Common Stock as reported on
the NASD "Bulletin Board" as of the close of business on January 28, 1998.

      The  number  of common  shares  outstanding  as of  January  28,  1998 was
18,252,050.




                                     Page 1
<PAGE>




                      DOCUMENTS INCORPORATED BY REFERENCE



                     Exhibit Index is located on Page 66






































                                     Page 2
<PAGE>


                                    PART I

Item 1.  BUSINESS
         --------

     A.  GENERAL
         -------
      Delta Computec Inc. (the  "Registrant"  or 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 discussion below regarding the Company's  Intronet Division and
the closing of this location 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,
maintenance,  help desk,  premise wiring services,  network  administration  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,  Delaware  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 also had locations in: Atlanta,
Georgia,  subsequently closed in September, 1996, although the Company continues
to service customers through an employee located in the Atlanta area; 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.

      The Company has  commenced  proceedings  to dissolve Data Net and Computer
Support,  Inc., a Georgia  corporation,  and R&M  Associates  - Electronic  Data
Products Service, Inc., all of which are inactive,  wholly-owned subsidiaries of
the Company. (See Item 3, Legal Proceedings).








                                     Page 3
<PAGE>


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

      In November, 1992, the Company, through its wholly-owned subsidiary, Delta
Data Net, Inc.  ("Data Net"),  completed the  acquisition  (the "Willcox & Gibbs
Acquisition")  of certain of the assets,  and the  assumption  of certain of the
liabilities  of Willcox & Gibbs Data Net,  Inc.  ("W&G Data Net"),  and Dataspan
Systems, Inc. ("W&G Dataspan"),  subsidiaries of Willcox & Gibbs, Inc. ("Willcox
& Gibbs").  The historical focus of W&G Data Net's business prior to the Willcox
& Gibbs Acquisition had been the sale of Data  Communications  hardware and test
equipment.  W&G  Dataspan  had focused  exclusively  on the sale and assembly of
cables used in data communication  applications.  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",
and  "Additional  Changes  In  NCFC  Financing  Arrangements,  NCFC  Forbearance
Agreement And Amendments to NCFC  Forbearance  Agreement",  below,  and Item 13,
"Certain  Transactions - Lobozzo  Transactions").  The Company has commenced the
process of dissolving  Data Net and two other  inactive  subsidiaries,  Computer
Support, Inc. and R&M Associates - Electronic Data Product Services, Inc.

Closing of the Intronet Division
- --------------------------------

      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.  ("Intronet,  Inc."), which assets thereafter
formed the basis of the Company's Intronet Division ("Intronet" or the "Intronet
Division").  Following the Intronet  Acquisition,  the Company operated from the
former Intronet, Inc. office in Waltham, Massachusetts.  Until August, 1996, 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  losses in the  Intronet
Division's  business,  in the fall of 1995 the  Company  reduced the size of the
operating staff of the Intronet Division. 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.

SAI/Delta Transaction
- ---------------------

      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.

      In addition to the termination of the business  operations of Data Net and
the closing of the Intronet Division, other significant events which occurred in
Fiscal 1995, Fiscal 1996 and Fiscal 1997 included:

1.   Changes In The Company's Senior Management
     ------------------------------------------

     In March, 1995 and May, 1995, respectively, L. Rodger Loomis, President and
     Chief  Executive  Officer,  and Peter D. Smith,  Chief  Financial  Officer,
     resigned  as  officers  of the  Registrant  and  all  of its  subsidiaries.
     Following these resignations, John T. DeVito ("DeVito") was named President
     and  Chief  Operating  Officer,  and the  Registrant's  Board of  Directors
     performed  services as an  executive  management  committee.  A copy of the
     letter of  employment  between  the  Company  and DeVito was annexed to the
     Registrant's  Form 10-K  Report for the year ended  October  31,  1996 (the
     "1996 Form 10-K Report").  In April, 1995, the position of Chief Accounting
     Officer was filled by Walter Struble,  who sadly and  unexpectedly  died at
     the age of 41 years in December,  1995. In February,  1996, the position of
     Chief Financial Officer and Chief Accounting Officer was filled by Frank J.
     Donnelly  ("Donnelly").  A copy of the  letter of  employment  between  the
     Company and Donnelly is annexed as Exhibit A to this Form 10-K  Report.  In
     order to assist in the focusing of efforts on its core business  operations
     as well as to further its strategic  objectives,  Edward Drohan  ("Drohan")
     joined  the  Registrant  in June,  1996 as its Vice  President,  Sales  and
     Marketing.  A copy of the letter of  employment  between  the  Company  and
     Drohan was annexed to the 1996 Form 10-K Report.


                                     Page 4
<PAGE>


2.   A Return To The Company's Core Business
     ---------------------------------------

     In April, 1995,  management and the Board of Directors 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  distribution  aspects of Data Net.  The  decision was based on the
     large overhead costs  necessary to support the business of Data Net as well
     as  anticipated   changes  in  market   conditions   leading  to  increased
     competition and lower gross margins.

     Consistent with this shift in strategic  direction,  management  instituted
     approximately  $1,200,000 in payroll reductions and approximately  $300,000
     to $400,000 of additional  cost savings  through  expense  reductions.  The
     impact of these  cost  reductions  was  partially  recognized  in the third
     quarter of Fiscal  1995,  with most of the  balance of the cost  reductions
     being fully recognized in the fourth quarter of Fiscal 1995.

     As reported in Item 1, A, above,  because of the significant and continuing
     losses in Data Net's business lines since the Willcox & Gibbs  Acquisition,
     Data Net terminated  its business  operations  effective  March 8, 1996 and
     surrendered all of its assets to its commercial lender.

     As  further  reported  in Item 1, A,  above,  in August,  1996,  management
     decided to terminate  operations at the Company's Intronet Division located
     in Waltham,  Massachusetts  and closed the  Intronet  Division in December,
     1996.

3.   Changes In Registrant's Financing and Debt Position
     ---------------------------------------------------

     Loan Agreements
     ---------------

     As  reported  in the 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").  The
     May, 1995 NCFC  Agreement  required  Lobozzo to advance the first  $400,000
     (the "Lobozzo  Commitment")  before NCFC was required to advance any of its
     $300,000 portion of the Overadvance  Facility.  The Lobozzo  Commitment was
     critical  in  providing  increased  working  capital  to the  Company.  The
     Overadvance Facility was reported in a Form 8-K Current Report dated May 4,
     1995. As partial consideration for the Lobozzo Commitment, the Company also
     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 of the
     Lobozzo  Commitment  outstanding at October 31, 1996 was $400,000.  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.

     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 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 8-K Report").
     (See  Item  12,  "Security  Ownership  of  Certain  Beneficial  Owners  and
     Management", and Item 13, "Certain Relationships and Related Transactions",
     below).


                                     Page 5
<PAGE>


     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,
     had been 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.) In October, 1997, the lending agreement with
     its  commercial  lenders was restated  and amended.  (See Amended 1995 Form
     10-K Report,  as herein defined).  In January,  1998, the lending agreement
     with its commercial  lenders was further amended to extend the terms of the
     lending  agreement  from  June 30,  1998 to  November  1,  1998.  A copy of
     Amendment No. 1 to First Restated Credit  Agreement is annexed as Exhibit B
     to this Form 10-K Report.

     In June,  1997,  the Company and the Lender (as herein  defined)  agreed to
     further  amend  the  Lobozzo  Loan (as  herein  defined)  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 (as defined in
     the Lobozzo  Credit  Agreement,  as herein  defined) 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 remains 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.  (See the April,  1997 Form 10-Q Report.) At October 31, 1997,  there
     was  $2,865,000  outstanding  on the Lobozzo Loan. As of December 31, 1997,
     there was $3,413,000 outstanding on the Lobozzo Loan.

     The Lobozzo  Credit  Agreement  had been 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, were annexed as Exhibits to
     Amendment  No. 1 to 1995 Form 10-K (the  "Amended 1995 10-K Report") - (See
     Item 13, below).  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. In January, 1998, the Lender executed a Waiver
     and Consent as of January 29, 1998 (the "January 1998  Waiver"),  a copy of
     which is annexed as Exhibit C to this Form 10-K Report, whereby the Lenders
     waived any  non-compliance  by the Company with certain  provisions  of the
     First Restated Credit Agreement,  including Section 2.1 relating to maximum
     loan amounts,  borrowing  amounts not supported by Eligible  Receivables or
     borrowing  amounts  permitted  only if  Operating  Budget  Targets are met,
     without meeting those targets.

     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 and 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).  The
     January  1998  Waiver  also waived any  non-compliance  with the  Operating
     Budget Targets.



                                     Page 6
<PAGE>

     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 (as herein defined).  This letter was filed
     as an Exhibit to the July, 1997 Form 10-Q Report. (See Item 13, below).

     As disclosed in Form 10-Q  Quarterly  Reports filed for the quarters  ended
     January, April and July of Fiscal 1995 and Fiscal 1996,  respectively,  the
     original Credit  Agreement  between the Registrant and NCFC was executed on
     April 1, 1994, to provide a long-term credit facility (as amended the "NCFC
     Credit Agreement").  This credit facility, which was to expire on April 30,
     1997, was amended five times,  the last time being on October 27, 1995 (See
     Section   4  below   and  Item  13,   "Certain   Transactions   -   Lobozzo
     Transactions").


4.   Additional Changes In NCFC Financing Arrangements, NCFC Forbearance Agree-
     --------------------------------------------------------------------------
     ment And Amendments To NCFC Forbearance Agreement
     -------------------------------------------------

     Forbearance Agreement
     ---------------------

     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.  In  view of the
     termination of its business  operations,  Data Net voluntarily  surrendered
     its  collateral  to  NCFC  so that  NCFC  could  liquidate  that  Data  Net
     collateral and apply the proceeds from the sale of such Data Net collateral
     to reduce  the  indebtedness  owing from Data Net to NCFC.  The  collateral
     voluntarily   surrendered  by  Data  Net  included  Data  Net's  inventory,
     equipment, patents, field spare parts, trademarks,  general intangibles and
     proceeds of the forgoing and other  collateral  as described in the General
     Security   Agreement  between  NCFC,  the  Registrant  and  Data  Net.  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.

     NCFC Restructuring
     ------------------

     The entire NCFC  Restructuring  was  reported in a Form 8-K Current  Report
     filed on October 24, 1996. 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").  At October 31, 1997,  and as of
     the date of the  filing  of this  Form  10-K  Report,  there  was  $750,000
     outstanding to NCFC under the Term Loan (the "Term Loan").

     Pursuant  to the  various  agreements  comprising  the NCFC  Restructuring,
     Lobozzo granted to the Registrant a loan (the "Lobozzo Loan"). As discussed
     in Item 3, above,  the Lobozzo  Credit  Agreement  had been  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, was
     annexed as an Exhibit to Amendment No. 1 to 1995 Form 10-K.



                                     Page 7
<PAGE>

     The agreement  underlying  the Term Loan requires the Company to maintain a
     ratio of field spare parts  inventory  to  outstanding  indebtedness  of at
     least 2.5 to 1. The Company has been in compliance  with this ratio for all
     periods  since  the  inception  of the  Term  Loan.  As  part  of the  NCFC
     Restructuring,  Lobozzo pledged 480,000 of his common shares of the Company
     to NCFC.  The Company  agreed to present to its  shareholders a proposal to
     amend the Company's  Restated  Certificate of Incorporation to increase the
     number of authorized common shares. Under certain circumstances,  including
     the  non-payment of the Term Loan by October 9, 1999, NCFC has the right to
     acquire up to 17.5% of the Company's common shares. If the Company does not
     take steps to provide  these common  shares,  Lobozzo has agreed to provide
     those  common  shares by,  among other  means,  the 480,000  common  shares
     pledged by Lobozzo to NCFC.  Management  intends to present such a proposal
     to the shareholders at the next shareholder  meeting.  (See Item 5, "Market
     for Registrant's Common Shares and Related Shareholder Matters", below). As
     part of the  transfer  of half of his equity  interest  to Joanne  Lobozzo,
     Joanne  Lobozzo  agreed to fulfill half of any of Lobozzo's  obligations to
     NCFC. (See the February, 1997 Form 8-K Report.)


     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 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
     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 the first quarter of
     Fiscal  1997.  The  purchase  of the  Willcox  & Gibbs  Debenture  has been
     recorded  in  the  Registrant's   Fiscal  1996  financial   results  as  an
     extraordinary gain of $455,384  associated with such purchase of debt. (See
     Item 13, "Certain Transactions - Willcox & Gibbs Transactions").

     As of  October  31,  1996 and 1997,  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.  The  Lobozzo  Debenture  and the 1992  Lobozzo  Option
     Agreement were each restated in January,  1995, to extend  certain  payment
     provisions   (respectively,   the  "Restated  Lobozzo  Debenture"  and  the
     "Restated 1992 Lobozzo Option  Agreement").  The Restated Lobozzo Debenture
     and the Restated 1992 Lobozzo Option  Agreement were later further restated
     in February,  1997 when Lobozzo  transferred  to Joanne Lobozzo half of the
     Restated Lobozzo  Debenture and the Restated 1992 Lobozzo Option Agreement,
     and those  documents  have been  reissued as the "Second  Restated  Lobozzo
     Debentures" and the "Second Restated  Lobozzo Option  Agreements" (See Item
     13,  "Certain  Transactions  -  Lobozzo  Transactions").   No  payments  of
     principal have been made on the Amended Second Restated Lobozzo Debentures,
     and the Second Restated Lobozzo Option Agreements remain  unexercised as of
     the date of this Form 10-K Report.  The Second Restated Lobozzo  Debentures
     provided, with respect to each of the two debentures,  that $300,000.50 (an
     aggregate  of  $600,001)  would be paid in full on  January  31,  1998.  In
     January,  1998, the two Second Amended and Restated Lobozzo Debentures were
     further amended to provide that the two Second Amended and Restated Lobozzo
     Debentures  would be due in full in the amount of $300,000.50 (an aggregate
     of $600,001) on January 31, 1999.  Copies of the two amended Second Amended
     and  Restated  Lobozzo  Debentures  are annexed as Exhibits D and E to this
     Form 10-K Report. The Second Amended and Restated Lobozzo Option Agreements
     were also  amended in January,  1998 to extend  their  expiration  dates to
     January 31,  1999.  Copies of the two amended  Second  Amended and Restated
     Lobozzo Option Agreements are annexed as Exhibits F and G to this Form 10-K
     Report.

                                     Page 8
<PAGE>

     Amendments To The Lobozzo Loan
     ------------------------------

     In November,  1996, the Lobozzo Loan was amended  ("Amendment  No. 1 to the
     Lobozzo Loan") to, among other matters,  reduce the rate of interest on the
     May 1995 NCFC Agreement relative to the Lobozzo Commitment and, with regard
     to certain overline advances made by Lobozzo between July, 1996 and October
     9, 1996 (the "1996  Additional  Lobozzo  Advances"),  to reduce the rate of
     interest to the annual rate of interest  charged on the Lobozzo Loan. As of
     December 10, 1996,  the Lobozzo Loan was amended  ("Amendment  No. 2 to the
     Lobozzo Loan") to, among other matters, extend the term of the Lobozzo Loan
     to March 31, 1997, and then to June 30, 1998, and  subsequently to November
     1, 1998 (See Exhibit B to this Form 10-K Report).  In February,  1997,  the
     Lobozzo Loan was amended  ("Amendment No. 3 to the Lobozzo Loan") to, among
     other  matters,  transfer  half  of the  Lobozzo  Loan,  half  of the  1996
     Additional Lobozzo Advances,  half of the Lobozzo  Commitment,  half of the
     Restated Lobozzo Debenture and half of the Overline Advances (consisting of
     amounts  loaned in excess of the  Borrowing  Base  provided  by the Lobozzo
     Loan, the "Overline Advances") from Lobozzo to his wife, Joanne Lobozzo. As
     of February 18, 1997, the Lobozzo Loan was amended ("Amendment No. 4 to the
     Lobozzo Loan") to, among other matters, extend the term of the Lobozzo Loan
     to April 30,  1997.  As of April 30,  1997,  the  Lobozzo  Loan was amended
     ("Amendment No. 5 to the Lobozzo Loan") to, among other matters, extend the
     term of the Lobozzo Loan to June 30, 1998. As of June 9, 1997,  the Lobozzo
     Loan was amended  ("Amendment  No. 6 to the Lobozzo  Loan") to, among other
     matters,  make the changes  described  in Section 1, A, 3, above.  (See the
     April,  1997 Form 10-Q Report.) As of October 31, 1997,  the Lobozzo Credit
     Agreement  was  amended  ("Amendment  No. 7 to the Lobozzo  Loan"):  (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.  By the January 1998  Waiver,  the Lenders also waived any
     non-compliance  with regard to the Borrowing  Base through the January 1998
     Waiver.

     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  were annexed as Exhibits to the Amended 1995 Form 10-K
     Report.


5.   Termination Of Data Net's Operations
     ------------------------------------

     On March 21, 1996,  the  Registrant  filed the March,  1996 Form 8-K Report
     announcing  that,  effective  March 8, 1996,  Data Net had  terminated  its
     business  operations.  (See "A Return to the Company's  Core  Business" and
     "Additional  Changes  In  NCFC  Financing  Arrangements,  NCFC  Forbearance
     Agreement And Amendments To NCFC Forbearance  Agreements",  above, and Item
     13, "Certain Transactions - Lobozzo Transactions").

6.   Downsizing Of The Intronet Division
     -----------------------------------

     In the fall of 1995, the Company  reduced the size of its operating  staff,
     and eventually  closed, the Waltham,  Massachusetts  office of the Intronet
     Division.  (See "A Return to the Company's Core  Business" and  "Additional
     Changes  In  NCFC  Financing   Arrangements,   Forbearance   Agreement  And
     Amendments To NCFC Forbearance Agreement", above).



                                     Page 9
<PAGE>

7.   1995 And 1996 Additional Lobozzo Advances
     -----------------------------------------

     In addition to the above-discussed loans made by Lobozzo and Joanne Lobozzo
     to the Registrant, specifically, the Second Restated Lobozzo Debenture, the
     $400,000 Lobozzo  Commitment,  the Lobozzo Loan and the Overline  Advances,
     Lobozzo has also made working capital loans (the "1995  Additional  Lobozzo
     Advances") and the 1996 Additional  Lobozzo  Advances on a regular basis to
     the  Registrant  to  assist it in the  purchase  of  equipment  for sale to
     customers and to meet its trade  obligations.  The 1995 Additional  Lobozzo
     Advances  were  in the  maximum  amount  of  $354,128,  including  interest
     thereon, and have all been repaid. The 1995 Additional Lobozzo Advances, in
     addition  to the  $400,000  Lobozzo  Commitment  discussed  above were both
     repaid in full.  As of October  31, 1996 and 1997,  $633,600  in  principal
     relating to such 1996 Additional Lobozzo Advances was included in the total
     amount outstanding on the Lobozzo Loan. (See Item 13, "Certain Transactions
     Lobozzo Transactions".)

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.  The
     College has asserted two counterclaims in the aggregate amount of $110,000.
     As of the date of this Form 10-K  Report,  the matter  remains  unresolved.
     (See Item 3, Legal Proceedings).

9.   Relocation Of Functions
     -----------------------

     Following the  resignations  of Messrs.  Loomis and Smith  discussed  above
     under  "Changes In The  Company's  Senior  Management",  in July,  1995 the
     Company closed its Syracuse, New York executive/administrative  office. The
     Company's  principal  executive offices were moved to Rochester,  New York,
     and the remainder of the administrative  functions  previously performed in
     the  Syracuse  office  were  either  terminated  or moved to the  Company's
     operational  headquarters  in  its  Teterboro,  New  Jersey  facility.  The
     remaining  employees  associated  with  the  Syracuse  office  were  either
     terminated or moved to Teterboro, New Jersey.

B. Services, Products And Markets
   ------------------------------

     The  Company  operates  in  an  extraordinarily  large  market.  While  the
     Company's total sales and revenues are a fractional  percent of the dollars
     spent each year for services and products  related to Computer Systems Data
     Communications and Lan/Wan Networks, the Company,  nevertheless,  does have
     certain  long-standing  relationships  with major brokerage  firms,  banks,
     hospitals and pharmaceutical companies. By refocusing on its core business,
     the  Company  is  seeking to expand  its  existing  relationships,  has won
     several new accounts and is  attempting  to enter into  contracts  with new
     customers.

     The Company's  customers are not  committed to  fulfilling  their  Computer
     System and Data Communication needs through a single supplier.  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 are already,  outsourcing  complete
     management of their Computer System and Data Communication  needs. By doing
     so, such customers 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 which are not able to provide higher level technical services and
     continued    margin   pressure   on   companies   which   are   exclusively
     product/distribution-oriented.

                                    Page 10
<PAGE>

     1. Technical Services
        ------------------

     The Company's core business is based on 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
          * Complete outsourcing responsibility for all or most of the above

          Technical services are either charged at a pre-determined  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.

          In Fiscal 1997,  approximately  92% of the Company's total revenue was
     generated  from  contractual  Service  Agreements.  This compares to 89% in
     Fiscal 1996 and 87% in Fiscal 1995.  Technical services and maintenance are
     performed either at the customer's  site, at one of the Company's  regional
     offices  or at the  Company's  depot  facility  located at  Teterboro,  New
     Jersey. 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 to  repair  or to  replace  the  malfunctioning  component  or
     equipment.  The  Company's  service  personnel  are  sometimes  permanently
     located at the customer's site in order to ensure optimum  response time to
     the customer's 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/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 at
     least  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 which 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.  The Company has over twenty years  experience in
     providing technical and maintenance services.


                                    Page 11
<PAGE>

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

          The Company competes both with third-party service providers which are
     either   nationally  based  or  have  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.

          In the third  quarter  of the  fiscal  year  ended  October  31,  1997
     ("Fiscal 1997"), a major customer canceled a network services agreement and
     certain other agreements where the Company provided on-site  services.  The
     Company  redeployed  its  resources  from this  customer's  site to perform
     services  at  certain  other  major  customers'  sites  in order to meet an
     increase in demand for services at these locations.

     Backlog
     -------

     As of October 31, 1997, the Company had service  maintenance  contracts and
     technical service contracts in force with an annual volume of approximately
     $3,094,000, subject to renewal on contract anniversary dates, compared with
     approximately  $3,930,000  and  $5,772,000  at October  31,  1996 and 1995,
     respectively.  The  decreases  of  $836,000,  or 21%,  in  Fiscal  1997 and
     $1,842,000,  or  32%,  in  Fiscal  1996  are  indicative  of the  Company's
     customers'  preference  for  time  and  materials-based  agreements.  As of
     December  31,  1997,  the  Company had service  maintenance  contracts  and
     technical service contracts in force with an annual volume of approximately
     $3,433,000  subject to renewal on contract  anniversary  dates.  While this
     customer  preference  is  believed  to still  exist,  the dollar  amount of
     technical  service  contracts  in  force  has  begun to  increase,  and the
     increase  of  $339,000  and 11% from  October 31 to  December  31,  1997 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
        --------

          Notwithstanding  the Company's strategic decision to withdraw from the
     product  distribution  business  through  the  termination  of  Data  Net's
     business operations,  in addition to the technical services provided and in
     selected projects requiring the acquisition and installation as well as the
     servicing of equipment,  the Company continues to distribute a wide variety
     of Computer System, Data Communication and Networking products from various
     manufacturers.  The types of equipment  included are modems,  multiplexers,
     channel banks,  CSU/DSU's,  workstations,  terminal servers, hubs, bridges,
     routers, gateways, cable assemblies, bulk cable and cabinets.

     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's  top ten
     customers  accounted for  approximately 65% of its total revenues in Fiscal
     1997, and one of these customers  accounted for  approximately 12% of total
     revenues in Fiscal 1997. 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. Recent Developments
     ----------------------

          As  discussed  in the 1996 Form  10-K  Report,  management  previously
     announced that two contract  awards have occurred  during Fiscal 1997 which
     exemplify the Registrant's progress. The two contracts are as follows:



                                    Page 12
<PAGE>

     - The Registrant was awarded a five-phase system  integration  project from
     the Town of Fairfield,  Connecticut. The installation phase of this project
     was  completed  in  mid-April,   1997.   The  project   included   premises
     distribution  wiring,  installation  of 121 Desktop  Client Work  Stations,
     installation  of network  equipment,  installation  of file  servers  and a
     Network Maintenance Station and installation of network printers.  With the
     completion  of the  installation  phase,  the  Registrant  is now providing
     maintenance services and Help Desk support for all equipment installed. The
     aggregate  revenues  from this  customer are  approximately  $953,000.  The
     revenues on the project  portion were  recognized in the fourth  quarter of
     Fiscal 1996 and the first and second  quarters of Fiscal 1997.  The Company
     has been advised that the Town of Fairfield  intends to award an additional
     project to the Company in the near future.

     -  A  major,   multi-location  financial  services  firm  has  awarded  the
     Registrant a contract for hardware  maintenance  and software  support of a
     1,300 Work  Station/10  related  File Server and Printer  environment.  The
     Registrant  will  assign 12 persons to the site to provide a  continuum  of
     services,  hardware  maintenance,  software  support,  Help Desk  services,
     installation  and upgrades.  The aggregate  revenues from this customer are
     approximately  $1,269,000.  The Registrant is providing  project support to
     this client for  inventory  asset  management  with bar coding and software
     control.  The Company has continued to expand its service  operations  with
     this customer.

     For information regarding the cancellation of certain agreements by a major
     customer, see Section B, 1, above.

     5. Government Regulation
        ---------------------

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


     6. Executive Officers Who Are Not Directors
     -------------------------------------------

          John DeVito,  President and Chief Operating  Officer of the Registrant
     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. 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.

     7. Employees
     ------------

          As of October 31, 1997 and October 31,  1996,  the Company had 135 and
     160 full and part-time  employees,  respectively.  As of December 31, 1997,
     the  Company  had  approximately  138 full  and  part-time  employees.  The
     reduction  in  employees  from Fiscal 1996 to Fiscal 1997 was the result of
     the Company's loss of service contract business at a former major customer,
     the reduction of excess  in-house  support staff after the  termination  of
     operations  of Data  Net and  the  Intronet  Division  were  complete,  and
     management's  decision  to use a  business  partner in the  western  region
     rather than direct  employees.  The Company  redeployed  its resources from
     these   customers'  sites  to  perform  services  at  certain  other  major
     customers'  sites in order to meet an  increase  in demand for  services at
     these  locations;  however,  some  reduction  in  staff  was  necessitated.
     Reference  to these  events has  previously  been made in Section A of this
     Form 10-K Report.

     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 a New
     Jersey union to provide cable installers as needed. The number of employees
     subject to this agreement  fluctuates  between 2 and 20 and includes career
     managers of that  division.  The Company  considers its relations  with its
     employees to be good.



                                    Page 13
<PAGE>

C.  Presentation Of Certain Financial Statement Data
    ------------------------------------------------

     Fiscal 1995 Financial Statement Data As Presented In Amendment No.1 To 1995
     ---------------------------------------------------------------------------
     Form 10-K Report
     ----------------

     On February 13, 1996,  the  Registrant  filed an Annual Report on Form 10-K
     (the "Original 1995 Form 10-K Report") with unaudited financial  statements
     for the fiscal year ended October 31, 1995 ("Fiscal  1995").  The financial
     results for Fiscal 1995, as included in the Original 1995 Form 10-K Report,
     had not been  audited  due to the  sudden  death in  December,  1995 of the
     Registrant's Controller and Chief Accounting Officer and the resignation of
     another key financial staff person, which also occurred in December,  1995.
     Thereafter,  the  Registrant  retained  the  services of interim  financial
     personnel, including an interim and Acting Chief Financial Officer, until a
     permanent  replacement  could  be  hired.  The  Registrant's  Acting  Chief
     Financial  Officer was  responsible  for  managing  the  Registrant's  cash
     resources and banking  relationships.  In February,  1996,  the  Registrant
     hired a Chief Financial Officer and Principal Accounting Officer.

     Because  of  the   relocation  in  1995  of  the   Registrant's   operating
     headquarters from Syracuse, New York to Teterboro, New Jersey, the turnover
     in key financial and other administrative staff, as well as the termination
     of operations in the Company's Data Net  subsidiary  and Intronet  Division
     and the resulting impact on management's ability to devote time to its core
     operations,  the Company was delayed in finalizing its audited  results for
     Fiscal  1995.  The Fiscal  1995 Form 10-K,  which the  Registrant  filed on
     February  13, 1996 with  unaudited  financial  statements  for Fiscal 1995,
     included the financial results for Data Net under continuing operations. In
     accordance  with an SEC  interpretation  announced in December,  1996,  the
     Registrant  determined  that the audited  financial  statements  for Fiscal
     1995, as included in the Amended 1995 Form 10-K Report,  include Data Net's
     results in continuing  operations,  notwithstanding  the facts that: (1) at
     the time of filing the  amendment to the Fiscal 1995 Form 10-K,  Data Net's
     business operations had been terminated;  and (2) the 1996 Form 10-K Report
     filed in August, 1997 appropriately included the financial results for Data
     Net under  discontinued  operations  for all fiscal  periods.  In December,
     1997, the Registrant  filed  Amendment No. 1 to the Original 1995 Form 10-K
     Report (the  "Amended  1995 Form 10-K  Report")  to,  among other  matters,
     include the  audited  financial  statements  for Fiscal  1995.  (See above,
     "Changes In The Company's Senior Management", and the discussion below with
     respect to the accounting  classification  of the financial  results of the
     Registrant's Data Net subsidiary and its Intronet Division).

     Fiscal 1996 And 1995  Financial  Statement  Data As  Presented In 1996 Form
     ---------------------------------------------------------------------------
     10-K Report And 1997 Form 10-K Report
     -------------------------------------

     In  March,  1996,  the  Registrant's  wholly-owned  subsidiary,   Data  Net
     terminated its business operations and surrendered all of its assets to its
     commercial lender (See Item 1, A, 1, above).  Accordingly, in the Form 10-Q
     Quarterly  Reports filed during Fiscal 1996 for the quarters  ended January
     31, 1996,  April 30, 1996 and July 31, 1996,  respectively,  the Registrant
     appropriately  included  the  interim  financial  results of Data Net under
     discontinued  operations,  with the financial  results for the Registrant's
     core business, which at that time included its Intronet Division located in
     Waltham, Massachusetts, presented in the aforementioned Form 10-Q Quarterly
     Reports under results from continuing operations. This Form 10-K Report, as
     well as the 1996 Form 10-K Report,  contains the financial results for Data
     Net included in this Form 10-K Report under discontinued operations for all
     fiscal periods. This Form 10-K Report contains audited financial statements
     for both Fiscal 1996 and Fiscal  1997,  and a  discussion  of each of these
     financial  statements is contained in Item 7, "Management's  Discussion and
     Analysis of Financial Condition and Results of Operations".

     During the fourth  quarter of Fiscal 1996  management  decided to terminate
     the  business  operations  of its  Intronet  Division  located in  Waltham,
     Massachusetts.  Termination of the Intronet  Division's business operations
     was  substantially  completed by the end of Fiscal 1996, and the office was
     closed in  December,  1996 (See Item 1, A (1),  above).  As a result of the
     termination of the Intronet  Division's business activities in Fiscal 1996,
     the financial  results for the Intronet  Division are also included in this
     1997 Form 10-K  Report,  as well as in the 1996  Form  10-K  Report,  under
     discontinued operations for all fiscal periods.



                                    Page 14
<PAGE>


Item 2.  Properties
         ----------


     Offices
     -------

          The Company  maintains  offices in the cities  referred  to below.  In
     addition to the locations listed below,  customers  provide,  at no cost to
     the Company, facilities at their premises in:

            Florham Park, N.J.                  Pompton Plains, New Jersey
            King of Prussia, Pennsylvania       Toms River, New Jersey
            Miami, Florida                      White Plains, New York
            Morristown, New Jersey              Jersey City, N.J.
            New York City, New York             Wilmington, Delaware


                                        Base
                                      Monthly   Expiration      Approx.
       Location                         Rent       Date         Sq.Ft.
       --------                         ----       ----         ------
     Escondido, California              $ 550     4/30/99        1,200
     Wilmington, Delaware                 355     2/28/97          400
     Altamonte Springs, Fl.               642    11/30/97          800
     Sunrise, Florida                   1,166     1/31/98        1,200
     Beltsville, Maryland                 300     Monthly          510
     Waltham, Mass.                     3,700     3/15/97        1,250
     Teterboro, New Jersey             24,970     7/31/01       38,000
     Feasterville, Pa.                  1,300     6/14/00        1,200

          Management  considers  its present  leased  space to be  adequate  for
     current  operations.  The Company  relocated  its  Syracuse  office/service
     center to its  Teterboro  facility in July,  1995.  The Company  closed its
     Syracuse  location  and  terminated  the lease.  In  September,  1996,  and
     simultaneously  with the  expiration of its lease,  the Company  closed its
     office in  Atlanta,  Georgia,  although  the Company  continues  to service
     customers  through an employee  located in the Atlanta  area.  In December,
     1996, the Company closed its office in Waltham,  Massachusetts where it had
     previously  ceased all operations at its Intronet  Division.  In May, 1996,
     the Company sublet a portion of its Teterboro,  New Jersey leased  premises
     to a cable  manufacturing  firm,  such sublease  consisting of 5,355 square
     feet at a base monthly  rent of  approximately  $3,195 on a  month-to-month
     basis  without a written  lease.  Effective  January 1, 1998,  the  company
     entered  into  a  sublease  with  a  manufacturing   firm,  such  sublease,
     consisting  of  approximately  18,500 square feet at a base monthly rent of
     approximately $9,250 from January 1, 1998 through December 31, 1998, and at
     a base  monthly rent of  approximately  $9,635 from January 1, 1999 through
     December 31, 1999.  The  sublessee  has been granted an option to renew the
     sublease  for two option  renewal  periods,  from  January 1, 2000  through
     December  31, 2000 as to the first  option  period and from January 1, 2001
     through  July 31, 2001 as to the second  option  period,  at a base monthly
     rent of approximately $10,020 for both option periods.











                                    Page 15
<PAGE>


Item 3.  Legal Proceedings
         -----------------

          A. 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.  The  amounts  related  to this  sales  tax  liability  are
     reflected in the  financial  statements  as of October 31, 1996 and October
     31, 1997, respectively,  with approximately  $7,000 remaining to be paid as
     of  the  date  of  filing  this  Form  10-K  Report.   No   litigation   or
     administrative  proceeding was commenced and all required  payments to date
     as stipulated in the agreement have been made.

          B. 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.  The Company
     instituted efforts to obtain  documentation  supporting the validity of its
     classification of certain sales made by both entities as non-taxable. As of
     May 9, 1997,  support for the validity of classifying  approximately 74% of
     such sales made by both entities as non-taxable  had been obtained and sent
     to New York  State.  New York  State  has sent a revised  determination  of
     approximately $65,000, excluding any interest and penalties. The Company is
     continuing to research its records for the remainder of the affected sales.
     The  Company and Data Net  believe  that,  upon review of the records to be
     submitted, New York State will reduce its claim accordingly.  The amount of
     the  potential  sales tax  liability  as of  October  31,  1996 and 1997 is
     reflected in the accompanying financial statements.

          C. As part of the decision to dissolve  Data Net, Data Net was advised
     by New York State that  there  were taxes due for three tax  periods  ended
     November 30, 1995,  February 29, 1996 and May 31, 1996,  respectively.  The
     liabilities  asserted  for the  November  30,  1995 and  February  29, 1996
     periods consist of those  liabilities which had already been covered by the
     agreement with New York State  referred to in Paragraph A, above.  As such,
     there is no independent  liability for those assessments as asserted in the
     notice from New York State  received  as part of the Data Net  dissolution,
     other than the amount  remaining  to be paid as set forth in  Paragraph  A,
     above. The liability for the period ended May 31, 1996 was in the aggregate
     amount (principal, interest  and  penalty) of  approximately  $108,000, and
     the Company and Data Net believe that this  asserted  liability is included
     in the revised liability referred to in Paragraph B, above. The Company and
     Data Net dispute the amount of the  assessment,  the interest  assessed and
     the penalty  assessed  and intend to contest all such  assessments,  and to
     discuss  with New York  State  the  further  information  which  they  have
     obtained in an effort to negotiate with New York State a further  reduction
     in the assessment,  a commensurate  reduction in the amount of interest and
     an  abatement  of the  penalty.  The Company has  reflected  $71,000 of the
     potential liability in the accompanying  financial statements.

          D. 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   employee  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.



                                    Page 16
<PAGE>

     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.

          Hamilton has asserted  counterclaims  against the Company for $100,000
     for  unspecified  breaches  of the  Hamilton  Contract  and for $10,000 for
     failure  to cause  Marcy to  release  the  Mechanics  Lien.  Despite  these
     counterclaims,   the  Company  does  not  anticipate  (although  it  cannot
     guarantee)  that  it will  have  any  liability  to the  defendants  in the
     Hamilton Litigation 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.

Item 4.  Submission Of Matters To A Vote Of Security Holders
         ---------------------------------------------------

          No matters were submitted to shareholders for a vote during the fourth
     quarter of Fiscal 1997.

                                    PART II

Item 5.  Market For Registrant's Common Shares And Related Stockholder Matters
         ---------------------------------------------------------------------

          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 common shares of the Registrant
     fell  below the  NASDAQ  minimum  bid  price  guidelines  and,  to the best
     knowledge of management, since then, have traded only on local OTC markets.
     There were  approximately  450  holders of record of the  Company's  common
     shares at the end of  Fiscal  1997 and  Fiscal  1996,  respectively.  As of
     January 28,  1998,  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 1996 and Fiscal 1997 were as follows:

                       Fiscal 1996 Asked and Bid Prices
                       --------------------------------

                                    Asked                     Bid
                                    -----                     ---
            1st Quarter             $0.08                   $0.04
            2nd Quarter             $0.50                   $0.28
            3rd Quarter             $0.25                   $0.13
            4th Quarter             $0.10                   $0.10


                       Fiscal 1997 Asked and Bid Prices
                       --------------------------------

                                    Asked                     Bid
                                    -----                     ---
            1st Quarter             $0.13                   $0.13
            2nd Quarter             $0.13                   $0.13
            3rd Quarter             $0.13                   $0.08
            4th Quarter             $0.10                   $0.08

          As of January 28, 1998,  the  Company's  common  shares were quoted at
     $.40 asked and $.20 bid. The  over-the-counter  market quotations described
     above reflect  inter-dealer  prices,  without retail mark-up,  mark-down or
     commission, and may not necessarily represent actual transactions.



                                    Page 17
<PAGE>

          No cash  dividends  have been declared on Company's  shares for Fiscal
     1997,  Fiscal 1996 or Fiscal 1995.  The Company  anticipates  that, for the
     foreseeable  future, any earnings that may be generated from its operations
     will be used to  reduce  debt  and  provide  working  capital.  Payment  of
     dividends are  prohibited  under the terms of certain of the Company's loan
     agreements.  In any event,  the  payment of  dividends  in the future  will
     depend upon the Company's  financial  condition,  capital  requirements and
     earnings  and  such  other  factors  as the  Board  of  Directors  may deem
     relevant.

            The Company  last held a  shareholder  meeting in March,  1995.  The
      Company  intends to hold a meeting of  shareholders  for the  election  of
      directors and for certain other matters,  such as increasing the number of
      authorized  common shares to enable it to comply with its  obligations  to
      NCFC,  following the filing of this Form 10-K Annual Report.  (See Item 1,
      A, 4, "NCFC Restructuring", above).




























                                    Page 18
<PAGE>


<TABLE>
<CAPTION>
Item 6.           Selected Financial Data          DELTA COMPUTEC INC.

The selected  data  presented  below as of and for each of the five fiscal years ended October 31, 1997, 1996, 1995,
1994 and 1993 are derived  from the  financial  statements  of the  Registrant  which have been  audited by Deloitte &
Touche LLP,  independent  auditors.  Data as of and for the fiscal years ended  October 31,  1995,  1994 and 1993 have
been restated to reflect the  termination of operations  effective March 8, 1996 in the Company's Data Net subsidiary,
as well as the  termination of operations in the Company's  Intronet  Division  effective  October 31, 1996. This data
should be read in conjunction with the related financial statements and notes included elsewhere in this Form 10-K Report.
- --------------------------------------------------------------------------------------------------------------------------
STATEMENT OF OPERATIONS DATA:                     1997 (1)       1996 (1)       1995 (1)       1994 (5)            1993 (5)
- --------------------------------------------------------------------------------------------------------------------------

<S>                                          <C>            <C>            <C>            <C>                 <C>
Total Revenues ..............................$ 13,376,134   $ 12,213,933   $ 10,292,270   $  9,553,737        $  8,939,473

Earnings (Loss) from Continuing Operations...     692,395        560,513       (130,502)       298,337            (129,485)

Extraordinary Items .........................          --        455,384 (3)         --             --                  --

Cumulative Effect of Accounting Change.......          --             --             --             --             730,630 (2)

(Loss) from Discontinued Operations..........    (118,142)    (1,843,487)    (4,965,417)      (941,763)           (395,155)

Net Earnings (Loss) .........................     574,253       (827,590)    (5,095,919)      (643,426)            205,990

Earnings (Loss)/Share:
     Continuing Operations ..................        .05 (4)        .08 (4)       (.02)           .04                (.02)
     Extraordinary Items ....................          -            .07              -              -                   -
     Cumulative Effect of Accounting Change..          -              -              -              -                 .11
     Discontinued Operations ................       (.01)(4)       (.27)(4)       (.73)          (.13)               (.06)
                                                  -------        -------        -------        -------              ------
     Net Earnings (Loss) ....................        .04           (.12)          (.75)          (.09)                .03
                                                  =======        =======        =======        =======              ======


- --------------------------------------------------------------------------------------------------------------------------
BALANCE SHEET DATA :
- --------------------------------------------------------------------------------------------------------------------------

Total Assets.................................$  6,026,229   $  7,171,386   $ 10,216,635   $ 13,521,285        $ 13,851,817
Short-Term Debt..............................          --         75,000      3,813,925             --           3,624,339
Long-Term Debt...............................   3,615,000      3,405,461        571,670      3,716,820             424,851
Subordinated Debentures......................     600,001        600,001      1,075,001      1,087,501           1,112,501
Stockholders' (Deficit) Investment...........  (2,179,149)    (2,753,412)    (1,925,822)     3,170,097           3,813,398

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

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

(2)  The Company  adopted  Statement of Financial  Accounting  Standards No. 109 (FAS109)  "Accounting  for Income Taxes"  effective
     November 1, 1992. The cumulative effect of adopting FAS No. 109 on the Company's financial statements was to increase income by
     $730,630 ($.11 per share) for the year ended October 31, 1993. (See Notes to the Financial Statements).

(3)  The Fiscal 1996 amount relates to gain on purchase of debenture.

(4)  Includes  full  dilution  for an option to purchase  1,304,350  common  shares  issued in 1992 in  connection  with the Lobozzo
     Debenture and for an option issued to Lobozzo in the fiscal year ended October 31, 1995 to acquire  11,440,475  common  shares,
     which option,  as restructured  and amended,  was exercised in February,  1997.  (See Item 13, "Certain  Transactions - Lobozzo
     Transactions").

(5)  Statement of Operations  data has been  reclassified  to reflect  discontinuance  of operations of the Company's Data Net
     Subsidiary.

</TABLE>





                                    Page 19
<PAGE>

Item 7.  Management's Discussion And Analysis Of Financial Condition And Results
         -----------------------------------------------------------------------
         Of Operations
         -------------

     As reported in the 1996 Form 10-K  Report,  and as  discussed in Item 1 and
     Note 2 to the  Consolidated  Financial  Statements,  on March  8,  1996 the
     Company's  wholly-owned  subsidiary,  Data  Net,  terminated  its  business
     activities  and  ceased  all of its  operations.  Accordingly,  Data  Net's
     operating  results for Fiscal  1995 and 1996 are  included in the loss from
     discontinued  operations for those  respective  years, and the prior year's
     income  statement  for Fiscal 1995 has been  restated to exclude Data Net's
     results.  As  discussed  in Item 1, A,  management  decided  in the  fourth
     quarter of Fiscal 1996 to terminate  operations in its Intronet Division in
     Waltham,  Massachusetts  and  closed  the  Intronet  Division's  office  in
     December, 1996. Accordingly,  the Intronet Division's operating results for
     Fiscal  1995  and  1996 are also  reported  in the loss  from  discontinued
     operations,  and the prior year's income statement for Fiscal 1995 has been
     similarly restated to exclude Intronet's results. The financial results for
     continuing  operations  for all fiscal  periods are for the Company's  core
     business  operations,  specifically those operations  relating to providing
     computer system,  data  communication  and Lan/Wan  technical  services and
     products.

     Results Of Operations
     ---------------------

     Operating  results for Fiscal 1997  reflected net earnings from  continuing
     operations of $692,395 (5.2% of total  revenues),  or $.05 per common share
     on 14,741,548  weighted  average common shares,  compared with net earnings
     from continuing  operations of $560,513 (4.6% of total revenues) for Fiscal
     1996,  or $.08 per  share on  6,811,575  weighted  average  common  shares,
     excluding a $455,384  extraordinary  gain on purchase of debt (See  below),
     and a loss from  continuing  operations of $130,502 (1.3%) for Fiscal 1995,
     or $.02 per share on 6,811,575 weighted average common shares.

     The  improvement  of  $131,882,  or 23.5%,  in Fiscal  1997  earnings  from
     continuing  operations  over Fiscal 1996 was the net effect of: (1) a 12.7%
     increase in service  revenue  and a 9.5%  increase  in total  revenue,  the
     latter  providing  a  $1,162,000  benefit;   (2)  a  2.0   percentage-point
     improvement  in gross  margin  as a  percentage  of total  revenue,  as the
     revenue  mix  between  the more  profitable  service  revenue,  compared to
     equipment  sales,  improved over the  proportionate  revenue mix for Fiscal
     1996;  (3) a 1.1  percentage-point  improvement  in  selling,  general  and
     administrative  expense as a  percentage  of total  revenue,  the effect of
     higher sublease income plus lower  professional fees and recruitment costs;
     less (4) a $336,000 increase in interest expense,  as DCI's core operations
     incurred the full effect in Fiscal 1997 of debt service costs  attributable
     to  discontinued  operations,  most of which  debt  service  costs had been
     allocated to  discontinued  operations in Fiscal 1996 and Fiscal 1995.  The
     turnaround in the financial performance of continuing operations for Fiscal
     1996,  with the results showing an improvement of $691,015 in earnings from
     continuing operations over Fiscal 1995, included the combined impact of the
     following: (1) a 21.7% increase in service revenue and an 18.7% increase in
     total revenues; and (2) a 5.4 percentage-point improvement in gross margin,
     partially  offset by higher  operating  expenses from  personnel  costs and
     professional fees.  Operating results for continuing  operations for Fiscal
     1995 were negatively  impacted by the continued  detrimental effects of the
     Company's  cash  flow  and  liquidity  problems  and  non-recurring   costs
     associated with administrative staff turnover.  In addition,  the Company's
     operating  results  in  Fiscal  1995  were  adversely  affected  by:  (1) a
     writedown  in  its  spare  parts  inventory  for  obsolescence  charges  of
     approximately  $427,000;  (2) a  writedown  of  approximately  $285,000  in
     intangible  assets  pertaining to the Company's  core business to write off
     certain  of these  assets as well as to  adjust  the  estimated  realizable
     economic  benefit  period on certain other items;  and (3) the writedown of
     approximately   $1,202,000  in  deferred  tax  assets.   These   writedowns
     aggregated $1,914,000.

     Management maintained the amount of the deferred tax assets, as included in
     the Fiscal 1997 consolidated  financial statements and as described in Note
     5 to the consolidated  financial statements,  at the same level as recorded
     in the  Fiscal  1996  statements  which are  related to the  Company's  net
     operating  loss  carryforwards  and  associated  tax benefits  which can be
     utilized  in future  periods,  in order to set the  carrying  value of such
     assets at a conservative amount. The total amount of such tax assets can be
     realized  if the  Company is able to  generate  sufficient  taxable  income
     within the respective carryforward periods.



                                    Page 20
<PAGE>

     Extraordinary Gain
     ------------------

     In Fiscal 1996, the Registrant  realized an extraordinary  gain of $455,384
     on the  purchase  of the Willcox  and Gibbs  Debenture  (See Item 1, A, (4)
     "Subordinated  Debentures" and Item 13, "Certain  Transactions  Willcox and
     Gibbs Transactions").

     Discontinued Operations
     -----------------------

     As  discussed  above  in  Item  1 and  Notes  1 and 2 to  the  Consolidated
     Financial   Statements,   in  March,   1996,  the  Company's   wholly-owned
     subsidiary,  Data Net, terminated its business operations.  In addition, in
     the  fourth  quarter  of  Fiscal  1996,  management  decided  to  terminate
     operations in its Intronet  Division in Waltham,  Massachusetts  and closed
     the Intronet Division's office in December,  1996. Accordingly,  Data Net's
     operating  results for Fiscal  1995 and 1996 are  reported in the loss from
     discontinued  operations,  and the prior year's income statement for Fiscal
     1995  has been  restated  to  exclude  Data  Net's  results.  The  Intronet
     Division's  operating results for Fiscal 1995 and 1996 are also reported in
     the  loss  from  discontinued  operations,  and  the  prior  year's  income
     statement  for Fiscal  1995 has been  similarly  restated  to  exclude  the
     Intronet  Division's  results.  As explained  below, the losses incurred by
     both Data Net and the Intronet  Division  have had a very  material  impact
     upon the  Company's  overall  operating  results,  cash flow and  financing
     arrangements.

     Losses on Discontinued Operations,  incurred in Fiscal 1997, were $118,142,
     or $.01 per share,  and  attributable to disposal costs related to Data Net
     and the Intronet Division, which were greater than estimated at October 31,
     1996. Data Net's operating  losses in Fiscal 1996,  incurred  subsequent to
     October  31,  1995  through  March 8, 1996,  as well as  expenses  directly
     related to the  termination of Data Net, net of a gain realized on disposal
     of assets less  liabilities  not assumed by the Company,  and the operating
     losses for Fiscal 1995, have been reported in the  consolidated  statements
     of operations under LOSS FROM DISCONTINUED  OPERATIONS for those respective
     years. For Fiscal 1996, the aggregate Loss from Discontinued Operations was
     $1,843,487 or $.27 per share,  consisting of $933,843  relating to Data Net
     and  $909,644  relating  to the  Intronet  Division,  the  latter  of which
     includes  $102,375 in operating  losses incurred  subsequent to October 31,
     1996. For Fiscal 1995, Data Net incurred a net loss of $1,821,307 (13.4% of
     Data Net's revenues) or $.27 per share.  The Intronet  Division  incurred a
     net loss of  $1,811,110  (27.8% of  Intronet's  revenues) in Fiscal 1995 or
     $.27 per share,  the latter  including a $330,164  write-off  of  goodwill.
     During Fiscal 1996,  unbudgeted  completion costs on a fixed price contract
     initiated  in a previous  fiscal  year,  poor  margins  on two other  major
     contracts and a general downturn in this operation's  business  exacerbated
     the Intronet Division's poor results.

     Revenues
     --------

     Total revenues from continuing  operations were $13,376,134 in Fiscal 1997,
     $12,213,933  for Fiscal 1996 and  $10,292,270  in Fiscal 1995.  Fiscal 1997
     total revenues were $1,162,201 (9.5%)  over Fiscal 1996, which included the
     combined  benefit  from  new  business  generated  during  the year and the
     expansion of business from some of the Company's  existing  customers.  The
     increase of  $1,921,663  (18.7%) in Fiscal 1996  resulted from new business
     and the renewal of business from the Company's  existing  customer base, as
     management   refocused  its  energies  on  the   Company's   core  business
     activities.

     Service revenues were $12,299,133 (91.9% of total revenues) in Fiscal 1997,
     $10,911,153  (89.3%) in Fiscal 1996 and $8,965,335  (87.1%) in Fiscal 1995.
     The  increases in service  revenues in Fiscal 1997 and Fiscal 1996 over the
     preceding  fiscal years were  $1,387,980  (12.7%) and  $1,945,818  (21.7%),
     respectively.  The growth in service  revenue in both fiscal years reflects
     the renewal of business from the Company's  existing  customer base as well
     as new  customers,  as  management  refocused its energies on the Company's
     core business activities.

     Equipment  sales were  $1,077,001  (8.1% of total revenues) in Fiscal 1997,
     $1,302,780  (10.7%) in Fiscal 1996 and  $1,326,935  (12.9%) in Fiscal 1995,
     representing  decreases  of $225,779  (17.3%) and $24,155  (1.8%) in purely
     equipment sales,  without any related service  revenue,  in Fiscal 1997 and
     Fiscal 1996, respectively, which decreases reflect management's decision to
     focus on service and  project  revenue in  developing  the  Company's  core
     business.



                                    Page 21
<PAGE>

     Costs And Expenses
     ------------------

     Service costs for Fiscal 1997, Fiscal 1996 and Fiscal 1995 were $ 8,400,639
     (68.3% of service  revenue),  $7,524,523  (69.0%) and  $6,569,363  (73.3%),
     respectively.  The improvement of  approximately  one percentage  point and
     four percentage  points in service costs as a percentage of service revenue
     in Fiscal  1997 and 1996,  respectively,  reflected  the  benefit  from the
     significant increases in service revenue in both years.

     Costs of equipment  sold for Fiscal 1997,  Fiscal 1996 and Fiscal 1995 were
     $836,848  (77.7% of equipment  sales),  $1,155,711  (88.7%) and  $1,301,499
     (98.1%), respectively. Cost of equipment sold, as a percentage of equipment
     sales,  improved in Fiscal 1997 and Fiscal 1996 as, with the termination of
     operations of its Data Net Subsidiary and Intronet Division,  the Company's
     cash  constraints  lessened,  thereby enabling it to gain better pricing on
     its purchases,  which benefit was partially offset by additional  inventory
     reserves in Fiscal  1996.  The Company  also  recorded a writedown in spare
     parts in Fiscal 1995.

     Selling, General and Administrative Expenses
     --------------------------------------------

     Selling,  general and administrative  expenses for Fiscal 1997, Fiscal 1996
     and  Fiscal  1995 were  $3,005,243  (22.5% of total  revenues),  $2,878,456
     (23.6%)  and  $2,255,858  (21.9%),   respectively.   Selling,  general  and
     administrative  expenses increased  $126,787,  or $4.4%, in Fiscal 1997 and
     $622,598,  or 27.6%,  in Fiscal  1996,  such  increases  reflecting  higher
     personnel  and  associated  benefit  costs,  plus  increased   recruitment,
     professional and consulting fees in Fiscal 1996 over the prior fiscal year.
     The  improvement  in these  costs as a  percentage  of sales in Fiscal 1997
     reflects  the  Company's  ability  to hold  its  increase  in this  expense
     category to within its increase in total revenues.

     Inventory and Produce Obsolescence
     ----------------------------------

     In Fiscal  1995,  the Company  accounted  for normal  product  obsolescence
     through  inventory  reserves.  The  Company  wrote down its spare  parts by
     approximately  $427,000 for  obsolescence.  These  charges were  recognized
     during the fourth quarter of Fiscal 1995. The Company reduced its inventory
     reserves by approximately $29,000 in Fiscal 1997.

     Interest Expense
     ----------------

     Interest expense reported in continuing  operations for Fiscal 1997, Fiscal
     1996 and Fiscal 1995 were $423,211 (3.2% of total revenues), $87,241 (0.7%)
     and $142,550 (1.4%),  respectively.  Interest expense changed to continuing
     operations  increased by $335,970 in Fiscal  1997,  as the  Company's  core
     operations  incurred the full effect in Fiscal 1997 of debt  service  costs
     attributable to discontinued  operations,  most of which debt service costs
     had been  allocated to  discontinued  operations  in Fiscal 1996 and Fiscal
     1995.  Interest expense  decreased by $55,309 and 39% in Fiscal 1996 due to
     the fact that the major portion of the Company's borrowing  requirements in
     Fiscal  1995 were  related  to the  negative  cash  flow from  discontinued
     operations, which negative cash flows abated in Fiscal 1996.

     Income Taxes
     ------------

     There was an income tax  provision of  $1,245,000  recorded for Fiscal 1995
     relating  to the  writedown  in  deferred  tax  assets.  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. 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. 



                                    Page 22
<PAGE>

     At October  31,1997  the  Company  has  recorded  a  deferred  tax asset of
     approximately $2,225,000 reflecting the benefit of approximately $6,544,000
     in loss  carryforwards,  which expire in varying  amounts  between 2001 and
     2011.  Realization  of this and  other  deferred  assets  is  dependent  on
     generating sufficient taxable income in future periods. Management believes
     that sufficient  future income will exist to allow  utilization of $150,000
     of the deferred  tax asset.  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 2011.  This  assessment  will
     include the Registrant's ability to project adequate profits to utilize the
     operating loss carryforwards.


     Year 2000
     ---------

     The Company  has  conducted  a review of its  computer  systems to identify
     those  areas  that  could be  affected  by the  "Year  2000"  issue  and is
     developing  an  implementation  plan to  resolve  the  issue.  The  Company
     currently  believes,  with planned  modifications to existing  software and
     converting to new software, the Year 2000 problem will not pose significant
     operational problems and is not anticipated to be material to its financial
     position  or results of  operations  in any given  year.  The  Company  has
     received  confirmation  from  vendors of certain  purchased  software  that
     current releases or upgrades, if installed, will eliminate any issues.

     New Accounting Standards Pronouncements
     ---------------------------------------

     1. Earnings Per Share
        ------------------

     In March, 1997, the Financial  Accounting  Standards Board issued Statement
     of Financial Accounting Standards (SFAS) No. 128, "Earnings per Share". The
     new standard  requires dual  presentation of basic and diluted earnings per
     share  (EPS) on the face of the  statement  of  operations  and  requires a
     reconciliation  of the numerators and denominators of basic and diluted EPS
     calculations.  The  statement  will be effective  for periods  ending after
     December 15, 1997.  Early adoption of the statement is not  permitted.  The
     Company is currently  evaluating what impact this standard will have on its
     disclosures.

     2. Comprehensive Income
        --------------------

     In June 1997, the Financial Accounting Standards Board issued SFAS No. 130,
     "Reporting  Comprehensive  Income".  SFAS No. 130 establishes standards for
     reporting and  disclosure  of  comprehensive  income and its  components in
     financial  statement  format and is effective for financial  statements for
     fiscal years  beginning  after December 15, 1997.  Comprehensive  income is
     defined as the change in equity of a  business  enterprise  during a period
     from  transactions  and  other  events  and  circumstances  from  non-owner
     sources.  Items  considered  comprehensive  income include foreign currency
     items,  minimum  pension  liability  adjustments  and unrealized  gains and
     losses on certain investments in debt and equity securities. In the opinion
     of  management,  SFAS  No.  130  will not  have a  material  effect  on the
     Company's financial statements.












                                    Page 23
<PAGE>


     Liquidity and Capital Resources
     -------------------------------

     The Company had net earnings of $574,253 in Fiscal 1997, an  improvement of
     $1,401,843 over the net loss of $827,590 in Fiscal 1996, which  improvement
     was  attributable  to  significantly  stronger  performance in results from
     continuing  operations  as  well as the  substantially  lower  Losses  From
     Discontinued  Operations incurred in Fiscal 1997, compared to the operating
     losses  incurred in Fiscal 1996 by its Data Net subsidiary and the Intronet
     Division,  such  losses  having been  recorded in Losses From  Discontinued
     Operations.  These  improved  figures are not a guarantee that the improved
     financial  position can continue into the future.  The Company has financed
     its working capital  requirements,  capital  expenditures  and debt service
     from its financing  arrangements and trade debt. The Company's debt service
     costs relate almost wholly to its discontinued operations.

     The Registrant's  lending  agreement with its commercial  Lenders,  who are
     also its principal  shareholders and controlling  persons, had been amended
     to, among other matters,  extend the term of the lending  agreement to June
     30, 1998. The maximum amount of the lending agreement,  as amended,  and as
     restated, was increased from $2,950,000 to (a) from October 1, 1997 through
     December 31, 1997, $3,650,000 and (b) from January 1, 1998 through June 30,
     1998, $3,350,000,  provided, as to the maximum loan amounts in (a) and (b),
     respectively,  that the  Company  meets its  Operating  Budget  Targets (as
     defined in the Lobozzo Credit  Agreement) as agreed between the Company and
     its  Board of  Directors.  If any  loans  are ever  made in  excess  of the
     available Borrowing Base (as defined in the Lobozzo Credit Agreement), such
     excess  amounts shall bear interest at 5% over the Prime Rate.  The Lenders
     and the Registrant have also revised the factors determining the basis upon
     which receivables will be eligible for inclusion in the Borrowing Base. The
     Registrant's   management   believes  that  this  amended   Lobozzo  Credit
     Agreement,  as further  extended in January, 1998 to November 1, 1998, will
     provide the Company with  necessary  liquidity and cash  resources  through
     November  1,  1998.   For   additional   information   regarding  the  NCFC
     Restructuring  and the Lobozzo Loan, see Item 1, above,  Item 13, below and
     Note 3 to the  accompanying  financial  statements.  In January,  1998, the
     lending agreement with its commercial lenders was further amended to extend
     the terms of the lending  agreement from June 30, 1998 to November 1, 1998.
     A copy of the  amendment  is annexed as Exhibit B to this Form 10-K Report.
     In January, 1998, the Lender executed a waiver (the "January 1998 Waiver"),
     a copy of which is annexed as Exhibit C to this Form 10-K  Report,  whereby
     the Lenders  waived any  non-compliance  by the Company with the  following
     provisions of the First Restated  Credit  Agreement  including  Section 2.1
     relating  to maximum  loan  amount,  borrowing  amounts  not  supported  by
     Eligible  Receivables  or  borrowing  amounts  permitted  only if Operating
     Budget Targets are met, without meeting those targets.

     Cash  provided  by  operations  in  Fiscal  1997,  1996 and  1995  totalled
     $624,120,  $2,093,318  and  $210,449,  respectively.  Net cash  provided by
     operations  of $624,120 in Fiscal 1997 came from net  earnings of $574,253,
     non-cash  charges of $685,319 and proceeds from accounts  receivable,  less
     reductions in accounts  payable and accrued  expenses and deferred  service
     revenue.  Net cash  provided by operations of $2,093,318 in Fiscal 1996 was
     the result of non-cash  charges  plus  working  capital  provided  from the
     effect of reductions in accounts receivable and inventory,  coupled with an
     increase in deferred service  revenue,  offset in part by the net loss plus
     reductions in accounts payable and accrued  expenses.  Net cash of $210,449
     provided by  operations  in Fiscal 1995 was the result of non-cash  charges
     plus working capital  provided 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.

     Working  capital  at  October  31,  1997,  1996,  1995  was   ($1,296,414),
     ($1,974,918) and ($3,827,646), respectively. The working capital deficit at
     October 31, 1997 decreased $678,504 over October 31, 1996 due to reductions
     principally  in  accounts  payable,  current  portion  of  long-term  debt,
     deferred  revenue and sales taxes  payable,  partly offset by reductions in
     accounts  receivable and prepaid  expenses.  The working capital deficit in
     Fiscal 1996 decreased  $1,852,728 from Fiscal 1995,  reflecting the decline
     in working  capital  investment as a result of the termination of Data Net,
     additional  deferred revenue and accrued interest,  offset in part by lower
     short-term  borrowing.  Fiscal 1995's working capital decreased  $6,496,967
     from  Fiscal  1994  due  to  a  $4,385,595  increase  in  short-term  debt,
     additional  trade debt and lower  investment  in  accounts  receivable  and
     inventories.


                                    Page 24
<PAGE>

     Cash (used) by investing  activities in Fiscal 1997, 1996 and 1995 totalled
     ($790,618),  ($1,082,106) and ($828,751),  respectively. These cash outlays
     were incurred for additions to field spare parts and capital  expenditures,
     net of the effect of writing off Data Net's fixed assets in Fiscal 1996.

     Cash  provided/(used) by financing activities in Fiscal 1997, 1996 and 1995
     was $134,549, ($980,134) and $625,306, respectively. Funds of $209,539 were
     provided in Fiscal 1997 by proceeds from shareholder loans,  offset in part
     by  $75,000  used to pay  subordinated  debt.  Funds  used in  Fiscal  1996
     resulted  from  payments  on a bank note  and  notes  payable,  aggregating
     $1,519,264,  less proceeds  from  borrowings  from a  shareholder  totaling
     $539,130.  Funds of $637,806  were provided in Fiscal 1995 by proceeds from
     shareholder loans and bank debt.

     During  1996,  the  Company  restructured  its  note  payable  to its  then
     commercial  lender,  NCFC,  resulting  in a non-cash  reduction of the note
     payable, such reduction totaling $1,544,661,  and a corresponding  increase
     in the amount due to its principal shareholder.

     Inflation
     ---------

     Generally,  increases in material,  subcontractors' and other service costs
     have been offset by  productivity  improvements.  The Company  continues to
     monitor the impact of  inflation  in order to minimize  its effect  through
     pricing strategies, productivity improvements and cost reductions.























                                    Page 25
<PAGE>


Item 8.     Consolidated Financial Statements and Supplementary Schedule
            ------------------------------------------------------------

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

                                                                         Form
                                                                       10-K REF.
                                                                       ---------

Consolidated Financial Statements:

       Independent Auditors' Report                                        27
       Consolidated Balance Sheets, October 31, 1997 and 1996             28-29
       Consolidated Statements of Operations for the Years Ended
         October 31, 1997, 1996 and 1995                                   30

      Consolidated Statements of Changes in Shareholders' Investment
        (Deficit) for the Years Ended October 31, 1997, 1996 and 1995      31

       Consolidated Statements of Cash Flows for the Years Ended
          October 31, 1997, 1996 and 1995                                  32

       Notes to Consolidated Financial Statements                         33-41

      Schedule:

      VIII. Valuation and Qualifying Accounts for the
            Years Ended October 31, 1997, 1996 and 1995                    42



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 26
<PAGE>












INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of
     Delta Computec Inc.
Rochester, New York

     We have  audited  the  accompanying  consolidated  balance  sheets of Delta
Computec Inc. and subsidiaries as of October 31, 1997 and 1996,  and the related
consolidated  statements  of  operations,  changes in  stockholders'  investment
(deficit) and cash flows for each of the three years in the period ended October
31, 1997. 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 the 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 preform 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,  1997  and  1996,  and the  results  of  their
operations  and their cash flows for each of the three years in the period ended
October 31, 1997 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.




January 9, 1998












                                    Page 27
<PAGE>


                              DELTA COMPUTEC INC.
                              -------------------
                          CONSOLIDATED BALANCE SHEETS
                          ---------------------------
                           OCTOBER 31, 1997 AND 1996
                           -------------------------

                                    ASSETS
                                    ------

                                                        1997         1996
                                                        ----         ----
CURRENT ASSETS:
Cash                                              $   18,944   $   50,891
Accounts receivable, less allowance for
 doubtful accounts of $124,199 and $263,808
 in 1997 and 1996, respectively                    1,673,643    2,634,039
Inventories                                          869,049      816,939
Prepaid expenses and other current assets            132,327      442,549
                                                  ----------   ----------

Total current assets                               2,693,963    3,944,418

FIELD SPARE PARTS, less accumulated
 amortization of $ 769,322 and $ 216,746
 in 1997 and 1996, respectively                    2,756,169    2,546,133

PROPERTY AND EQUIPMENT:
 Vehicles                                             74,614       74,614
 Office furniture & equipment                        229,564      228,311
 Technical equipment                                 131,893      131,848
 Purchased Software                                   56,405       32,472
 Leasehold improvements                               71,092       60,072
                                                  ----------   ----------
                                                     563,568      527,317

Less: accumulated depreciation
      and amortization                               369,784      291,751
                                                  ----------   ----------
Property and equipment, net                          193,784      235,567

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

OTHER ASSETS:
 Goodwill, less accumulated amortization of
 $333,966 and $286,256 in 1997 and 1996,
 respectively                                        143,128      190,837
 Other                                                89,185      104,431
                                                  ----------   ----------
   Total other assets                                232,313      295,268
                                                  ----------   ----------

   Total assets                                   $6,026,229   $7,171,386
                                                  ==========   ==========


                See notes to consolidated financial statements.








                                    Page 28
<PAGE>


                              DELTA COMPUTEC INC.
                              -------------------
                          CONSOLIDATED BALANCE SHEETS
                          ---------------------------
                           OCTOBER 31, 1997 AND 1996
                           -------------------------

                     LIABILITIES AND SHAREHOLDERS' DEFICIT
                     -------------------------------------

                                                         1997          1996
                                                         ----          ----
CURRENT LIABILITIES:
 Accounts payable                                 $ 1,805,342   $ 2,526,884
 Current portion of long-term debt                          -        75,000
 Due to shareholder                                         -             -
 Deferred service revenue                           1,413,135     2,131,491
 Accrued expenses:
  Accrual for discontinuance of operations                  -       102,375
  Payroll and payroll taxes                           282,764       176,959
  Sales taxes payable                                 210,197       499,782
  Interest                                             64,658        96,563
  Other                                               214,281       310,282
                                                  -----------   -----------

  Total current liabilities                         3,990,377     5,919,336


LONG-TERM DEBT                                        750,000       750,000
DUE TO SHAREHOLDER                                  2,865,000     2,655,461
SUBORDINATED DEBENTURES                               600,001       600,001

COMMITMENTS   (Note 6)                                      -             -


SHAREHOLDERS' DEFICIT:
 Preferred shares, $ .01 par value;
 shares authorized 5,000,000 shares;
 issued and outstanding:                                    -             -
 none in 1997 and in 1996
 Common shares, $ .01 par value;
 shares authorized 20,000,000 shares; issued and
 outstanding: 18,252,050 in 1997 and 6,811,575
 in 1996                                              182,521        68,116
 Additional paid-in capital                         4,801,698     4,916,093
 Accumulated deficit                               (7,163,368)   (7,737,621)
                                                   -----------   -----------
 Total shareholders' deficit                       (2,179,149)   (2,753,412)

 Total liabilities and shareholders' deficit      $ 6,026,229   $ 7,171,386
                                                  ===========   ===========



                 See notes to consolidated financial statements.







                                    Page 29
<PAGE>


                              DELTA COMPUTEC INC.
                              -------------------
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                     -------------------------------------
              FOR THE YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995
              ---------------------------------------------------

                                            1997          1996         1995
                                            ----          ----         ----
REVENUES:
 Service revenues                    $12,299,133    $10,911,153   $ 8,965,335
 Equipment sales                       1,077,001      1,302,780     1,326,935
                                     -----------    -----------   -----------
  Total revenues                      13,376,134     12,213,933    10,292,270

COSTS AND OPERATING EXPENSES:
 Service costs                         8,400,639      7,524,523     6,569,363
 Cost of equipment sold                  836,848      1,155,711     1,301,499
 Selling, general and administrative   3,005,243      2,878,456     2,255,858
                                     -----------   ------------   -----------
  Total costs and operating expenses  12,242,730     11,558,690    10,126,720

OTHER INCOME (EXPENSE), NET:
 Interest expense                       (423,211)       (87,241)    (142,550)
 Writedown of other assets                     -              -     (284,961)
 Other, net                               18,202              -        1,459

  Total other (expense)                 (405,009)       (87,241)    (426,052)
RESTART HERE
EARNINGS (LOSS) FROM CONTINUING
 OPERATIONS BEFORE INCOME TAXES
 AND EXTRAORDINARY GAIN                  728,395       568,002     (260,502)
 INCOME TAXES(BENEFIT)                    36,000         7,489     (130,000)
                                     -----------   -----------    ----------
EARNINGS (LOSS) FROM CONTINUING
 OPERATIONS BEFORE EXTRAORDINARY GAIN    692,395       560,513     (130,502)

EXTRAORDINARY GAIN                             -       455,384            -
                                     -----------   -----------    ---------
EARNINGS (LOSS) FROM
CONTINUING OPERATIONS                    692,395     1,015,897     (130,502)

LOSS FROM DISCONTINUED OPERATIONS:
  Loss from operations                         -    (1,741,112)  (3,632,417)
  Loss on disposal                      (118,142)     (102,375)           -
  Income taxes                                 -             -   (1,333,000)
                                     -----------   -----------    ---------
  Net loss from discontinued
   operations                          (118,142)    (1,843,487)  (4,965,417)

NET EARNINGS (LOSS)                   $  574,253    $ (827,590) $(5,095,919)

EARNINGS (LOSS) PER COMMON SHARE:
 CONTINUING OPERATIONS                     $ .05        $  .08       $ (.02)
 EXTRAORDINARY ITEM                            -           .07            -
 DISCONTINUED OPERATIONS                    (.01)         (.27)        (.73)
                                            ----           ---          ---
  LOSS                                     $ .04        $ (.12)      $ (.75)
                                             ===           ===          ===


                 See notes to consolidated financial statements.




                                    Page 30
<PAGE>
<TABLE>
<CAPTION>


                                                                      DELTA COMPUTEC INC.
                                                                      -------------------
                                        CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' INVESTMENT (DEFICIT)
                                        ------------------------------------------------------------------------
                                                  FOR THE YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995
                                                  ---------------------------------------------------


                                                        --- Common   Stock ---                                  Total
                                                                                    Additional                Shareholders
                                                                                      Paid-in    Accumulated   Investment
                                                               Shares      Amount     Capital      Deficit     (Deficit)
                                                               ------      ------     -------      -------     ---------

<S>               <C>                                       <C>          <C>        <C>          <C>          <C>
Balance, November 1, 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)

Net loss fiscal 1996......................................          -           -            -      (827,590)    (827,590)
                                                            ---------    --------   ----------    ----------  -----------
Balance, October 31, 1996.................................  6,811,575      68,116    4,916,093    (7,737,621)  (2,753,412)

Exercise of stock option.................................. 11,440,475     114,405     (114,395)            -           10

Net earnings fiscal 1997..................................          -           -            -       574,253      574,253
                                                            ---------    --------   ----------    ----------  -----------
Balance, October 31, 1997................................. 18,252,050     182,521    4,801,698    (7,163,368)  (2,179,149)
                                                           ==========    ========   ==========    ==========  ===========




                                                   See notes to consolidated financial statements.

</TABLE>















                                    Page 31
<PAGE>


                                DELTA COMPUTEC INC.
                                -------------------
                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                       -------------------------------------
                FOR THE YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995
                ---------------------------------------------------


                                                  1997        1996       1995
                                                  ----        ----       ----
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net earnings (loss)                           $574,253   $(827,590)$(5,095,919)
 Adjustments to reconcile net earnings (loss)
  to net cash provided by operating activities:
   Extraordinary gain                                 -    (455,384)          -
   Accrual for loss on discontinued operations (102,375)    102,375           -
   Depreciation & amortization                  685,319   1,403,632   1,538,204
   Deferred income taxes                              -           -   1,202,000
   Accounts receivable                          960,397   2,116,373     712,144
   Inventories                                  (52,110)    864,866     519,534
   Accounts payable & accrued expenses         (743,645) (1,351,299)  1,284,493
   Deferred service revenue                    (718,356)    466,783    (118,530)
   Other - net                                   20,637    (226,441)    168,523
                                                 ------    --------     -------
   Net cash provided by operating activities    624,120   2,093,318     210,449
                                                -------   ---------     -------


CASH FLOWS FROM INVESTING ACTIVITIES:
 Additions to property and equipment            (36,252)    (37,133)   (292,441)
 Additions to field spare parts                (762,611) (1,044,973)   (536,310)
 Decrease in intangible assets                    8,245           -           -
                                               --------   ---------     -------
   Net cash (used) by investing activities     (790,618)  1,082,106    (828,751)
                                               --------   ---------     -------


CASH FLOWS FROM FINANCING ACTIVITIES:
 Proceeds from shareholder loans, net           209,539     539,130     571,670
 Net (repayment) borrowings from note
  payable to bank                                     -  (1,488,295)     66,136
 Proceeds from sale of common shares                 10           -           -
 Repayments on debt                             (75,000)    (30,969)    (12,500)
                                                --------    --------    --------
  Net cash (used)/provided by
   financing activities                         134,549    (980,134)    625,306
                                                -------     -------     -------

NET INCREASE (DECREASE) IN CASH                 (31,948)     31,078       7,004
CASH - beginning of year                         50,891      19,813      12,809
                                                 ------      ------      ------
CASH - end of year                           $   18,943  $   50,891  $   19,813
                                                 ======      ======      ======



                  See notes to consolidated financial statements.

SUPPLEMENTAL NONCASH FINANCING TRANSACTION

During 1996, the Company  restructured its note payable to the bank resulting in
a non-cash reduction in the note payable,  such reduction  totaling  $1,544,661,
and a corresponding increase in the amount due to its principal shareholder.




                                    Page 32
<PAGE>


                               DELTA COMPUTEC INC.
                               -------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
               FOR THE YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995
               ---------------------------------------------------


(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
     2 below regarding the Company's  Intronet  Division and the 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,  Delta Data Net, Inc. ("Data Net"), (see
     Note  2),  and  SAI/Delta.   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 had net
     earnings in Fiscal 1997. However, the Company incurred net losses in Fiscal
     1996 and 1995, had a working capital deficit and a stockholders' deficit of
     $1,296,414 and $2,179,149,  respectively, as of October 31, 1997 and was in
     default under certain loan agreements as of October 31, 1997. (See Note 3).
     In view of the losses  incurred in Fiscal  1996 and 1995 and  related  cash
     flow difficulties,  management initiated certain actions designed to return
     the Company to its core  business and  profitability.  Among these  actions
     were: (1) cost reductions  associated with the centralization of operations
     in its Teterboro, New Jersey location; (2) termination of operations of the
     Data Net  subsidiary;  (3) 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; (4)  restructuring  of its
     primary lending  relationship;  (5) negotiation of a buy-out and settlement
     of a debenture; (6) obtaining of an extension until November 1, 1998 in its
     lending arrangement with its lenders;  and (7) renegotiation of its lending
     agreement with its commercial lenders whereby the maximum loan amounts have
     been  increased  for the period  October 1 through  December  31,  1997 and
     January 1  through  June 30,  1998.  These  actions  have  resulted  in the
     realization of management's plan to improve  profitability in the Company's
     core business and increase cash flows in Fiscal 1997,  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.


                                    Page 33
<PAGE>

     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 based on estimated useful lives which are as follows:

                                                            Estimated
                              Description                   Useful Life
                              -----------                   -----------

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

     Maintenance  and repairs are  charged to expense as  incurred.  The cost of
     renewals or  improvements  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.

     The Company regularly  assesses all of its long-lived assets for impairment
     and  recognizes a loss when the carrying value of an asset exceeds its fair
     value.

     The Company  determined  that no  impairment  loss need be  recognized  for
     applicable assets in Fiscal 1997 or 1996.

     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 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  recording
     additional  amortization expense of approximately $505,000 relating to such
     impairment,  $330,164  of which is  included  in the Fiscal  1995 Loss From
     Discontinued Operations.

     Deferred Service Revenue
     ------------------------

     Service revenue is recognized  ratably over the contract  period.  Deferred
     service revenue represents billings 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.



                                    Page 34
<PAGE>

     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,
     1997,  1996  and  1995  totalled   14,741,548,   6,811,575  and  6,811,575,
     respectively.

     New Accounting Standards Pronouncements
     ---------------------------------------

     1. EARNINGS PER SHARE
        ------------------

     In March, 1997, the Financial  Accounting  Standards Board issued Statement
     of Financial Accounting Standards (SFAS) No. 128, "Earnings per Share". The
     new standard  requires dual  presentation of basic and diluted earnings per
     share  (EPS) on the face of the  statement  of  operations  and  requires a
     reconciliation  of the numerators and denominators of basic and diluted EPS
     calculations.  The  statement  will be effective  for periods  ending after
     December 15, 1997.  Early adoption of the statement is not  permitted.  The
     Company is currently  evaluating  what impact the adoption of this standard
     will have on its disclosures.

     2. Comprehensive Income
        --------------------

     In June 1997, the Financial Accounting Standards Board issued SFAS No. 130,
     "Reporting  Comprehensive  Income".  SFAS No. 130 establishes standards for
     reporting and  disclosure  of  comprehensive  income and its  components in
     financial  statement  format and is effective for financial  statements for
     fiscal years  beginning  after December 15, 1997.  Comprehensive  income is
     defined as the change in equity of a  business  enterprise  during a period
     from  transactions  and  other  events  and  circumstances  from  non-owner
     sources.  Items  considered  comprehensive  income include foreign currency
     items,  minimum  pension  liability  adjustments  and unrealized  gains and
     losses on certain investments in debt and equity securities. In the opinion
     of  management,  SFAS  No.  130  will not  have a  material  effect  on the
     Company's financial statements.

     Concentration of Credit Risk
     ----------------------------

     Financial   instruments   which   potentially   subject   the   Company  to
     concentration  of credit risk consist  principally of accounts  receivable.
     The  Company's top ten customers  accounted  for  approximately  65% of its
     total  revenues in Fiscal 1997,  and one of these  customers  accounted for
     approximately  12% of total  revenues in Fiscal 1997.  The Company does not
     require collateral or other security to support customers' receivables.


(2)  Discontinued Operations
     -----------------------

     As part of the  Company's  strategy of  concentrating its focus on its core
     business,  Data Net  terminated  its business  operations on March 8, 1996.
     Prior to this  termination,  Data Net was in the  business  of the sale and
     distribution  of hardware and test  equipment  and the sale and assembly of
     cables used in data communications applications.

     In November,  1994, the Company acquired substantially all of the operating
     assets of  Intronet,  Inc.  These  assets were  acquired  in  exchange  for
     $337,000  in  cash  and  the  assumption  of   approximately   $588,000  in
     liabilities of Intronet,  Inc.  Subsequent to the  acquisition and prior to
     the  termination  of  operations  of the  Intronet  Division,  the Intronet
     Division designed,  installed and supported advanced computer networks with
     emphasis  in large  company and  industrial  facilities  requiring  network
     hubbing integrated with fiber and copper cabling.  In the fourth quarter of
     Fiscal 1996,  management  decided to terminate  operations  of the Intronet
     Division,  which  was  substantially  accomplished  at  October  31,  1996,
     followed by the closing of its office in December, 1996.



                                    Page 35
<PAGE>

     A loss of  $118,142  on  disposal  of  these  discontinued  operations  was
     recorded  during the fiscal year ended  October 31,  1997.  A provision  of
     $1,843,487  for the loss on disposal of these  discontinued  operations was
     recorded  during the fiscal year ended  October 31, 1996,  consisting  of a
     $1,741,112 loss from operations and a $102,375 loss on disposal. Due to the
     Company's accumulated deficit position, there was no tax benefit recorded.

     The  Company's   operating   results  for  all  periods  presented  reflect
     continuing  operations,  comprising the core business of providing computer
     system,  data  communication and Lan/Wan  technical  services and products.
     Interest expense allocated to discontinued  operations for the fiscal years
     ended  October 31, 1996 and 1995  represents  an  allocation  of  corporate
     interest   expense  and  amounts   directly  related  to  the  discontinued
     businesses.  The  allocation of corporate  interest  expense was based,  in
     part,  on a ratio of the net assets of the  discontinued  operations to the
     sum  of  the  consolidated  net  assets  and  consolidated  debt,  adjusted
     accordingly.  Amounts  allocated  for  interest  in  Fiscal  1996  and 1995
     totalled  $367,892 and  $299,585,  respectively.  Interest  expense for the
     fiscal year ended  October 31,  1997,  while almost  wholly  related to the
     losses  incurred in  discontinued  operations  in prior fiscal  years,  was
     absorbed in its entirety by the Company's  core  operations.  Revenues from
     discontinued  operations were $3,996,507 and $20,064,694 in Fiscal 1996 and
     1995, respectively.  There were no remaining net assets of the discontinued
     operations at October 31, 1997. However,  additional expenses were incurred
     in Fiscal  1997 above the  amounts  accrued in Fiscal  1996  related to the
     discontinued operations.


(3)  DEBT AND DEBT DUE TO SHAREHOLDER
     --------------------------------

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

                                                            1997        1996
                                                            ----        ----
       Due to shareholder                            $ 2,865,000 $ 2,655,461
       Term loan, due in full on October 10, 2001
         with interest payable monthly at prime plus
         1.0%, collateralized by field spare parts
         (the "Term Loan")                               750,000     750,000
       Notes payable                                           -      75,000
                                                     ----------- -----------
                                                     $ 3,615,000 $ 3,480,461

       Less: Current portion                                   -      75,000
                                                     ----------- -----------
                                                     $ 3,615,000 $ 3,405,461
                                                     =========== ===========

     On October 10, 1996, the Company restructured the note payable to its bank,
     which totalled  $2,294,661 at that time. The bank,  National Canada Finance
     Corp. ("NCFC") was also its then primary lending institution.  A portion of
     the note  payable  to NCFC  plus  related  fees and  expenses,  aggregating
     $1,544,661,  was assumed by the Company's principal stockholder,  Joseph M.
     Lobozzo  II  ("Lobozzo"),  and the  balance  of the loan,  in the amount of
     $750,000,  was  restructured as a Term Loan. The Company has 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  amount was increased  from  $2,550,000 to
     $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 and its Board of  Directors;  (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


                                    Page 36
<PAGE>

     is due on June 30, 1998. In January,  1998, the lending  agreement with its
     commercial  lenders was further  amended to extend the terms of the lending
     agreement  from June 30, 1998 to November 1, 1998. A copy of the  amendment
     is annexed as Exhibit B to this Form 10-K  Report.  In January,  1998,  the
     Lender  executed a waiver (the "January 1998  Waiver"),  a copy of which is
     annexed as Exhibit C to this Form 10-K Report,  whereby the Lenders  waived
     any  non-compliance  by the Company  with certain  provisions  of the First
     Restated Credit  Agreement,  including Section 2.1 relating to maximum loan
     amounts,  borrowing  amounts  not  supported  by  Eligible  Receivables  or
     borrowing  amounts  permitted  only if  Operating  Budget  Targets are met,
     without meeting those targets.

     As of October 31, 1997 and October 31, 1996, there were principal  balances
     of $2,865,000 and $2,255,461,  respectively,  outstanding under the Lobozzo
     Loan, both of which balances included advances totaling $633,600 ("Overline
     Advances")  received from Lobozzo prior to the loan restructuring  referred
     to above.

     The agreement  underlying  the Term Loan requires the Company to maintain a
     ratio of field spare parts to outstanding  indebtedness  of at least 2.5 to
     1. The Company has been in compliance  with this ratio  requirement for all
     periods  since  inception  of the loan  restructuring.  Lobozzo has pledged
     480,000  of  the  Company's  common  shares  owned  by  him  as  additional
     collateral  for the Term Loan.  Agreements  have been made to provide  NCFC
     with additional  equity in the Company (up to 17.5% of the Company's issued
     and outstanding  common shares) under certain  circumstances.  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.

     In addition,  as of October 31, 1996,  the Company was obligated to Lobozzo
     in the  principal  amount of  $400,000 as a result of a May,  1995  Lobozzo
     Commitment (the "Lobozzo Commitment") in the original amount of $400,000 to
     provide additional  financing to the Company  (collectively with the amount
     to be loaned by NCFC, the "Overadvance  Facility").  In connection with the
     agreement  whereby  Lobozzo  provided the Lobozzo  Commitment,  the Company
     issued  a  May,  1995  Option  Agreement   entitling  Lobozzo  to  purchase
     11,440,475 of the Company's  common shares for an aggregate  exercise price
     of $10. In February,  1997, the May, 1995 Option Agreement,  as amended and
     restated,  was exercised in full by the principal shareholder 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  control  persons of the  Registrant.  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 was as follows for the fiscal years ended October 31:

                      1997             1996              1995
                      ----             ----              ----
                   $ 471,385        $ 405,869         $ 550,799

     Interest paid to Lobozzo and Joanne Lobozzo for Fiscal 1997, and to Lobozzo
     for Fiscal 1996 and 1995, was $401,797, $102,625 and $40,533, 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, 1996,  the Sellers  agreed to sell the
     entire principal  balance of the 8% subordinated  debenture,  together with
     accrued interest of $55,384, to the Company for $75,000.  This transaction,
     which  resulted in a $455,384 gain on purchase of debt, is reflected in the
     Fiscal 1996 operating results as an extraordinary gain.



                                    Page 37
<PAGE>

     The Company also has guaranteed an 8% subordinated debenture of Data Net in
     the face amount of  $600,001,  as restated,  to Lobozzo and Joanne  Lobozzo
     (the  "Lobozzo  Debenture").  The  Lobozzo  Debenture  was  due  in  annual
     installments  of  $200,000  commencing  January  31, 1996 and was issued in
     connection with an option agreement entitling Lobozzo to purchase 1,304,350
     shares of the  Company's  common  shares at an  exercise  price of $.46 per
     common share. The Restated Lobozzo  Debenture and the Restated 1992 Lobozzo
     Option Agreement were later further restated in February, 1997 when Lobozzo
     transferred  to Joanne Lobozzo half of the Restated  Lobozzo  Debenture and
     the Restated 1992 Lobozzo Option  Agreement,  and those documents have been
     reissued as the "Second  Amended and Restated  Lobozzo  Debentures" and the
     "Second  Amended  and  Restated  Lobozzo  Option  Agreements"  (ee Item 13,
     "Certain  Transactions - Lobozzo  Transactions").  No payments of principal
     have been made on the Second Amended and Restated Lobozzo  Debentures,  and
     the  Second  Amended  and  Restated   Lobozzo  Option   Agreements   remain
     unexercised  as of the date of this Form 10-K Report.  The Second  Restated
     Lobozzo  Debentures  provided,  with respect to each of the two debentures,
     that  $300,000.50  (an  aggregate  of  $600,001)  would  be paid in full on
     January 31, 1998.  In January,  1998,  the two Second  Amended and Restated
     Lobozzo Debentures were further amended to provide, with respect to each of
     the two  debentures,  that  $300,000.50 (an aggregate of $600,001) would be
     paid in full on January 31, 1999.  Copies of the two amended Second Amended
     and  Restated  Lobozzo  Debentures  are annexed as Exhibits D and E to this
     Form 10-K Report.

(5)  INCOME TAXES
     ------------

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


















                                    Page 38
<PAGE>



                                                  Year Ended October 31
                                                  ---------------------

                                              1997        1996        1995
                                              ----        ----        ----
             Current:
             Federal                    $   11,000  $        - $         -
             State                          25,000       7,489       4,000

             Deferred:
             Federal                             -           -   1,199,000
             State                               -           -           -
                                         ---------   ---------  ----------
                                        $   36,000  $    7,489 $ 1,203,000
                                         =========   =========  ==========

     The income tax provision (benefit) is allocated as follows:


                                                  Year Ended October 31
                                                  ---------------------

                                             1997         1996         1995
                                             ----         ----         ----

          Income taxes related
           to continuing operations     $  36,000     $  7,489  $  (130,000)
          Income taxes related
           to discontinued operations           -            -    1,333,000
                                         --------      -------   ----------
          Total income taxes            $ 36,000      $  7,489  $ 1,203,000
                                         =======       =======   ==========


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

                                                  Year Ended October 31
                                                  ---------------------

                                            1997         1996          1995
                                            ----         ----          ----

     Federal provision (benefit)
      based on statutory tax rate       $ 214,000    $ (279,000) $ (1,324,000)
     Permanent book-to-tax
      differences:
     Goodwill amortization                 16,000        16,000      195,000
     Other permanent items                (72,000)      (17,000)     (74,000)
     Increase (decrease) in
      valuation allowance for
      deferred taxes                     (138,000)      282,000    2,376,000
     State provision net of
      federal tax effect                   16,000         5,489       30,000
                                        ---------      --------    ---------
                                       $   36,000    $    7,489 $  1,203,000
                                        ==========    ========== ============



                                    Page 39
<PAGE>


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

- --------------------------------------------------------------------------
                                        1997        1996         1995
- --------------------------------------------------------------------------

Nondeductible inventory reserves      $   65,000    $ 75,000  $   228,000
Nondeductible bad debt reserves           42,000      90,000      121,000
Nondeductible discontinued
 operations reserves                           -      35,000            -
Tax loss carryforwards                 2,225,000   2,461,000    1,898,000
Accelerated book amortization
 of field spare parts                    262,000      74,000      200,000
Investment tax credit carryforward       111,000     111,000      111,000
Other                                      3,000           -        6,000
Less allocable valuation allowance    (2,558,000) (2,696,000)  (2,414,000)
                                       ---------  ----------   ----------

Total                                  $ 150,000   $ 150,000  $   150,000
                                         =======     =======      =======
- --------------------------------------------------------------------------

     At October  31,1997  the  Company  has  recorded  a  deferred  tax asset of
     approximately $2,225,000 reflecting the benefit of approximately $6,544,000
     in loss  carryforwards,  which expire in varying  amounts  between 2001 and
     2011.  Realization  of this and  other  deferred  assets  is  dependent  on
     generating sufficient taxable income in future periods. Management believes
     that sufficient  future income will exist to allow  utilization of $150,000
     of the deferred tax asset.

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

                              1997       1996      1995
                              ----       ----      ----
                              7,958      7,489    16,359


(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:

                                        1997         1996      1995
                                        ----         ----      ----
               Rental expense       $ 329,109     $ 397,009 $ 427,473
               Sub-lease income       (41,120)      (20,560)        -
                                    ---------      --------  --------
               Net Rental expense   $ 287,989     $ 376,449 $ 427,473

     As of October 31, 1997,  the minimum future  payments under  non-cancelable
     operating leases with initial or recurring terms for the next four years is
     summarized as follows:



                                    Page 40
<PAGE>



            Fiscal Year                           Amount
            -----------                           ------
            1998...................           $   307,014
            1999...................           $   317,440
            2000...................           $   307,440
            2001...................           $   176,782


(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
     Company  has  adopted  the  disclosures-only   provision  of  Statement  of
     Financial   Accounting  Standards  No.  123,  "Accounting  for  Stock-Based
     Compensation".  Accordingly no compensation  cost, if required,  would have
     been  recognized  for the Stock  Option  Plan as it relates  to  employees.
     However, because the various prices at which the applicable incentive stock
     options are  exercisable  are, and have been, in excess of the market price
     of the Company's  common  shares at October 31, 1996 and 1997,  there would
     have been no  compensation  cost for the  Company's  stock option plan,  as
     would have been determined based on the fair value at the date of grant for
     awards  consistent  with the provisions of SFAS No. 123.  Accordingly,  the
     Company's  net  earnings  and net  earnings  per common  and  common  share
     equivalents  would not have been affected by the  provisions of SFAS No.
     123.

     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.

                                           1997        1996       1995
                                           ----        ----       ----
        Outstanding - beginning of
           year                           345,500    230,500     344,000
        Granted                           153,000    159,000     100,000
        Exercised                               -          -           -
        Canceled                         (127,500)   (44,000)   (213,500)
                                          -------    -------     -------
        Outstanding - end of year         371,000    345,500     230,500
                                          =======    =======     =======

        Average exercise price of
         outstanding and exercisable
         options                            $.26       $.42       $.86
                                             ===        ===        ===
     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:

                                              1997       1996       1995
                                              ----       ----       ----
        Outstanding - beginning of year          -          -      6,000
        Granted                                  -          -          -
        Exercised                                -          -          -
        Canceled                                 -          -      6,000
                                                 -          -      -----
        Outstanding - end of year                -          -          -
                                              ====       ====      =====

        Average exercise price of
         outstanding and exercisable
         options                                 -          -          -
                                              ====       ====      =====


                                    Page 41
<PAGE>


                                DELTA COMPUTEC INC.
                                -------------------
                 SCHEDULE VIII - VALUATION AND QUALIFYING ACCOUNTS
                 -------------------------------------------------
                FOR THE YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995
                ---------------------------------------------------


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, 1997:

                 $  263,808   $   30,361     $      -  $  (169,970)  $  124,199
                    =======       ======        =====      =======      =======

Year ended October 31, 1996:

                 $  652,523   $   84,418     $      -  $  (473,133)  $  263,808
                    =======       ======        =====      =======      =======

Year ended October 31, 1995:

                 $  193,238   $  631,701     $      -   $ (172,416)  $  652,523
                    =======      =======         ====      =======      =======


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, 1997:

                 $  220,904   $       -      $      -   $  (28,613)  $  192,291
                    =======      ======          ====       ======      =======

Year ended October 31, 1996:

                 $  671,711   $  84,193      $      -   $ (535,000)  $  220,904
                    =======      ======          ====      =======      =======

Year ended October 31, 1995:

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




                                    Page 42
<PAGE>


Item 9.   Disagreements on Accounting and Financial Disclosure
          ----------------------------------------------------

            None






































                                    Page 43
<PAGE>


                                   PART III

Item 10.  Directors and Executive Officers of the Registrant.
          ---------------------------------------------------

                           DIRECTORS OF THE REGISTRANT
                           ---------------------------

Year first
Elected
Director       Name and Background
- --------       -------------------

1995           Alfred C. Engelfried,  Director and Assistant Secretary,  age 54,
               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  51,  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 17 years.

1988           Joseph M.  Lobozzo  II,  Director  and  Chairman  of the Board of
               Directors, age 54, 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,
               1996 and October 31, 1997,  Mr.  Lobozzo was considered to be the
               controlling person of the Company.  As of the date of filing this
               Form 10-K Report,  Mr. Lobozzo and his wife, Joanne Lobozzo,  are
               considered  to  be  controlling  persons  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 52, 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 20 years.

1997           John T. Smith,  Director, age 50, was, through April, 1997, Chief
               Executive Officer of JTS ChequeOut  Solutions,  Inc.  ("JTS"),  a
               company  that he  founded in 1980.  JTS,  which is engaged in the
               business of software  development and product sales,  was sold to
               Ajilon  Corporation in April,  1997, and Mr. Smith is currently a
               consultant to Ajilon. Mr. Smith is also currently associated with
               private  organizations  in the areas of real estate  development,
               management  consulting,  media  design and photo CD imaging.  Mr.
               Smith was  elected a director  in June,  1997 to fill an existing
               vacancy on the Board of Directors.

     The Board of Directors  held six (6) meetings  during Fiscal 1996 and seven
(7) meetings during Fiscal 1997. 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  immediately  made to fill
those  vacancies,  but the vacancies have now been filled.  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 entire
Board of Directors.



                                    Page 44
<PAGE>

     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 financial personnel to review the
adequacy  of  the  Company's  accounting  principles,   financial  controls  and
policies. The current members of the Audit Committee are Messrs. Lobozzo, Julian
and McCusker.  The Audit Committee held no meetings during Fiscal 1996 or Fiscal
1997,  but the  entire  Board  of  Directors  performed  the  functions  of that
Committee during those time periods.

     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 current members of
the  Compensation  Committee are Messrs.  Engelfred,  Julian and  McCusker.  The
Compensation  Committee held no meetings  during Fiscal 1996 or Fiscal 1997, but
the entire Board of Directors  performed the functions of that Committee  during
those  time  periods.  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.
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:


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

John DeVito              41        President and Chief Operating
                                   Officer                                 1995

Joseph M. Lobozzo II     54        Director and Chairman of the
                                   Board of Directors                      1995

Michael Julian           51        Director and Secretary                  1995

Frank J. Donnelly        57        Chief Financial Officer and
                                   Chief Accounting Officer                1996

Alfred C. Engelfried     54        Director and Assistant Secretary        1995

Michael McCusker         52        Director and Assistant Secretary        1995

Edward J. Drohan         63        Vice President, Sales and Marketing     1996

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 - Electronic Data Products Service,  Inc. ("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.  Donnelly has served as Chief  Financial  Officer and Chief  Accounting
Officer of the Company  since  joining the Company in February,  1996.  Prior to
February, 1996, from 1993 to 1996 Mr. Donnelly served as financial consultant to
healthcare,  manufacturing  and  publishing  businesses.  Mr.  Donnelly was Vice
President of Finance for a healthcare business from 1990 to 1993. Prior to 1990,
he held similar positions with consumer products and healthcare businesses. (See
Exhibit A to this Form 10-K Annual Report.)

     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.


                                    Page 45
<PAGE>

     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.

     Following the  resignation  in May, 1995 of Peter Smith,  the  Registrant's
former Chief Financial Officer, Walter Struble became the Acting Chief Financial
Officer of the Company and served in that capacity  until his death in December,
1995.

     In August,  1996,  Edward  Drohan was employed on a full-time  basis as the
Company's  Vice-President,  Sales  and  Marketing,  a  position  which is not an
elected  corporate  officership.  Prior to becoming an employee,  Mr. Drohan had
been a consultant to the Company since April,  1996.  Mr. Drohan has also served
for five years as the Vice  President of Sales and Marketing  with Bell Atlantic
Business System Services and for fifteen years with Telex Computer  Products and
Storage  Technology  Corporation  in  various  sales and  marketing  capacities,
ultimately  serving as Vice  President  with both  companies.  For the five-year
period  prior  to  joining  the  Company,  Mr.  Drohan  was  self-employed  as a
consultant in the computer  maintenance  field.  During this period of time, his
principal client was Bankers Trust Company located in New York, N.Y.

     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 Messrs. Lobozzo and Julian are brothers-in-law.


             SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE
             -------------------------------------------------------

     During Fiscal 1996 and Fiscal 1997, 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 1996 and Fiscal 1997 or prior  Fiscal
Years.  John  DeVito,  4 late  reports and 2  unreported  transactions;  Michael
Julian, 2 late reports and 1 unreported  transaction;  Michael McCusker,  2 late
reports and 1 unreported  transaction;  Alfred  Engelfried, 2 late reports and 1
unreported  transaction;   Edward  Drohan,  4  late  reports  and  2  unreported
transactions;  Frank J. Donnelly, 4 late reports and 2 unreported  transactions;
Joseph Lobozzo and Joanne  Lobozzo 2 late reports and 1 unreported  transaction;
and John T. Smith, 1 late report.

Item 11.  Executive Compensation.
          -----------------------

     The following  table sets forth  information  with respect to the President
and Chief  Operating  Officer,  and each  executive  officer  whose total annual
salary and bonus for Fiscal 1995, 1996 and 1997 exceeded $100,000.

                           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, 1994 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

John DeVito         1996    $105,635    $16,922         10,000 (6)    $ 1,651

John DeVito         1997    $127,616    $20,026         78,000 (6)    $ 1,644

Edward Drohan       1996(4) $ 52,712(4) $    -          40,000 (5)    $ 1,644

Edward Drohan       1997    $130,099(4) $    -          30,000 (5)    $ 5,100



                                    Page 46
<PAGE>

(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 bonuses for Fiscal 1995 and Fiscal 1996
were  awarded  on a basis  other than as  provided  for in  DeVito's  Employment
Agreement.  As of the date of filing this Form 10-K Report, no bonus payment has
been made for Fiscal  1997.  However,  a provision  in the amount of $20,000 has
been accrued as of October 31, 1997.

(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,  1996 and 1997,  the  Company  made no
matching  contributions.

(3) Partial year. Mr. Loomis' employment  terminated during Fiscal 1995. Messrs.
DeVito  and Drohan  assumed  their  positions  in Fiscal  1995 and Fiscal  1996,
respectively.

(4) Includes consultant  compensation prior to becoming a full-time employee and
all draws (See "Employment Agreements", below).

(5) Does not  include  options  to be  issued  in  Fiscal  1998 to  purchase  an
additional 30,000 common shares. (See "Employment Agreements", below).

(6) Does not  include  options  to be  issued  in  Fiscal  1998 to  purchase  an
additional 22,000 common shares. (See "Employment Agreements", below).

     The following table shows, as to the current Chief Operating  Officer,  the
Chairman of the Board of Directors,  Chief  Financial  Officer,  Vice President,
Sales and Marketing  and other  executive  officers of the Company,  information
concerning stock options granted in Fiscal 1996.

                      STOCK OPTIONS GRANTED IN FISCAL 1996
                      ------------------------------------

                                     Exercise Expiration  Grant         Present
Name           Options           %      Price Date        Date            Value
- ----           -------           -      ----------        ----            -----
DeVito          10,000          22    $   .13 4/29/01 (1) 4/30//96            -
Drohan          20,000          45        .13 4/29/01 (2) 4/30//96            -
Donnelly        10,000          22        .13 4/29/01 (3) 4/30//96            -
Metrick          5,000          11        .13 4/29/01     4/30//96            -

(1) Does not include options for 100,000 shares called for to be issued pursuant
to the DeVito  Employment  Agreement (See "Employment  Agreements",  below),  of
which options for 78,000 shares were issued in Fiscal 1997.

(2) Does not include  options for 50,000 shares issued in Fiscal 1997 or options
for an  additional  30,000  common  shares called for to be issued in the future
pursuant  to the  Drohan  Employment  Agreement  (See  "Employment  Agreements",
below).

(3) Does not include an option to purchase 25,000 common shares issued in Fiscal
1997.

The  following  table shows,  as to the current  Chief  Operating  Officer,  the
Chairman of the Board of Directors,  Chief  Financial  Officer,  Vice President,
Sales and Marketing  and other  executive  officers of the Company,  information
concerning stock options granted in Fiscal 1997.



                                    Page 47
<PAGE>

                      STOCK OPTIONS GRANTED IN FISCAL 1997
                      ------------------------------------

                                     Exercise Expiration  Grant         Present
Name           Options           %      Price Date        Date            Value
- ----           -------           -      ----- -----       ----            -----
DeVito          78,000          51       (1)  (1)          (1)                -
Drohan          50,000          33       (2)  (2)          (2)                -
Donnelly        25,000          16  $    .105 6/26/02     6/25/97             -

(1)  Includes  options  for 50,000  common  shares at $.105 per share  issued on
August 12, 1997 (which  options expire on August 13, 2002) and for 28,000 common
shares at $.10 per share  issued on October  4, 1997  (which  options  expire on
October 5, 2002).  Does not  include  options for an  additional  22,000  common
shares to be issued in the future.

(2)  Includes  options  for  20,000  common  shares at $.17 per share  issued on
November  4, 1996  (which  options  expire on  November  5, 2001) and for 30,000
common shares at $.105 per share issued on August 12, 1997 (which options expire
on August 14, 2002).  Does not include  options for an additional  30,000 common
shares to be issued in the future.

     The following  table shows  aggregate  option  exercises in Fiscal 1996 and
Fiscal 1997 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.


                   AGGREGATED OPTION EXERCISES IN FISCAL 1996
                       AND OCTOBER 31, 1996 OPTION VALUES
                       ----------------------------------

                                      None


                   AGGREGATED OPTION EXERCISES IN FISCAL 1997
                        AND OCTOBER 31, 1997 OPTION VALUES
                        ----------------------------------

                                      None


Employment Agreements
- ---------------------

     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 DeVito  Employment  Agreement  calls for a base
salary  of  $105,000  per  year,  plus a bonus of 5% of the net  profits  of the
Company and its  subsidiaries  as reported on the Company's  tax return.  During
Fiscal  1995,  1996 and Fiscal  1997,  Mr.  DeVito  received  bonuses of $8,767,
$16,922 and $20,026,  respectively,  which bonuses were awarded on a basis other
than as provided for in the DeVito Employment  Agreement.  The DeVito Employment
Agreement  further  provided that, by July 1, 1996, the Board of Directors would
consider a $15,000 increase in Mr. DeVito's base salary,  based on factors which
include changes in net worth, cash flow, year-to-date  profitability,  projected
profitability  for the full year,  sales  growth and employee  satisfaction.  In
January,  1997,  DeVito's annual salary was increased from $105,000 to $120,000.
The DeVito Employment  Agreement further provides that DeVito will receive stock
options of 50,000 common shares at November 1, 1996 and November 1, 1997, for an
aggregate of 100,000  common  shares.  Options for an aggregate of 78,000 common
shares  have been  issued as of the date of the filing of this Form 10-K  Annual
Report.  Options for the remaining  22,000 common shares will be issuable in the
future. (See Item 1, A, 1, above).

     The DeVito  Employment  Agreement also provides that,  through  November 1,
1998, in the event of a sale of 50.1% or more of the shares of the Company, or a
merger of the Company (a "Change of  Ownership"),  either of which  results in a
non-voluntary termination of DeVito, DeVito will be entitled to receive his base
salary for one year; if DeVito is separated during the first year after a Change
of Ownership, DeVito's base salary will continue for the remainder of that year;
and, if DeVito accepts a position at another company during the first year after
a Change of Ownership, the Company will make up any difference in base salary in
the event of a salary reduction. In each instance, health plan benefits and life
insurance  benefits  will  continue  on the  same  terms.  A copy of the  DeVito
Employment Agreement was annexed to the 1996 Form 10-K Report as Exhibit A. (See
Item 1, A, 1, above).



                                    Page 48
<PAGE>

     During  Fiscal  1996,  the Company  entered  into a letter  agreement  (the
"Drohan  Letter  Agreement")  with  Edward  Drohan  ("Drohan"),   its  new  Vice
President,  Sales and Marketing,  providing for the following:  a base salary of
$90,000  annually  with  commission  through  October 31, 1996, at the Company's
standard  commission  rates on  business  personally  generated  by  Drohan.  In
accordance with the Company's  standard policy,  commissions are to be paid upon
receipt of payment  from the  customer.  A $3,000 draw  against  commissions  is
provided.  Commencing November 1, 1996, the standard  commission  arrangement is
replaced by two  programs  designed to reward  Drohan for  contributions  to the
Company's  overall  performance:  (A)  payment of 9% of the  increase in pre-tax
profit from year to year, as reported for the Company's core business alone and,
therefore,  excluding  discontinued  operations and the effect of  extraordinary
items:  the  $3,000  per  month  draw  will  continue;  pre-tax  profit  will be
calculated  monthly  and  reconciled  and  remitted  quarterly,  with the entire
program to be reviewed annually;  and (B) participation in the Company's "Senior
Management  Profit  Grid"  which is designed  to permit  participants  to earn a
portion of their  compensation  based on the pre-tax  profitability the Company,
calculated on the percentage  profitability  and actual  revenue.  A copy of the
Drohan Letter Agreement was annexed to the 1996 Form 10-K Report as an Exhibit.

     The Drohan  Letter  Agreement  provides for the  issuance of the  following
stock options:  options to purchase 40,000 common shares within ninety (90) days
of full-time  employment  (all of which have been  issued);  options to purchase
30,000  common  shares  within one year of the date of issue of the first option
(all of which have been  issued) and options to purchase  30,000  common  shares
within two years of the date of issue of the second option.  Options to purchase
70,000  common shares have been issued as of the date of the filing of this Form
10-K Annual  Report.  Options for the  remaining  30,000  common  shares will be
issuable in the future. (See Item 1, A, 1, above).

     During  Fiscal  1997,  the Company  entered  into a letter  agreement  (the
"Donnelly  Letter  Agreement")  with Frank J. Donnelly  ("Donnelly"),  its Chief
Financial Officer and Principal Accounting Officer, providing for the following:
(A) a base salary of $80,000  annually;  and (B)  participation in the Company's
"Senior Management Profit Grid" which is designed to permit participants to earn
a portion of their compensation based on the pre-tax  profitability the Company,
calculated on the percentage of profitability and actual revenue.  A copy of the
Donnelly Letter Agreement is annexed to this 1996 Form 10-K Report as Exhibit A.

     During Fiscal 1995, the Company terminated three employment agreements with
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.  Messrs.  Loomis  and  Bulger  no  longer  have  employment  or  consulting
relationships with the Company.  The Company and Mr. Loomis reached a resolution
regarding Mr. Loomis' employment  agreement (the "Loomis Employment  Agreement")
stipulating  that Mr. Loomis would receive weekly payments  covering a period of
time from April, 1995 through March, 1997. (See Item 13, "Certain Transactions -
Loomis  Transactions",  below).  These payments have been completed.  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, amended again 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


                                    Page 49
<PAGE>

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, 1996,  options  under the  Incentive  Plan  covering an aggregate of
345,500  common  shares had been issued and were  outstanding.  No  exercises of
stock options occurred in Fiscal 1996. As of October 31, 1997, options under the
Incentive  Plan  covering an aggregate of 371,000  common shares had been issued
and were outstanding.  No exercises of stock options occurred in Fiscal 1997. 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 1996
and Fiscal  1997,  DeVito,  the  President  and Chief  Operating  Officer of the
Company,  was  granted an option to  purchase,  respectively,  10,000 and 78,000
common shares for a 5 year period at the then fair market value of the Company's
common shares, or, respectively, $0.13 and $0.105 to $.10 per common share. From
and after the completion of Fiscal 1997, no options have been  reacquired  under
the Incentive Plan, and no options have been issued.


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,  1996  and  1997,  there  were  no  options
outstanding,  and no options had been  exercised  during  either fiscal year. No
options  under the  Non-Qualified  Plan have been issued or exercised  since the
commencement of Fiscal 1996 or Fiscal 1997. No options are outstanding as of the
date of this Form 10-K Annual Report.


              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. This Plan will become effective when new
accounting and operating  software are implemented to provide senior  management
with analysis of results by business unit.


Compensation of Directors
- -------------------------

      The Company pays each  non-employee  director  $250 per each Board Meeting
attended by the director.  During Fiscal 1996 and 1997, no fees were paid to any
non-employee directors, all of which fees were waived.



                                    Page 50
<PAGE>

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

                             PRINCIPAL SHAREHOLDERS
                             ----------------------

     The following table sets forth as of October 31, 1997, 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.       14,749,575              75.42
690 Portland Avenue
Rochester, NY  14620

Michael A. Julian (5)
c/o JML Optical Industries, Inc.           48,000                .26
690 Portland Avenue
Rochester, NY  14620

Michael E. McCusker (6)
c/o JML Optical Industries, Inc.           35,000                .19
690 Portland Avenue
Rochester, NY  14620

Alfred C. Engelfried (7)
366 White Spruce Blvd.                     50,000                .27
Rochester, NY  14623

John DeVito (8)
900 Huyler Street                         311,000               1.69
Teterboro, NJ  07608

Joanne M. Lobozzo (9)
756 Rock Beach Road                     7,607,287              40.24
Rochester, N.Y. 14617

Willcox & Gibbs, Inc. (10)              1,000,000               5.48

Edward J. Drohan (11)                     100,000               0.55

Frank J. Donnelly (12)                     35,000                .19

Mary Metrick                                5,000                .03
                                            -----                ---

All Directors and
Officers as a group
(9 persons) (12)                       15,333,575             77.23

1. During Fiscal 1997,  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. During Fiscal 1997,  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 18,252,050 of the Company's
common shares issued and  outstanding  on October 31, 1997,  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


                                    Page 51
<PAGE>

applicable  to  Lobozzo,  as to which the  number of common  shares  issued  and
outstanding  is  calculated  at 19,556,400  common  shares,  for John DeVito the
number is calculated at 18,440,050 common shares,  for Joanne Lobozzo the number
is calculated at 18,904,225 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  19,854,400   common  shares,   which  number  of  common  shares
outstanding  includes in each instance  common shares  issuable upon exercise of
options to persons  named in the table.  Also includes  options  committed to be
issued to Messrs.  DeVito and Drohan pursuant to their various letter agreements
but not issued as of October 31, 1997 and other  options  issued in Fiscal 1997.
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,  1997:  5,815,113  common  shares  held in Mr.
Lobozzo's sole name;  652,175 common shares  reserved for issuance upon exercise
of the  amended  Second  Amended and  Restated  October  1992  Option  Agreement
(Exhibit F hereto)  issued  concurrently  with the  amended  Second  Amended and
Restated October Lobozzo Debenture  (Exhibit D hereto)  originally issued by the
Company to Mr. Lobozzo on October 28, 1992, and amended and restated on February
16,  1995,  on  February  20, 1997 and in  January,  1998.  (See Item 13). As of
October 31, 1997,  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  5,815,112 common shares held by Joanne Lobozzo;  652,175
common shares  reserved for issuance upon exercise of Joanne  Lobozzo's  amended
Second Amended and Restated  October 1992 Option  Agreement;  and 900,000 common
shares  held by Mr.  Lobozzo's  three adult  children as to all of which  common
shares 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  during Fiscal 1997.  Also  includes,  as of October 31, 1997,
480,000  common  shares  pledged to NCFC as part of the NCFC  Restructuring,  of
which,  under certain  circumstances,  Mr.  Lobozzo has agreed to transfer up to
240,000  common  shares to Joanne  Lobozzo.  (See  "Control of the  Company" and
"Certain Transactions - Lobozzo Transactions", in Item 13).

5. Includes  20,000  common shares  acquired by Mr. Julian and his wife from Mr.
Lobozzo in Fiscal 1997;  12,500  common  shares held jointly with his 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.
(See "Control of the Company" and "Certain Transactions - Lobozzo Transactions",
in Item 13).

6. Includes  25,000 common shares acquired by Mr. McCusker and his wife from Mr.
Lobozzo in Fiscal 1997. 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.  (See
"Control of the Company" and "Certain Transactions - Lobozzo  Transactions",  in
Item 13).

7. Includes  50,000 common shares  acquired by Mr.  Engelfried and his wife from
Mr. Lobozzo in Fiscal 1997. 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 which 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 other  options to purchase  110,000
common shares pursuant to the Incentive Stock Option 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.



                                    Page 52
<PAGE>

9.  Includes  as of October 31,  1997,  5,815,112  common  shares held in Joanne
Lobozzo's own name; 652,175 common shares reserved for issuance upon exercise of
the Second  Amended  and  Restated  October,  1992 Option  Agreement  (Exhibit E
hereto) originally issued by the Company to Mr. Lobozzo on October 28, 1992, and
amended and restated on February 16, 1995, on February 20, 1997,  (at which time
half of the original options agreement was transferred to Joanne Lobozzo) and in
January, 1998. (See Item 13). Also includes 900,000 common shares held by Joanne
Lobozzo's  three adult  children as to all of which common shares Joanne Lobozzo
disclaims  voting power and beneficial  ownership.  Also includes 240,000 of the
480,000  common  shares  pledged  by Mr.  Lobozzo  to NCFC  as part of the  NCFC
Restructuring  which,  under  certain  circumstances  Mr.  Lobozzo has agreed to
transfer to Joanne Lobozzo.  Does not include:  5,815,113  common shares held in
the name of Mr.  Lobozzo;  652,175  common  shares  reserved for  issuance  upon
exercise by Mr.  Lobozzo's  amended  Second Amended and Restated  October,  1992
Option Agreement;  435,000 common shares held in the name of JML Optical, or the
potential  remaining  240,000  common shares pledged to NCFC as part of the NCFC
Restructuring. Joanne Lobozzo disclaims voting power and beneficial ownership in
Mr. Lobozzo's common shares and option.

10. 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.

11.  Includes  100,000 common shares agreed to be issued  pursuant to the Drohan
Letter  Agreement,  70,000 of which were  issued in Fiscal  1997,  and 30,000 of
which remain to be issued. (See "Employment Agreements", above).

12.  Includes  25,000  common  shares  issuable  pursuant to an option issued in
Fiscal 1997.

13. As of October 31, 1997, there were 18,252,050 common shares outstanding. The
figure of 15,333,575  includes the common  shares to which  reference is made in
Notes 4, 5, 6, 7, 8, 9, 11 and 12,  above and  assumes  exercise  of all options
referred to therein. (See Note 3, above).

     During  Fiscal 1997,  there was a change of control of the  Company.  As of
December  30, 1996,  Lobozzo gave to his wife,  Joanne  Lobozzo,  74,875  common
shares,  bringing the number of common shares owned by Joanne Lobozzo in her own
name to 94,875 common shares. 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 transferred 635,000 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 1995 Lobozzo Options, Mr. DiProsa no longer held in excess of 5% of
the outstanding common shares of the Registrant.

     In February,  1997, Lobozzo transferred to Joanne Lobozzo:  (i) half of the
several debt obligations  owed to him by the Company;  (ii) half of the Restated
1992 Lobozzo Option  Agreement to purchase  1,304,350  common shares;  and (iii)
half of the  Restated  May 1995  Lobozzo  Option to purchase  11,440,475  common
shares, as set forth in "Certain Transactions - Lobozzo Transactions", below.

     In February,  1997,  Lobozzo and Joanne  Lobozzo each executed their Second
Restated May 1995 Lobozzo  Option 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.  Following the February, 1997
transactions,  Lobozzo and Joanne Lobozzo each owned,  respectively,  36.87% and
31.86% of the issued and  outstanding  common  shares of the Company.  Lobozzo's
shareholdings include 480,000 common shares pledged to NCFC pursuant to the NCFC
Restructuring.  Lobozzo  and Joanne  Lobozzo  also each hold an  amended  Second
Amended and Restated 1992 Lobozzo  Option  Agreement to purchase  652,175 common
shares and, if exercised in full, then the  shareholdings and percentage of then
19,556,400  issued and outstanding  common shares of the Company for Lobozzo and
Joanne  Lobozzo would  increase to 7,382,288  (37.75%) and  6,467,287  (33.07%),
respectively.  If the 480,000 pledged common shares were returned to Lobozzo and
divided  equally with Joanne  Lobozzo,  they would own  7,142,288  and 6,707,287
common shares, respectively, 36.52% (Lobozzo) and 34.30% (Joanne Lobozzo) and in
the  aggregate  13,849,575  (70.82%) of the  19,556,400  issued and  outstanding
common shares.

     As a result of these  transactions,  Lobozzo  and Joanne  Lobozzo  are each
considered to be controlling persons of the Company.



                                    Page 53
<PAGE>

Item 13.  Certain Relationships and Related Transactions.
          -----------------------------------------------

                             CONTROL OF THE COMPANY
                             ----------------------

     As of October 31, 1997,  Lobozzo had  beneficial  ownership  of  14,749,575
common shares,  or 75.42% of the common shares  outstanding,  either directly or
through control of JML, or beneficially  through the  shareholdings  of his wife
and children  (although  Lobozzo  disclaims  beneficial  ownership of the common
shares,  and options,  owned by his wife, and  children).  Lobozzo and Joanne M.
Lobozzo were jointly  also the  principal  lender to the Company by various loan
agreements.  (See Item 1, above,  and Item 13,  "Certain  Transactions - Lobozzo
Transactions",  below). As of October 31, 1996, Lobozzo had beneficial ownership
of 15,499,575 common shares, or 79.26% of the 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,
1996 and 1997,  the Company  had issued the Second  Amended  and  Restated  1992
Lobozzo  Options to Lobozzo and to Joanne  Lobozzo which were  exercisable  into
1,304,350  common  shares.  If, as of October 31, 1997,  the Second  Amended and
Restated 1992 Lobozzo Option Agreements were fully exercised, Lobozzo and Joanne
Lobozzo would then have had beneficial ownership of 14,749,575 common shares, or
75.92% of the  outstanding  common shares of the Company.  The Company  believes
that  Lobozzo  was a control  person of the  Company as of October  31, 1996 and
October  31,  1997,  as was Joanne  Lobozzo at the  latter  date,  and that both
Lobozzo and Joanne Lobozzo are control  persons of the Company as of the date of
filing of this Form 10-K  Report.  The  change in  control  of the  Company  was
reported in the February, 1997 Form 8-K Report.


                              CERTAIN TRANSACTIONS
                              --------------------


Lobozzo Transactions
- --------------------

1.   To assist in the completion of the Willcox & Gibbs Acquisition, Data Net
and Lobozzo, a director of both the Company and Data Net, entered into a private
placement of the Lobozzo  Debenture  due October 28, 1995, in the face amount of
$600,001 (the "Lobozzo Debenture").  The Lobozzo Debenture was later restated on
February 16, 1995,  to extend its term through  January 31, 1998,  and was again
amended as of January,  1998 to extend its term through  January 31,  1999.  The
Lobozzo Debenture is guaranteed by a subordinated  guaranty of the Company.  The
Company  also issued to Lobozzo the 1992  Lobozzo  Option  Agreement  which,  as
originally  issued,  entitled Lobozzo to purchase 1,304,350 common shares of the
Company at a price of $.46 per share for a three-year  period ending October 28,
1995.  The 1992  Lobozzo  Option  Agreement  was also amended to extend its term
through January 31, 1999. Lobozzo had waived the $200,000 payment due on January
31, 1996 and January 31, 1997. The Restated  Lobozzo  Debenture and the Restated
1992 Lobozzo Option Agreement were later further restated in February, 1997 when
Lobozzo transferred to Joanne Lobozzo half of the Restated Lobozzo Debenture and
the Restated  1992  Lobozzo  Option  Agreement,  and those  documents  have been
reissued as the "Second  Restated  Lobozzo  Debentures" and the "Second Restated
Lobozzo  Option  Agreements"  (See  Item 13,  "Certain  Transactions  -  Lobozzo
Transactions").  No payments of principal  have been made on the Amended  Second
Restated Lobozzo  Debentures,  and the Second Restated Lobozzo Option Agreements
remain  unexercised as of the date of this Form 10-K Report. The Second Restated
Lobozzo Debentures  provided,  with respect to each of the two debentures,  that
$300,000.50  (an  aggregate  of  $600,001)  would be paid in full on January 31,
1998. In January,  1998, the two Second Restated Lobozzo Debentures were further
amended to provide that  $300,000.50 (an aggregate of $600,001) would be paid in
full on January 31,  1999.  Copies of the two Amended  Second  Restated  Lobozzo
Debentures are annexed as Exhibits D and E to this Form 10-K Report.

In 1992,  the Company also entered into a  Registration  Rights  Agreement  with
Lobozzo granting to Lobozzo certain  registration  rights with regard to certain
common shares of the Company which  Lobozzo,  at the time of the Willcox & Gibbs
Acquisition, had the right to purchase, and, subsequent to the completion of the
Willcox & Gibbs  Acquisition,  actually  purchased,  through the conversion of a
previously outstanding Non-Negotiable Subordinated Debenture (as herein defined)
of the  Company.  (See  Section 2, below).  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 15, below.)


                                    Page 54
<PAGE>

2.   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.
Interest  was  payable   quarterly  at  the  interest   rate  offered  on  Jumbo
Certificates of Deposit on the interest payment date, 5.56% at October 31, 1991.
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.   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 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, 3, above.  SAI/Delta is a guarantor
of the Borrower's  obligations with NCFC. Of the Overadvance Facility,  $400,000
would be advanced to the Borrower by Lobozzo pursuant to an agreement (the "1995
Lobozzo Letter  Agreement") and $300,000 by NCFC. The May 1995 Letter  Agreement
and the 1995 Lobozzo Letter Agreement provided for a mechanism  whereby,  as the
Overadvance  Facility  was repaid,  or  additional  advances on the  Overadvance
Facility  were  required,  Lobozzo  and NCFC  could be repaid  or could  advance
additional funds. On May 1, 1995, Lobozzo made the first $400,000 advance to the
Borrower  on the Lobozzo  Commitment  to enable the  Borrower  to  activate  the
Overadvance Facility.  Lobozzo was entitled to receive interest on the amount of
the  outstanding  Lobozzo  Commitment  at the  same  rate of  interest  that the
Borrower paid to NCFC. The interest rate was reduced following the end of Fiscal
1996 (See  Section  8,  below.)  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.   Pursuant  to  the  1995  Lobozzo  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 1995 Lobozzo Letter  Agreement  thereafter
became  inapplicable.  As of May 1, 1995,  as of October 31, 1995, as of October
31,  1996,  as of October 31, 1997 and as of the date of the filing of this Form
10-K Annual Report,  the Company had  20,000,000  common shares  authorized,  of
which as of May 1, 1995,  6,811,325  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
14,479,575  common  shares,  or  approximately  75.42% of the then issued common
shares of the Registrant.  (See "Control of the Company" and Sections 10 through
15, 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.

                                    Page 55
<PAGE>

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 immediately resell 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  "Existing  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  Form 8-K Current
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 Existing  NCFC Loan,  as amended by the  Forbearance  Agreement and the
Forbearance Amendments,  as that Existing 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 Existing 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 Existing  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)


                                    Page 56
<PAGE>

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
Existing  NCFC Loan,  with rates of 3 percent  over prime rate in the event NCFC
ever permitted an overadvance of funds in excess of the Existing 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 Existing 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 Existing
NCFC Loan; and (f) Lobozzo agreed to take a reduced security  position from that
which  NCFC  had  under  the  Existing  Loan  Agreement,  by  entering  into  an
Intercreditor  Agreement with NCFC,  whereby NCFC,  with regard to the NCFC Term
Loan (as herein  defined),  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,  then to June 30, 1998 and, in January,  1998, to
November 1, 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; (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.

     The Lobozzo  Credit  Agreement  had been 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, was annexed as an Exhibit to the Amended  1995
10-K  Report.  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.  In January,  1998, the Lender also
waived any non-compliance  with regard to the Borrowing Base through the date of
Amendment  No. 7. The Lender also waived any  non-compliance  with regard to the
Borrowing Base through the date of the January, 1998 Waiver.

     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 would
accommodate  the Company's  anticipated  revenue growth and  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,
and  Amendment  No. 7 was filed as an Exhibit to the Amended  1995 10-K  Report.
(See Item 16, below).

                                    Page 57
<PAGE>

     As disclosed in Form 10-Q  Quarterly  Reports filed for the quarters  ended
January,  April and July of  Fiscal  1995 and  Fiscal  1996,  respectively,  the
original Credit Agreement  between the Registrant and NCFC was executed on April
1, 1994,  to provide a long-term  credit  facility  (as amended the "NCFC Credit
Agreement").  This credit  facility,  which was to expire on April 30, 1997, was
amended five times, the last time being on October 27, 1995.

     The balance of the Existing  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.
As of October  31,  1997,  a  Quarterly  Prepayment  Premium of $25,000 has been
accrued in the  Company's  financial  statements.  As of the date of filing this
Form 10-K Report,  Quarterly  Prepayment  Premiums  totalling  $50,000 have been
accrued in the Company's financial statements. 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 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 that the Term Loan were repaid in full prior to the thirteenth
month of the Term Loan,  the Pledged  Shares would have been returned to Lobozzo
(and,  if ever issued,  the DCI Warrant would have been  cancelled,  or, if ever
issued,  the assignment of the NCFC Option would have been  cancelled).  In that
the Term Loan was not repaid in full prior to the  thirteenth  month of the Term
Loan,  these  provisions  became  inapplicable.   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).

                                    Page 58
<PAGE>

     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.

     The  annual  interest  rate  applicable  to:  (i)  the  Lobozzo  Commitment
contained in the Lobozzo 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  Loan,  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  Loan,  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 Loan, 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 Loan.

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

     On December 10, 1996, the  Registrant and Lobozzo  amended the Lobozzo Loan
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  account  at
Manufacturer's  & Traders  Trust  Company  other  than by  Michael  Julian,  the
Registrant's   Secretary  or  Michael  McCusker,   the  Registrant's   Assistant
Secretary.  By  Amendment  No. 2 to the  Lobozzo  Loan,  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 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


                                    Page 59
<PAGE>

(jointly with his wife) 25,000 common shares.  (See Section 12, below),  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 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 Loan, 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.

     (b) By Amendment No. 3 to the Lobozzo  Loan,  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;  (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 for $5.

     (c) By Amendment No. 3 to the Lobozzo  Loan,  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  Loan was  annexed  as an Exhibit  to the  February,  1997 Form 8-K
Report.

12.  Exercise of Amended and Restated 1995 Lobozzo Stock 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 Lobozzo Loan
     -------------------------------

     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  defined  in  the  Lobozzo  Credit
Agreement) for the month of April, 1997. Amendment No. 4 to the Lobozzo Loan was
annexed as an Exhibit to the February, 1997 Form 8-K Report.

14.  Amendment No. 5 to Lobozzo Loan
     -------------------------------

     By Amendment  No. 5 to the Lobozzo  Loan,  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.


                                    Page 60
<PAGE>

15.  Amendment No. 6 to Lobozzo Loan
     -------------------------------

     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  Loan,  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 Loan 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.

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.  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.

18.  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.

19.  Waiver
     ------

     In January,  1998, the Lender  executed the January 1998 Waiver,  a copy of
which  is  annexed   hereto  as  Exhibit  C,  whereby  the  Lender   waived  any
non-compliance with the Lobozzo Credit Agreement through the date of the January
1998 Waiver.

Consulting Transactions
- -----------------------

     Mr.  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,
$55,871 in Fiscal 1996 and $34,737 in Fiscal 1997. 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,  $60,681 in consulting
fees remained unpaid at October 31, 1996 and $34,737 in consulting fees remained
unpaid at October 31, 1997. As of December 31, 1997, the Registrant was indebted
to  Mr.  Engelfried  in  the  amount  of  $31,237.  (See  Section  10,  "Lobozzo
Transactions", above).




                                    Page 61
<PAGE>

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;  (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 paragraph (2), below).

     Prior to the Willcox & Gibbs  Acquisition,  Data Net was in the business of
selling  and  installing   data-communication   network   products  and  related
engineering  services and 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.
     -----------

     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,  which  payment was made to the Sellers in the first quarter
of Fiscal 1997. 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
provided 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 as of
October 31, 1996 in the Registrant's consolidated net loss as of that date.

Loomis Transactions
- -------------------

     At the time of his employment by the Company in 1987, Mr. 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


                                    Page 62
<PAGE>

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. All
payments as described herein have been made.

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 63
<PAGE>


                                    PART IV

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, 1997 and 1996

     Consolidated Statements of Operations for the years ended October 31, 1997,
     1996 and 1995

     Consolidated  Statements  of Changes in  Stockholders'  Investment  for the
     years ended October 31, 1997, 1996 and 1995

     Consolidated  Statements  of Cash Flows for the years ended  October  1997,
     1996 and 1995

     Notes to Consolidated Financial Statements

     Financial  Statements  Schedule - Schedule VIII - Valuation and  Qualifying
     Accounts for the years ended October 31, 1997, 1996 and 1995.

     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 10.111,  10.112 AND 10.121 through 10.127. No reports on
Form 8-K were filed  during the last quarter of Fiscal 1997 covered by this Form
10-K.
















                                    Page 64
<PAGE>


                                  SIGNATURES


     Pursuant  to the  requirements  of Section  13 or 15 (d) of the  Securities
Exchange Act of 1933, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.


Dated:  January 29, 1998                DELTA COMPUTEC INC.



                                        By:  /S/ JOHN DEVITO
                                             -----------------------------
                                             John DeVito
                                             President and Chief Operating
                                             Officer


                                        By:  /S/ FRANK J. DONNELLY
                                             ---------------------------
                                             Frank J. Donnelly
                                             Chief Financial Officer and
                                             Chief Accounting Officer


       Pursuant to the requirements of the Securities Exchange Act of 1934, this
Report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.


Dated: January 29, 1998                 By:  /S/ ALFRED ENGELFRIED
                                             ---------------------------
                                             Alfred Engelfried
                                             Director and Assistant Secretary

Dated: January 29, 1998                 By:  /S/ MICHAEL JULIAN
                                             ---------------------------
                                             Michael Julian
                                             Director and Secretary

Dated: January 29, 1998                  By: /S/ JOSEPH M. LOBOZZO II
                                             ---------------------------
                                             Joseph M. Lobozzo II
                                             Director and Chairman of the
                                             Board of Directors

Dated: January 29, 1998                  By: /S/ MICHAEL MCCUSKER
                                             --------------------------
                                             Michael McCusker
                                             Director and Assistant Secretary

Dated: January 29, 1998                  By: /S/ JOHN T. SMITH
                                             -----------------
                                             Director




                                    Page 65
<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 of 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 period ended  October 31, 1996,  and filed on August
19, 1997.

     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,  and filed on
September 15, 1997.

                                    Page 66
<PAGE>

     The Exhibits  denominated by (22) were previously filed as part of, and are
hereby  incorporated  by  reference  herein,  the  Exhibits in the  Registrant's
Amendment No. 1 to Form 10-K for the period ended October 31, 1995, and filed on
December 24, 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 (12)

     (10.54)   Credit Agreement, National Canada Finance Corporation,
               Amendment No. 4 (12)

     (10.55)   Credit Agreement, National Canada Finance Corporation,
               Amendment No. 5 (12)

     (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)



                                    Page 67
<PAGE>
     (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)



                                    Page 68
<PAGE>

     (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).

                                    Page 69
<PAGE>

     (10.113)  Letter  dated September  11, 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).

     (10.115)  Amendment  No. 7 to Amended and  Restated  Credit  Agreement  and
               Other Agreements dated September 12, 1997 (22).

     (10.116)  First Restated Credit  Agreement  among the Registrant,  Data Net
               and Joseph M. Lobozzo II and Joanne M. Lobozzo (22).

     (10.117)  First Restated  Promissory  Note from the Registrant and Data Net
               to Joseph M. Lobozzo II and Joanne M. Lobozzo (22).

     (10.118)  First Restated General  Security  Agreement among the Registrant,
               Date Net and Joseph M. Lobozzo II and Joanne M. Lobozzo (22).

     (10.119)  First  Restated  Unlimited  Continuing  Guaranty of SAI/Delta and
               Joseph M. Lobozzo II and Joanne M. Lobozzo (22).

     (10.120)  First Restated General Security  Agreement  between SAI/Delta and
               Joseph M Lobozzo II and Joanne M Lobozzo (22).

  (A)(10.121)  Letter  Employment  Agreement  between  Registrant  and  Frank J.
               Donnelly dated August 19, 1997

  (B)(10.122)  Amendment  No. 1 to First  Restated  Credit  Agreement  and Other
               Agreements dated January 29, 1998 .

  (C)(10.123)  Waiver and Consent to First Restated Credit Agreement dated as of
               January 29, 1998.

  (D)(10.124)  Amendment  No. 1 to Second  Amended and Restated 8%  Subordinated
               Debenture due January 31, 1999 (Joseph M. Lobozzo II).

  (E)(10.125)  Amendment  No. 1 to Second  Amended and Restated 8%  Subordinated
               Debenture due January 31, 1999 (Joanne M. Lobozzo).

  (F)(10.126)  Amendment  No. 1 to Second  Amended  and  Restated  October  1992
               Option Agreement (Joseph M. Lobozzo II).

  (G)(10.127)  Amendment  No. 1 to Second  Amended  and  Restated  October  1992
               Option Agreement (Joanne M. Lobozzo).

     (11)      Statement re: computation of per share earnings. (This document
               will be filed  pursuant  to a Form 8  Amendment  to this  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 (See attached).

     (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



                                    Page 70
<PAGE>


     (99)   Additional Exhibits.
            None



















                                    Page 71
<PAGE>





August 19, 1997


Mr. Frank Donnelly
39 Round Hill Rd.
Kinnelon, N.J. 07405


Dear Frank,

I want to thank you for the hard work and extraordinary effort put forth to
complete our 10K filing with the S.E.C. for fiscal 1996.

I am  pleased  to be able to put into  effect a new  compensation  plan for you,
effective  September 1, 1997. This plan supersedes any prior plans. The new plan
has two components:

1. Base salary of $1538.47 per week.

2.  Participation  in  Senior  Management  Incentive  Program  (copy  enclosed).
Eligibility  for the  quarterly  profitability  bonus will have a  prerequisite,
which is that  Internal  Monthly  Financial  Reports  must be  submitted  to the
President and Board of Directors no later than the 15th of the following  month.
In the event that a monthly report is received late a 15% penalty (per each late
month)  will be  applied  when  calculating  the  profitability  bonus  for that
quarter.

i.e. 1 month late = 15% reduction to the bonus earned that quarter
     3 months last = 45% reduction to the bonus earned that quarter

Frank, I believe that DCi is finally reaching the point where we can switch from
a reactive strategy to a proactive strategy.  I am looking forward to working
with you and the Management team and I am convinced that our collective efforts
will enable DCi to reach new heights.


Sincerely,


/s/John DeVito
John DeVito
President, C.O.O.



                                    Page 72
<PAGE>

                                 AMENDMENT NO. 1
                                       TO
              FIRST RESTATED CREDIT AGREEMENT AND OTHER AGREEMENTS
              ----------------------------------------------------

     This  Amendment  No.  1  to  First  Restated  Credit  Agreement  and  Other
Agreements  ("Amendment  No. 1"), is made and entered into as of the 29th day of
January, 1998, 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 refereed to collectively as the "Borrower"),  and SAI/Delta, Inc., a
Florida corporation and a wholly-owned subsidiary of DCi ("SAI/Delta").

                              W I T N E S S E T H:
                              --------------------

     This Amendment No. 1 is intended to amend in certain  respects as set forth
herein,  the terms and conditions of a certain First Restated  Credit  Agreement
dated as of October 31, 1997 (the "FRCA") by and among the Borrower,  the Lender
and SAI/Detla, whereby Lobozzo and Joanne Lobozzo agreed to provide the Borrower
with  Loans (as  defined  in the  FRCA) up to the  maximum  principal  amount of
$3,650,000, subject to certain limitations set forth in the FRCA.

     NOW, THEREFORE, it is agreed as follows:

     1.  INCORPORATION  OF RECITALS.  The recitals set forth in the "Witnesseth"
paragraph of this Amendment No. 1 are intended to be, and are incorporated  into
this Amendment No. 1 as a part hereof.

     2. AMENDMENT TO THE FRCA. The parties hereto agree that, from and after the
date hereof, the definition of the term "Maturity Date" as set forth in the FRCA
is deleted and replaced in its entirety by the following:

                     "Maturity Date" means November 1, 1998.

     3. REAFFIRMATION.  Except as amended by this Amendment No. 1, the terms and
conditions of the FRCA are hereby reaffirmed in their entirety.

     IN WITNESS WHEREOF, the parties have caused this Amendment No. 1 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


                                   DELTA DATA NET, INC.

                                   By:  _____________________________
                                        John DeVito, President and
                                        Chief Operating Officer


                                   SAI/DELTA, INC.

                                   By:  _____________________________
                                        John DeVito, President and
                                        Chief Operating Officer




                                    Page 73
<PAGE>


                       CONSENT AND AGREEMENT OF GUARANTOR
                       ----------------------------------

As of the date first above written, the undersigned Guarantor,  SAI/DELTA, Inc.,
("Guarantor")  hereby: (a) fully consents and agrees to the terms and provisions
of  the  above  Amendment  No.  1  and  the  consummation  if  the  transactions
contemplated  by Amendment No. 1; (b) agrees that the First  Restated  Unlimited
Continuing  Guaranty  dated  as of  October  31,  1997  (the  "Guaranty")  which
Guarantor  previously  delivered  to the Lender as security  for the payment and
performance  of all of the  liabilities,  obligations  and  indebtendess  of the
Borrower of the Lender  pursuant to the FRCA and the First  Restated  Promissory
Note dates as of October 31, 1997 from the  Borrower to the Lender (the  "FRPN")
is hereby ratified and confirmed and shall remain in full force and effect;  (c)
acknowledges that Guarantor has no set-off, counterclaim or defense with respect
to the Guaranty;  and (d) acknowledges  that  Guarantor's  consent and agreement
hereto is a conditions to the Lender's  obligations under Amendment No. 1 and it
is in Guarantor's  interest and to the Guarantor's  financial benefit to execute
this Consent and Agreement.


                                        SAI/DELTA, INC.
                                        By:  _____________________________
                                             John DeVito, President and
                                             Chief Operating Officer




                                    Page 74
<PAGE>
                               WAIVER AND CONSENT
                               ------------------

This Waiver and Consent is made as of the 29th day of January,  1998,  by Joseph
M.  Lobozzo II and  Joanne M.  Lobozzo  (collectively,  the  "Lender")  to Delta
Computec Inc. And Delta Data Net, Inc.  (collectively,  the  "Borrower")  and is
consented to by SAI/Delta, Inc. ("SAI/Delta").

                              W I T N E S S E T H:
                              --------------------

      WHEREAS, Section 2.1 of a certain First Restated Credit Agreement dated as
of October 31, 1997 by and among the Lender,  the  Borrower and  SAI/Delta  (the
"FRCA") sets forth the maximum  principal amount of all loans which the Borrower
may borrow from the Lender thereunder and the Borrower's required borrowing base
for all such loans; and

      WHEREAS, under certain circumstances,  there may have been instances where
non-compliance  with  Section  2.1 of the  FRCA may  have  heretofore  occurred,
including,  without  limitation:  (a) the  borrowing  by the Borrower of amounts
which  exceeded  the maximum  loan amounts set forth in Section 2.1 of the FRCA;
(b) the  borrowing  by the  Borrower  of  amounts  which were not  supported  by
adequate Eligible Receivables,  as such term is defined in the FRCA, and (c) the
borrowing by the Borrower of amounts  which were only  permissible  in the event
that the Borrower met its Operating  Budget Targets,  as such term is defined in
the FRCA,  for certain  time  periods,  and the failure of the  Borrower to meet
those Operating Budget Targets; and

      WHEREAS,  in addition to non-compliance with Section 2.1 of the FRCA which
may have heretofore occurred,  certain violations of Section 2.1 of the FRCA may
also have occurred by virtue of the fact that the Borrower has recently  settled
its  accounts  with 3Com  Corporation  ("3Com")  and Vertex  Technologies,  Inc.
("Vertex"), and in connection with such settlements,  the Borrower has made lump
sum payments to both 3Com and Vertex; and

      WHEREAS, the Lender desires to: (a) waive any non-compliance with Section
2.1 of the FRCA which may have heretofore occurred; (b) waive any non-compliance
with Section 2.1 of the FRCA which may have heretofore occurred by virtue of the
fact that the Borrower has recently  settled its accounts  with 3Com and Vertex;
and (c) waive any non-compliance with the terms,  covenants or conditions of any
of the other  documents  executed  in  connection  with the FRCA  which may have
heretofore  occurred,  by reason of any of the matters set forth in this Consent
and Agreement.

      NOW  THEREFORE,  for good and  valuable  consideration,  the  receipt  and
adequacy of all of which is hereby  acknowledged,  the Lender  hereby  agrees as
follows:

      1.  WAIVER  OF  PAST   NON-COMPLIANCE.   The  Lender   hereby  waives  any
non-compliance with Section 2.1 of the FRCA which may have heretofore  occurred,
including,  without  limitation:  (a) the  borrowing  by the Borrower of amounts
which  exceeded  the maximum  loan amounts set forth in Section 2.1 of the FRCA,
(b) the  borrowing  by the  Borrower  of  amounts  which were not  supported  by
adequate Eligible Receivables,  as such term is defined in the FRCA, and (c) the
borrowing by the Borrower of amounts  which were only  permissible  in the event
that the Borrower met its Operating  Budget Targets,  as such term is defined in
the FRCA,  for certain  periods,  and the failure of the  Borrower to meet those
Operating Budget Targets.

      2. WAIVER OF POSSIBLE ADDITIONAL NON-COMPLIANCE.  The Lender hereby waives
any  non-compliance  with Section 2.1 of the FRCA which may hereinafter occur by
virtue of the fact that the Borrower recently settled its accounts with 3Com and
Vertex and made payments to 3Com and Vertex in settlement of its accounts.

      3. WAIVER OF NON-COMPLIANCE WITH OTHER DOCUMENTS. To the extent that there
may have been  non-compliance  with any of the  terms,  covenants  and/or  other
conditions of any of the other documents  executed by the Borrower in connection
with the FRCA by reason of any of the  matters  set forth in Sections 1 and 2 of
this Waiver and Consent, such non-compliance with such other documents is hereby
waived in their entirety by this Waiver and Consent.

      4. NO FUTURE WAIVERS.  The waiver of non-compliance  with certain possible
past  non-compliance  with the terms and  conditions of the FRCA, and any of the
other documents  executed by the Borrower in connection with the FRCA, does not,
under any circumstances, waive any future non-compliance with the FRCA or any of
the other documents executed by the Borrower in connection with the FRCA.

            IN WITNESS  WHEREOF,  the undersigned  have executed this Waiver and
Consent as of the date first above written.

                                             ____________________________
                                             JOSEPH M. LOBOZZO II

                                             ____________________________
                                             JOANNE M. LOBOZZO

                                    Page 75
<PAGE>


                              CONSENT OF GUARANTOR
                              --------------------

      As of the date first above written, the undersigned Guarantor,  SAI/Delta,
Inc.  ("Guarantor"),  hereby:  (a) fully consents to the terms and provisions of
the above Waiver and Consent  dated as of January 29, 1998;  (b) agrees that the
First Restated Unlimited  Continuing  Guaranty dated as of October 31, 1997 (the
"Guaranty") which Guarantor  previously  delivered to the Lender as security for
the  payment  and  performance  of  all  of  the  liabilities,  obligations  and
indebtedness  of the  Borrower to the Lender  pursuant to the FRCA and the First
Restated  Promissory  Note dated as of October 31, 1997, is hereby  ratified and
confirmed  and shall  remain in full force and  effect;  (c)  acknowledges  that
Guarantor has no set-off,  counterclaim or defense with respect to the Guaranty;
and (d) acknowledges that Guarantors consent and agreement hereto is a condition
to the  Lender's  waiver  of the  violations  of the FRCA set forth in the above
Waiver and Consent and it is in Guarantors interest and to Guarantors  financial
benefit to execute this Waiver and Consent.  All capitalized  terms as set forth
in this Consent of Guarantor,  unless otherwise defined herein, have the meaning
set forth in the Guaranty.


                                             SAI/DELTA, INC.

                                             By:  __________________________
                                                  John DeVito, President and
                                                  Chief Operating Officer
















                                    Page 76
<PAGE>



                                AMENDMENT NO. 1
                                       TO
                              DELTA DATA NET, INC.
                          SECOND AMENDED AND RESTATED
             8% SUBORDINATED DEBENTURE DUE JANUARY 31, 1998 - NO. 1
             ------------------------------------------------------

     This  Amendment  No. 1 ("Amendment  No. 1") to Delta Data Net, Inc.  Second
Amended and  Restated  8%  Subordinated  Debenture  Due January 31, 1998 - No. 1
("Debenture No. 1") is made and entered into as of the 29th day of January, 1998
by and among DELTA DATA NET, INC., a New York  corporation  having its principal
place of business  located at 900 Huyler  Street,  Teterboro,  New Jersey  07608
("DDN") and JOSEPH M. LOBOZZO II, an individual having an office at 690 Portland
Avenue, Rochester, New York 14621 ("Lobozzo"), and is consented and agreed to by
DELTA  COMPUTEC  INC.,  a New York  corporation  having its  principal  place of
business located at 900 Huyler street, Teterboro, New Jersey 07608.

                                  WITNESSETH:
                                  -----------

     This Amendment No. 1 is intended to amend in certain  respects as set forth
herein,  the terms and  conditions of Debenture  No. 1 dated  February 19, 1997,
whereby  DDN  promised  to pay to Lobozzo  the  principal  sum of Three  Hundred
Thousand and 50/100 Dollars ($300,000.50),  plus interest thereon, in the manner
and upon the terms set forth in Debenture No. 1.

     NOW, THEREFORE, it is agreed as follows:

     1. INCORPORATION OF RECITAL. The recital set forth in the recital paragraph
of this Amendment No. 1 is intended to be, and hereby is, incorporated into this
Amendment No. 1 as a part hereof.

     2.  AMENDMENT TO DEBENTURE NO. 1. The parties  hereto agree that,  from and
after the date hereof,  the date on which  payment in full of Debenture No. 1 is
due is extended from January 31, 1998 to January 31, 1999.  Without limiting the
generality of the foregoing in any manner,  all references in Debenture No. 1 to
a "repayment"  date, "due" date or "stated  maturity" date of "January 31, 1998"
are hereby deleted and replaced by "January 31, 1999.

     4. REAFFIRMATION.  Except as amended by this Amendment No. 1, the terms and
conditions  of  Debenture  No. 1 remain  unchanged  and are hereby  ratified and
reaffirmed in their entirety.

     IN WITNESS WHEREOF, the parties have caused this Amendment No. 1 to be duly
executed and delivered as of the date first above written.

                                        DELTA DATA NET, INC.


                                        By:  ______________________________
                                             John DeVito, President, C.O.O.


                                             ______________________________
                                             Joseph M. Lobozzo II







                                    Page 77
<PAGE>


                CONSENT AND AGREEMENT OF SUBORDINATED GUARANTOR
                -----------------------------------------------

     As of the date first  above  written,  the  undersigned  hereby:  (a) fully
consents and agrees to the terms and provisions of the above Amendment No. 1 and
the consummation of the transactions contemplated by Amendment No. 1: (b) agrees
that the  Subordinated  Guaranty which it delivered in connection with Debenture
No. 1 (the "Guaranty") as security for the payment and performance of all of the
liabilities,  obligations and  indebtedness of DDN to Lobozzo in connection with
Debenture No. 1 is hereby  ratified and confirmed and shall remain in full force
and effect;  (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 Lobozzo's  obligations  under Amendment No. 1
and it is in its interest and to its  financial  benefit to execute this Consent
and Agreement.

                                        DELTA COMPUTEC INC.


                                        By:  ______________________________
                                             John DeVito, President, C.O.O.
















                                    Page 78
<PAGE>


                                AMENDMENT NO. 1
                                       TO
                              DELTA DATA NET, INC.
                          SECOND AMENDED AND RESTATED
             8% SUBORDINATED DEBENTURE DUE JANUARY 31, 1998 - NO. 2
             ------------------------------------------------------

     This  Amendment  No. 1 ("Amendment  No. 1") to Delta Data Net, Inc.  Second
Amended and  Restated  8%  Subordinated  Debenture  Due January 31, 1998 - No. 2
("Debenture No. 2") is made and entered into as of the 29th day of January, 1998
by and among DELTA DATA NET, INC., a New York  corporation  having its principal
place of business  located at 900 Huyler  Street,  Teterboro,  New Jersey  07608
("DDN") and JOANNE M.  LOBOZZO,  an individual  with a residence  address of 756
Rock Beach Road, Rochester,  New York 14617 ("Joanne Lobozzo"), and is consented
and  agreed  to by DELTA  COMPUTEC  INC.,  a New  York  corporation  having  its
principal place of business located at 900 Huyler street,  Teterboro, New Jersey
07608.

                                  WITNESSETH:
                                  -----------

     This Amendment No. 1 is intended to amend in certain  respects as set forth
herein,  the terms and  conditions of Debenture  No. 2 dated  February 19, 1997,
whereby DDN promised to pay to Joanne Lobozzo the principal sum of Three Hundred
Thousand and 50/100 Dollars ($300,000.50),  plus interest thereon, in the manner
and upon the terms set forth in Debenture No. 2.

     NOW, THEREFORE, it is agreed as follows:

     1. INCORPORATION OF RECITAL. The recital set forth in the recital paragraph
of this Amendment No. 1 is intended to be, and hereby is, incorporated into this
Amendment No. 1 as a part hereof.

     2.  AMENDMENT TO DEBENTURE NO. 2. The parties  hereto agree that,  from and
after the date hereof,  the date on which  payment in full of Debenture No. 2 is
due is extended from January 31, 1998 to January 31, 1999.  Without limiting the
generality of the foregoing in any manner,  all references in Debenture No. 2 to
a "repayment"  date, "due" date or "stated  maturity" date of "January 31, 1998"
are hereby deleted and replaced by "January 31, 1999.

     4. REAFFIRMATION.  Except as amended by this Amendment No. 1, the terms and
conditions  of  Debenture  No. 2 remain  unchanged  and are hereby  ratified and
reaffirmed in their entirety.

     IN WITNESS WHEREOF, the parties have caused this Amendment No. 1 to be duly
executed and delivered as of the date first above written.

                                        DELTA DATA NET, INC.


                                        By:  ______________________________
                                             John DeVito, President, C.O.O.


                                             ______________________________
                                             Joanne M. Lobozzo









                                    Page 79
<PAGE>


                CONSENT AND AGREEMENT OF SUBORDINATED GUARANTOR
                -----------------------------------------------

     As of the date first  above  written,  the  undersigned  hereby:  (a) fully
consents and agrees to the terms and provisions of the above Amendment No. 1 and
the consummation of the transactions contemplated by Amendment No. 1: (b) agrees
that the  Subordinated  Guaranty which it delivered in connection with Debenture
No. 2 (the "Guaranty") as security for the payment and performance of all of the
liabilities, obligations and indebtedness of DDN to Joanne Lobozzo in connection
with  Debenture No. 2 is hereby  ratified and confirmed and shall remain in full
force and  effect;  (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 Joanne Lobozzo's  obligations under Amendment
No. 1 and it is in its  interest  and to its  financial  benefit to execute this
Consent and Agreement.

                                        DELTA COMPUTEC INC.


                                        By:  ______________________________
                                             John DeVito, President, C.O.O.

















                                    Page 80
<PAGE>


                                AMENDMENT NO. 1
                                       TO
                              DELTA COMPUTEC INC.
                          SECOND AMENDED AND RESTATED
                         OCTOBER 1992 OPTION AGREEMENT
                 JOSEPH M. LOBOZZO, II - 652,175 COMMON SHARES
                 ---------------------------------------------

     This  Amendment No. 1  ("Amendment  No. 1") to Delta  Computec Inc.  Second
Amended and Restated  October 1992 Option  Agreement,  Joseph M.  Lobozzo,  II -
652,175  Common Shares (the "Option  Agreement")  is made and entered into as of
the 29th day of  January,  1998 by and among  DELTA  COMPUTEC  INC.,  a New York
Corporation having its principal place of business located at 900 Huyler Street,
Teterboro,  New Jersey 07608  ("DCI") and JOSEPH M.  LOBOZZO,  II, an individual
having an office at 690 Portland Avenue, Rochester, New York 14621 ("Lobozzo").

                                  WITNESSETH:
                                  -----------

     This Amendment No. 1 is intended to amend in certain  respects as set forth
herein,  the terms and  conditions of the Option  Agreement  dated  February 19,
1997,  whereby  DCI granted to Lobozzo  and option to  purchase  652,175  common
shares  of DCI  pursuant  to the terms and  conditions  set forth in the  Option
Agreement.

     NOW, THEREFORE, it is agreed as follows:

     1. INCORPORATION OF RECITAL. The recital set forth in the recital paragraph
of this Amendment No. 1 is intended to be, and hereby is, incorporated into this
Amendment No. 1 as a part hereof.

     2. AMENDMENT TO THE OPTION  AGREEMENT.  The parties hereto agree that, from
and after the date hereof,  the "Exercise  Date" of the Option,  as such term is
defined in the Option Agreement,  is extended from 3:00 p.m. on January 31, 1998
to 3:00 p.m. on January 31, 1999.

     4.  REAFFIRMATION.  Except as amended by the  Amendment No. 1 the terms and
conditions of the Option  Agreement remain unchanged and are hereby ratified and
reaffirmed in their entirety.

     IN WITNESS WHEREOF, the parties have caused this Amendment No. 1 to be duly
executed and delivered as of the date first above written.

                                        DELTA COMPUTEC INC.

                                        By:  ______________________________
                                             John DeVito, President, C.O.O.

                                             ______________________________
                                             Joseph M. Lobozzo, II







                                    Page 81
<PAGE>


                                AMENDMENT NO. 1
                                       TO
                              DELTA COMPUTEC INC.
                          SECOND AMENDED AND RESTATED
                         OCTOBER 1992 OPTION AGREEMENT
                    JOANNE M. LOBOZZO - 652,175 COMMON SHARES
                    -----------------------------------------

     This  Amendment No. 1  ("Amendment  No. 1") to Delta  Computec Inc.  Second
Amended and Restated October 1992 Option Agreement,  Joanne M. Lobozzo - 652,175
Common Shares (the "Option  Agreement")  is made and entered into as of the 29th
day of January,  1998 by and among DELTA COMPUTEC  INC., a New York  Corporation
having its principal place of business located at 900 Huyler Street,  Teterboro,
New Jersey 07608 ("DCI") and JOANNE M. LOBOZZO, an individual having a residence
address of 756 Rock Beach Road, Rochester, New York 14617 ("Joanne Lobozzo").

                                  WITNESSETH:
                                  -----------

     This Amendment No. 1 is intended to amend in certain  respects as set forth
herein,  the terms and  conditions of the Option  Agreement  dated  February 19,
1997,  whereby  DCI granted to Joanne  Lobozzo  and option to  purchase  652,175
common  shares of DCI  pursuant  to the terms  and  conditions  set forth in the
Option Agreement.

     NOW, THEREFORE, it is agreed as follows:

     1. INCORPORATION OF RECITAL. The recital set forth in the recital paragraph
of this Amendment No. 1 is intended to be, and hereby is, incorporated into this
Amendment No. 1 as a part hereof.

     2. AMENDMENT TO THE OPTION  AGREEMENT.  The parties hereto agree that, from
and after the date hereof,  the "Exercise  Date" of the Option,  as such term is
defined in the Option Agreement,  is extended from 3:00 p.m. on January 31, 1998
to 3:00 p.m. on January 31, 1999.

     4.  REAFFIRMATION.  Except as amended by the  Amendment No. 1 the terms and
conditions of the Option  Agreement remain unchanged and are hereby ratified and
reaffirmed in their entirety.

     IN WITNESS WHEREOF, the parties have caused this Amendment No. 1 to be duly
executed and delivered as of the date first above written.

                                        DELTA COMPUTEC INC.

                                        By:  ______________________________
                                             John DeVito, President, C.O.O.

                                             ______________________________
                                             Joanne M. Lobozzo








                                    Page 82
<PAGE>


                                  Exhibit 21



                           Subsidiaries of the Company
                           ---------------------------


          Name                  Jurisdiction of Incorporation
          ----                  -----------------------------

Computer Support Inc.                   Georgia       *

R&M Associates-Electronic Data
 Products Service, Inc.                 New Jersey    *

SAI/Delta, Inc.                         Florida

Delta Data Net, Inc.                    New York      *


*  Dissolution proceedings have been commenced but not yet completed.

























                                    Page 83

<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          OCT-31-1997
<PERIOD-START>                             NOV-01-1996
<PERIOD-END>                               OCT-31-1997
<CASH>                                          18,944
<SECURITIES>                                         0
<RECEIVABLES>                                1,797,842
<ALLOWANCES>                                   124,199
<INVENTORY>                                    869,049
<CURRENT-ASSETS>                             2,693,963
<PP&E>                                       4,089,059
<DEPRECIATION>                               1,139,106
<TOTAL-ASSETS>                               6,026,229
<CURRENT-LIABILITIES>                        3,990,377
<BONDS>                                              0
                                0
                                          0
<COMMON>                                       182,521
<OTHER-SE>                                  (2,361,670)
<TOTAL-LIABILITY-AND-EQUITY>                 6,026,229
<SALES>                                     13,376,134
<TOTAL-REVENUES>                            13,376,134
<CGS>                                        9,237,487
<TOTAL-COSTS>                               12,242,730
<OTHER-EXPENSES>                               (18,202)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             423,211
<INCOME-PRETAX>                                728,395
<INCOME-TAX>                                    36,000
<INCOME-CONTINUING>                            692,395
<DISCONTINUED>                                (118,142)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   574,253
<EPS-PRIMARY>                                     0.04
<EPS-DILUTED>                                     0.04
        


</TABLE>


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