VERTEX INDUSTRIES INC
10-K, 1998-10-29
COMPUTER PERIPHERAL EQUIPMENT, NEC
Previous: NORTHSTAR ADVANTAGE SPECIAL FUND, 485APOS, 1998-10-29
Next: PAINEWEBBER MASTER SERIES INC, NSAR-B, 1998-10-29



<PAGE>
                               UNITED STATES
                    SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C. 20549
                                 FORM 10-K
               ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
           OF THE SECURITIES EXCHANGE ACT OF 1934 (FEE REQUIRED)

                 For the fiscal year ended July 31, 1998
                       Commission file number 0-15066

                         VERTEX INDUSTRIES, INC.
           (Exact name of Company as specified in its charter)

              New Jersey                        22-2050350
      (State of incorporation)    (I.R.S. Employer Identification No.)
                                     
                    23 Carol Street                        07014
       (Address of principal executive offices)          (Zip Code)

     Company's telephone number, including area code: (973) 777-3500

     Securities registered pursuant to Section 12(b) of the Act: None

        Securities registered pursuant to Section 12(g) of the Act:
                                     
                  Common Stock, par value $.005 per share
                                     
Indicate  by  check  mark whether the Company (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
Company  was  required to file such reports), and (2) has been  subject  to
such filing requirements for the past 90 days.

                        YES    X       NO  _______
                                     
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 the Company's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this form 10-K  or  any
amendment to this Form 10-K.______

As  of October 26, 1998 the aggregate market value of the voting stock held
by  non-affiliates of the Company was $ 3,444,349 (based upon  the  closing
price of the common stock as reported on the over-the-counter market as  of
October 23, 1998).

As  of  October 26, 1998 the Company had 5,146,979 shares of  Common  Stock
outstanding.

                                       -1-
<PAGE>
DOCUMENTS INCORPORATED BY REFERENCE:

     Exhibits to Company's Registration Statement on Form S-18
(No. 33-897-NY) filed under the Securities Act of 1933, as
amended and effective June 2, 1986, its Registration Statement on
Form 8-A filed under the Securities Act of 1934 as amended, its
Annual Reports on Form 10-K filed on or about October 31, 1986
through October 29, 1997 and Current Reports filed on Form 8-K
dated January 14, 1987, July 22, 1987, April 11, 1996, and March
6, 1998, and Registration Statements on Form S-8 filed on
November 2, 1992, March 1, 1993, March 24, 1993, April 27, 1993,
October 2, 1993, October 22, 1993, February 25, 1994, September
23, 1994, January 23, 1997, July 8, 1997 and July 10, 1998. S-4
filed on July 20, 1994, and 10KA filed on June 14, 1996.
                              -2-  

<PAGE>                     
                             PART I

Item 1.  Business

General

          Vertex  Industries, Inc. ("Vertex"  or  "the  Company")
produces  and  sells systems, having both software  and  hardware
components, that are utilized in the collection and processing of
data,  the  identification  of goods, services  and  individuals,
solutions  for  the  automation of warehouse operations  and  the
integration of disparate computing systems and applications.  The
primary  technologies related to these systems involve  computers
as   well  as  data  collection  devices  and  computer  software
development involving various applications programs and  computer
operating systems.  The devices may be wired directly to the host
computer  or  transmit  the data via Radio Frequency  technology.
Such  devices  generally  read pre-set  encoded  information  and
transmit  it  to  a computer for processing by  existing  or  new
applications programs. The software packages, may be developed by
Vertex  or  purchased from a third party and resold by Vertex  as
part  of the solution.  The Company also manufactures and markets
precision weighing equipment and weights.

          The  Company's  systems and devices are  used  for  the
automatic   sorting  and  tracking  of  inventory,  routing   and
instructions for personnel as well as the collection of  data  in
factories,    warehouses,   hospitals   and   other    commercial
establishments on a real time basis.  Many of Vertex's  solutions
for  its  current  warehouse customers involve  the  picking  and
packing  of  orders for customers with specific label  compliance
and  EDI requirements and the receiving, put-away of goods  being
received  from outside suppliers. The software products  supplied
by  The  Company which allow dissimilar computers and application
programs  to  interact is generally referred  to  as  middleware.
These  products  are  generally sold in  the  banking,  financial
services and manufacturing industries.

          The   Company's   business  focus   has   undergone   a
transformation  from  primarily  producing  hardware  devices  to
developing sophisticated, software products and systems  designed
for  data  collection and computer networking  and  communication
along with software resold from third parties. These systems  may
also contain hardware devices manufactured by third parties which
Vertex resells as part of the solution for the customer.  In  the
software  area, Vertex has developed and enhanced  its  BridgeNet
Data Collection Management System ("BridgeNet") and is developing
other  related  software.   BridgeNet  performs  real  time  data
collection and transaction processing involving simple to complex
systems   and  interfaces  with  a  wide  variety  of  dissimilar
equipment.   An  application  program  development  package   for

                                -3-
<PAGE>
unskilled  programmers is part of the system.  BridgeNet  can  be
used  with other manufacturer's hardware as well as with Vertex's
own  devices.   The Company continues to increase  the  different
types of computers on which BridgeNet can reside.
          
          The Company has produced and sold a semi-automated coin
collection  system  for  pay  public  telephones  that   utilizes
BridgeNet  as  its  operating  software.   This  system   enables
automatic   communication  and  processing  of  data   concerning
collectors'  routes,  scheduling and individual  telephones.   It
usually   makes   the  collection  process  more  efficient   and
productive  and reduces manual record keeping and administration.
In prior periods, The Company has sold coin-collection systems to
Bell  Atlantic  for  the  states  of  New  Jersey,  Pennsylvania,
Delaware,  Maryland and West Virginia and to  Ameritech  for  the
states  of  Ohio, Illinois, Michigan, Wisconsin and  Indiana.  In
Fiscal Year 1998, Vertex competed with other vendors and received
a  $4.1  Million contract from the new Bell Atlantic,  which  now
includes NYNEX, to supply an upgraded coin collection system  for
the  states  from  Maine to Virginia. The  new  system  not  only
handles the coin collection, but unlocks all phones with a single
electronic key.
          
          Vertex  has  produced and marketed a student attendance
and  access control system for urban public schools. This  system
also  employs BridgeNet and provides automatic identification  of
students  and  minimizes  the entry of  unauthorized  persons  in
public  schools  for  safety and other concerns.   To  date,  the
Company  has sold numerous attendance/access control  systems  to
the New York City and Chicago Public School Systems.
          
          Vertex has enhanced its software product offering  with
the  addition  of a product called NetWeave through  a  licensing
agreement  with the NetWeave Corporation. NetWeave is a  software
middleware  product  that allows disparate computing  systems  to
interoperate  with  each other. NetWeave  allows  programmers  to
connect  their  applications which may be  residing  on  separate
major  host  systems, including those from IBM, Digital,  Unisys,
Tandem  and  large  UNIX systems. Although  there  are  competing
products, NetWeave has a unique advantage in that it runs on some
of  the  major  legacy  systems which  are  not  covered  by  the
competition  such as Unisys and Tandem. In addition  to  its  own
marketplace, NetWeave brings added capability to BridgeNet.  With
the  addition  of  NetWeave to the Vertex product  offering,  the
customer  now has the ability to bring data from the  factory  or
warehouse directly to their legacy database.

          The  Company's offices are located at 23 Carol  Street,
Clifton, New Jersey 07014-0996 and its telephone number is  (973)
777-3500.   The  Company was organized as a  corporation  in  the
State of New Jersey in November 1974.
                                    -4-
<PAGE>

History

          When originally organized, the Company was designed  to
be a holding company which would acquire, own and manage a series
of  related  businesses.  In December 1975, Vertex  acquired  the
shares  of  the  Torsion  Balance  Company,  a  manufacturer   of
precision weighing instruments and weights and later merged  that
company  into it.  In July 1976, the Company acquired the  assets
relating  to  a magnetic card reader line from the  Cramer  Timer
Division  of  Conrac  Corporation.   This  acquisition  was   the
beginning of its card reader and writer product line.   In  April
1983   the  Company  purchased  the  assets  of  Identicon  Corp.
("Identicon")  pertaining to its existing bar code  scanners  and
terminals.   In  June  1983, Vertex also  acquired  the  existing
magnetic  stripe,  optical and static card product  line  of  Amp
Incorporated.
          
          On   or   about   July   10,  1987,  Vertex   purchased
approximately 56.9% of all the issued and outstanding  shares  of
Common  Stock of Computer Transceiver Systems, Inc.  ("CTSI")  in
consideration  of a certain amount of cash, its  guarantee  of  a
four-year  bank  loan  in the principal amount  of  approximately
$490,000 made to CTSI, and other arrangements.  The guarantee  of
the remaining bank loan was later fully settled by the payment of
$100,000  in cash and the issuance of 100,000 shares of  Vertex's
Common Stock on December 16, 1991 to such bank.
          
          CTSI  had  been engaged in the business of  developing,
manufacturing   and  marketing  computer  terminals   and   label
generating systems for use in the bar code industry.  The Company
assisted  CTSI with the promotion and marketing of its  Execuport
2400 intelligent printing system.  This was accomplished both  in
conjunction with the sale of related Vertex products as  well  as
on  a stand-alone basis.  CTSI common stock is publicly held, and
it has been a reporting company under the Securities Exchange Act
of  1934,  as  amended.  CTSI  moved its  total  operations  into
Vertex's  facility at 23 Carol Street, Clifton,  New  Jersey  and
became a subtenant of Vertex.
          
          The  Company subsequently purchased the assets of  CTSI
and assumed its liabilities, under the terms of an asset purchase
agreement  between  the  two  companies.   This  transaction  was
approved  by  the  requisite number of  CTSI  shareholders  at  a
special  shareholders  meeting held  on  August  29,  1994.   The
transaction  was  closed  on  August  31,  1994.   The  agreement
provided for (a) the purchase by Vertex of the primary assets  of
CTSI,  including inter alia, patent rights, machinery, equipment,
inventories, receivables, cash, bank deposits, books, records and
goodwill  and,  (b) the assumption of all its  liabilities.   The
base  purchase  price of $1,600,000 which, after  adjustment  for
CTSI's  cash,  receivables and payables  became  $1,699,580,  was
offset  against CTSI's indebtedness of $1,257,001 owed to Vertex,
based upon an effective date of June 30, 1994.  The difference of
$442,579  was paid by the issuance of Vertex Common  Stock.   The
                                  -5-

<PAGE>
value  of  the  Vertex  Common Stock as  of  June  30,  1994  (as
calculated  pursuant to the Asset Purchase Agreement) was  $1.875
per  share.  Therefore, the Company issued 236,042 shares of  its
Common Stock to CTSI which were registered by an S-4 Registration
Statement  filed  with  the Securities  and  Exchange  Commission
effective July 28, 1994 (Registration No. 33-76378).  The  shares
were distributed in an exchange offer to minority shareholders of
CTSI  with  an  expiration date of October  14,  1994  which  was
subsequently extended to November 14, 1994.

      On March 4, 1998 the Company entered into an agreement with
MPEL  Holdings Corp., parent company of Mortgage Plus Equity  and
Loan  Corp.,  a  mortgage banking company whereby  MPEL  Holdings
Corp.   merged   with  Vertex's  inactive  subsidiary,   Computer
Transceiver  Systems Inc. (OTCBB:CPTT).  The  agreement  provided
pre-merger  CPTT shareholders with 4% of the merged  company,  of
which  Vertex  owns  approximately 2.7%.  The merged  company  is
traded  Over  the Counter Bulletin Board under the  symbol  MPEH.
The Company currently owns 226,251 shares of MPEH.

Industry Background

           Automated  Identification involves the utilization  of
specialized  machines that automatically read  predetermined  and
generally  encoded  information contained on  various  media  and
transmits  it  to  computers  for processing  and  storage.   The
Automated   Identification  industry  encompasses  a  number   of
technologies.   These  include, among  others,  magnetic  stripe,
laser  and  smart cards, bar code, optical character and  pattern
recognition,   and  radio  frequency  identification.    Vertex's
operations cover only a portion of these technologies and  relate
to  pattern  recognition,  magnetic stripe  cards  and  bar  code
technologies.
          
          As   currently   applied,  the  Company's  technologies
function  in several ways.  They serve to identify an  individual
for   security  access,  financial  transactions  and  time   and
attendance  employment  records. In addition,  they  can  provide
identification, sorting and tracking of inventory and products in
a  variety of industrial and commercial settings.  All  of  these
functions  are  performed  automatically  by  special  equipment,
devices  and software. Each of such technologies usually  perform
some, but not all, of these functions.

          The  primary equipment utilized in bar code  technology
are  printing  devices, scanners, terminals  and  decoders.   The
Company markets scanners, terminals, printers and decoders.   The
scanner  is  a device that machine-reads the bar code.   Printers
generally  print  bar  codes.  On the other hand,  terminals  and
decoders interpret the data received from the scanner, convert it
into standard computer language, store and then transmit it to  a
computer.
                                  -6-
<PAGE>          
          Bar coding has several significant advantages as a data
collection  and entry system over visual observation  and  manual
recordation.   Machine readability generally  affords  rapid  and
accurate   readings   even  in  harsh  industrial   environments.
Moreover, data is transmitted quickly and directly to the  user's
computer   for   storage   or  implementation,   thus   enhancing
management's control.
          
          The  Company  does not manufacture or sell any  devices
that interpret or encode laser cards or smart cards.  Vertex  has
manufactured  and  marketed card readers and  encoders  (writers)
pertaining  only  to magnetic stripe, which are  based  on  older
technology, but the only sales which are currently being made are
for  the  repair  of  units and the supply  of  spare  parts  for
existing customers.


Products

                        Bar Code Products

          Vertex distributes bar code scanners, printers and data
collection terminals, both portable and fixed. These devices  are
manufactured  by  various companies with  whom  The  Company  has
distribution  or  VAR  agreements.   Offered  in  many  different
models,  these  devices are used mainly in factories,  warehouses
and hospitals.

          The  Company's bar code scanners fall into both contact
and  non-contact  categories.  Vertex offers  a  bar  code  label
generating  system.   It  is  a microprocessor-based  stand-alone
device that furnishes a variety of standard format labels.
          
          In  prior years, the Company has manufactured less  and
less  of  the  terminals that it sells. The  nature  of  Vertex's
product  offering  is  changing from  that  of  selling  hardware
devices to that of selling solutions to customer's needs which is
accomplished  mainly  through software  offerings.  The  hardware
requirements  of  these solutions can  be  supplied  by  offering
products which best fill the need from a variety of manufacturers
under  terms of resellers agreements. Vertex has such  agreements
with manufacturers which allow the purchase of these devices at a
discount of 25-50% from the list price of the item.
          
          The  Company's  Data  Collection BridgeNet  Transaction
Processor has the capability of accepting simultaneous input from
up  to 32 terminals and allows such terminals to communicate with
the host computer bi-directionally through a single host port. In
systems  applications, this device is used as a  preprocessor  to
handle a large number of terminals in order to off-load the  host
in time critical applications.
                               -7-

<PAGE>
                         Software Products
     
          The  Company's  software product,  BridgeNet,  performs
data  collection and transactional processing functions. It is  a
complete  Data  Collection Management System for real  time  data
collection  providing  connectivity of dissimilar  equipment  and
compatibility with most major networks. It includes a development
system  which  allows  the  creation of application  programs  by
persons not highly skilled as programmers.

          While originally conceived and implemented for personal
computers  running  on DOS operating system, BridgeNet  has  been
expanded to run on UNIX-based machines such as Sun Sparc, Hewlett
Packard's  HP/9000, AT&T 3B2, DEC VAX and IBM RS  6000  platforms
plus  the IBM AS/400.  BridgeNet also runs on most of the popular
portable  data  terminals on the market  and  has  been  recently
implemented on Windows 95 and Windows NT.

          BridgeNet  also has communication network support  that
allows  different  types and brands of computers  to  communicate
with  one  another and to transfer information between them.   It
connects  different  software  operating  systems  as   well   as
different  hardware  platforms that were otherwise  incompatible.
While  other networking systems allow simple communication  links
between  different  computer platforms,  unlike  BridgeNet,  they
generally   do  not  permit  the  development  and   writing   of
application  software on one operating system for  use  on  other
operating systems. Once a BridgeNet application program has  been
written,  it can run on any computer hardware platform  on  which
BridgeNet is resident.

          Due to its open architecture, corresponding flexibility
and  scope, BridgeNet enlarges the number and type of individuals
who  can  write and implement applications software for  specific
data collection and processing functions.  This expansion of  use
gives  the  user  quicker and less expensive means  of  resolving
certain  data collection and processing tasks along with ease  of
software maintenance in the future.

          Recent  releases  of  BridgeNet  have  included  direct
access to all major SQL databases and support for radio frequency
("RF")  terminals.  Remote terminals (direct connection or  radio
frequency)  running on a Vertex data collection system  can  have
direct access to host databases such as Oracle, Informix, Access,
Sybase   and  others.   Powerful  new  RF  terminals  are   being
manufactured by such companies as Symbol Technologies,  Intermec,
Norand  and  Telxon.   These terminals allow applications  to  be
developed where an operator can be in direct contact with a  host
computer  database  from  a  remote  location  in  a  factory  or
warehouse  while  he  is picking and packing an  order,  checking
inventory status or a similar function. In these instances,
                             -8-
<PAGE>
BridgeNet would be resident on both the RF terminal and the host.
It   would   handle   the  application  on   the   RF   portable,
communications with the host and the access to the host database.

          BridgeNet serves as the necessary software component in
several  of  Vertex's  hardware  systems,  including  its  school
attendance/access  control  and  its  public   telephone,   coin-
collection systems.

           On  February  17,  1997, the Company  entered  into  a
license  agreement with Netweave Corporation to develop,  market,
and  support  the  NetWeave product worldwide.  Vertex  will  pay
NetWeave  Corporation a royalty on the initial licenses sold  and
on  the  annual license fees paid by the customer for maintenance
and   support  of  the  NetWeave  product.  Vertex  assumed   the
responsibility of the existing customer base for ongoing  support
and new license sales.

           The  NetWeave  product lets companies integrate  their
otherwise incompatible IBM, Digital, Unisys, Tandem, UNIX, and PC
systems into a seamless whole. The NetWeave product has been used
as  a means of managing information by customers such as The  New
York  Stock  Exchange, Amtrak, Credit Agricole(France),  Generale
Bank(Belgium)  and  The  Hungarian National  Railway.  Since  the
signing of this license agreement, Vertex has added new customers
such as Rabo Bank(Belgium) and the U. S. Navy.

     The  synergy  that exists between the NetWeave  product  and
BridgeNet,  provides  Vertex with access to  new  customers  with
legacy  systems and the need for direct data collection solutions
without  having  to change computer platforms or  databases.  The
NetWeave product has become the Company's primary offering in the
new Middleware Technologies group.
     
           In December 1997, the Company entered into a Sales and
Marketing  agreement  with E.D.G. Enterprises,  Inc.,  under  the
terms  of which Vertex will sell, install and maintain Trak-Star,
Part-Store  and  Acu-Lite software products. These  products  are
generally   referred   to   as   Warehouse   Management   Systems
Products(WMS).
     
     Warehouse  Management Systems fulfill  the  requirements  of
material storage and retrieval operations in today's Supply Chain
management.  The  warehouse of today is the  buffer  between  the
manufacturer  and/or  importer and the  retail  outlet.  In  some
cases,  the operator of the warehouse is independent and operates
what  is known as a third party facility. In that case, companies
contract out their warehouse operations to a single consolidation
facility.  The  operator  performs  the  warehouse  functions  of
multiple companies on a contract basis under, all under one roof.
     
     Received  goods  are verified against purchase  orders,  bar
coded  put-away labels are printed, allocated to specific storage
locations  and  reported back to the host system.  Items  can  be

                              -9-

<PAGE>

tracked  by  date,  lot  and  serial  number  and  selected   for
inspection by many different criteria. Hand Held batch and  Radio
Frequency  are  utilized to direct picking  of  customer  orders,
replenishment of goods and cycle counting.
     
     Customer  orders  to  be  shipped  are  picked  by  portable
terminal,  printed or bar coded shipping documents are  prepared,
routing  determined by customer requirements, and packed to  pre-
defined  container sizes. The customer is then  notified  of  the
shipment by electronic Advanced Shipping Notice(ASN).
     
     Trak-Star   provides  several  options  for  host   computer
interfaces. Host interface transfers are available for most every
mainframe, mini and/or PC network.
     
     Student Identification, Attendance/Access Control System
     
     Vertex   has  designed  a  special  student  identification,
attendance  and access control system (the "School  System")  for
urban  public  schools.  The major purpose of such system  is  to
automate identification and record attendance of students on site
and, in so doing, restrict the access of unauthorized persons  to
school  facilities.  The system is designed to  promote  a  safer
environment for students and teachers.
     
     To  date, Vertex has sold and installed one School System in
each of  60 New York City public high schools.    In addition, it
has sold and installed 6 School Systems to Chicago, Illinois.
     
     The  company has made no significant sales of these  systems
in  the past few years and does not foresee significant sales  in
the future.
     
                 Telephone Coin Collection System

          In conjunction with several other companies, Vertex has
developed a system to semi-automate the collection of coins  from
public  pay  telephones (the "Telephone System").  The  Telephone
System  is  designed  to  reduce manual record  keeping,  improve
efficiency of coin collections and telephone repairs, and enhance
data  collection  and processing.  The Telephone System  operates
with  computer  hardware  and software components  and  bar  code
technology.
          
          In 1991, the Company sold the Telephone Systems to Bell
Atlantic   for  installation  in  the  states  of   New   Jersey,
Pennsylvania, Delaware, Maryland, West Virginia and Virginia  and
to  Ameritech for use in the states of Ohio, Michigan,  Illinois,
Wisconsin and Indiana.
          
          In  Fiscal  Year  1998,  Vertex  was  successful  in  a
competitive  bid  to  replace the hardware,  upgrade  the  system
software  and add new features to the system previously  sold  to
Bell Atlantic. The resulting contract is valued at $4.1M and will
                            -10-
<PAGE>
be  taken  to  revenue  in Fiscal year 1999.  Bell  Atlantic  has
acquired NYNEX and now covers the states from Virginia to  Maine.
Vertex  is discussing the sale of its Telephone System  to  other
telephone companies.


                          Card Products

          Vertex  has manufactured and sold many different models
of magnetic stripe card readers, encoders (writers) and decoders.
Recently,  the  Company  has  de-emphasized  sales  of  new  card
devices. Presently, the only sales being made in this area is for
repair  of previously sold units and for spare parts. There  have
been  no significant expenditures in either marketing or R&D  for
the card products in the fiscal year ending July 31, 1998.


             Precision Weighing Equipment and Weights

          The   Company  manufactures  and/or  sells   mechanical
precision  weighing equipment, weight sets and accessories  under
the  trade name of "Torbal".  Operating on the torsion principle,
these  devices are utilized to weigh small amounts  of  materials
from  a  minute  fraction of a gram to 4,500  grams.   The  items
weighed  by this equipment include prescription drugs,  medicine,
powders,  grain, dairy products, inks, gemstones,  ball  bearings
and other materials.

          The  Company  produces and sells mainly  pharmaceutical
balances and weight sets.  Vertex enjoys a good reputation in the
pharmacy market.  There have been no significant R&D or marketing
expenditures for these products for the fiscal year  ending  July
31, 1998.
          
                     Label Generating Systems

          The  Model  2400  Label Generating  System("2400")  was
acquired  as  part of the asset purchase agreement with  Computer
Transceiver  Systems Inc.("CTSI") in August 1994.  Prior  to  the
sale  of  its  assets to Vertex, CTSI supplied and  supported  an
intelligent  bar  code system, the Execuport 2400,  intended  for
various  applications within the automatic identification market.
Vertex has been manufacturing the 2400 for CTSI.

          The  2400  is a computerized, thermal bar code printing
system intended for inventory and document control and for use in
connection  with  warehousing, distribution and processing  in  a
variety of markets.
     
          During  Fiscal  Year  1996, the Company  developed  the
capability  of  printing thermal bar code  labels  in  a  similar
manner to the Model 2400 Label Generating Systems except that the
label  stock  used is 4 inches wide instead of 8 1/2  inches.  As
with the Model 2400, the host computer need only transmit the
                            -11-
<PAGE>
variable data, while the label formats and character sets are
stored within  the  printed circuit board itself.
          
          During  Fiscal Year 1998, the Company has de-emphasized
the  Label Generating product line. Competition in the  bar  code
printing  market  place is such that it would  be  necessary  for
Vertex   to   make  a  significant  investment  in  new   product
development. As the Company is now focused on software and system
solutions,  the  only sales in the Label Generating  System  area
will be in support of existing customers.
          
Product Prices and Revenues

          The  prices of the Company's products range as follows:
(a) Bar code products from $110 to $5,000; (b) Card products from
$40  to  $200(repairs  and  parts); (c)  weighing  equipment  and
weights  from  $50 to $1,200; (d) Label Generating  Systems  from
$100  to $5600 and (e) Software Products pricing varies with  the
individual application.
          
          The  following  table  sets forth the  contribution  to
revenues of each of the Company's principal product lines  during
the periods indicated:
<TABLE>          
<CAPTION>
                         Year Ended July 31,
Product Lines (1)            1998             1997             1996
- ---------------------------------------------------------------------
<S>                        <C>              <C>              <C>
Barcode Equipment          $412,883         $488,827         $756,039
Card Devices                $66,472          $49,806          $64,674
Weighing Equipment                                                   
and weights              $1,231,481       $1,291,054       $1,100,382
Label Generating                                                     
Systems                    $130,004         $688,195       $1,015,295
Software                   $753,202         $606,183         $848,090
Middleware                 $972,901         $104,533               $0
<FN>
(1)        All  of the above product lines include revenues  from
repair    services.

</TABLE>

Manufacturing and Supply

          Vertex's manufacturing operation runs on a batch  basis
in  which  a  group of products move from station to station  for
processing and testing at irregular intervals.  Manufacturing  is
not  accomplished on a continuous flow or conventional production
line  basis.   Generally, the Company manufactures  its  products
pursuant  to  specific customer orders.  It usually  purchases  a
major  portion  of  its  related inventory  upon  receiving  such
orders.
                              -12-
<PAGE>         
          The  Company also designs and develops its own software
utilizing  an in house development staff and outside contractors.
The  outside  software developers are utilized on  an  as  needed
basis and are experts in their particular field.
          
          As  the  nature of the Company's business continues  to
change  to that of a system solutions provider, the manufacturing
portion of the business continues to decrease in size. Presently,
the  major item manufactured is the pharmaceutical balance.  This
business has remained constant over the past ten years.


Maintenance and Service

          Depending on the product concerned, the Company  offers
a  ninety day to one-year warranty which includes parts and labor
regarding   hardware.   To  date,  warranty   costs   have   been
immaterial. All other repair work is performed at standard quoted
rates,  which  are  adjusted from time  to  time,  and  which  is
generally  accomplished in the Company's factory.  Products  sold
by  the  Company  but manufactured by others are covered  by  the
manufacturers' standard warranty and service agreements.
          
          Vertex  encourages  its customers  to  purchase  annual
maintenance contracts on software purchased from the Company. The
normal fee for the maintenance contract is 15-18% of the original
purchase  price  of  the  software package.  For  this  fee,  the
customer  is entitled to "bug" fixes and updates to his  software
which  are  released  by the company during  the  period  of  the
contract. The contract does not include major revisions.


Marketing and Sales

          The  Company  sells  its  BridgeNet  and  WMS  products
through  a  direct  sales  force, distributors  and  value  added
resellers in the United States.  In recent years, the Company has
placed  more  emphasis on direct sales of systems  utilizing  its
software to end users.
          
          The    NetWeave   product   is   sold   through   sales
representatives and through direct channels in the United States.
Vertex  has a Master Distributor, SX Consultancy LTD.,  based  in
the  UK which is responsible for sales of NetWeave in Europe, the
Middle  East  and  Asia. They in turn have distributors  for  the
product in most of the countries in Europe and Australia and  New
Zealand.
          
          The   Model  2400  Label  Generating  System  has  been
marketed  and sold directly to end users and through value  added
reseller  channels. In recent years MedPlus, Inc.  a  company  in
Cincinnati, Ohio and Time-Med, a company in Burr Ridge,  Illinois
have  been  the  primary distributors.  Most of Label  Generating
System sales during the prior years were made to customers in the
                                 -13-
<PAGE>
medical and healthcare fields, and over 50% were made to MedPlus.
On June 5, 1997 Time-Med terminated its contract with the Company
whereby the Company received $75,000 in cash and all of the label
generating  systems which Time-Med purchased from the Company  as
consideration  for terminating the contract. The Company  expects
no further major sales of the Label Generating Systems.

          Sales  of  Vertex's weighing equipment and weights  are
made through approximately 60 laboratory supply distributors  and
wholesale  drug suppliers in the United States and  Canada.   The
Company  has no written contract other than purchase orders  with
any of these distributors or suppliers of this line and thus such
distribution  arrangements are non-exclusive  and  cancelable  at
will.   The Company usually grants discounts ranging from 10%  to
35%,   depending  on  the  product  and  quantity  sold  to  such
distributors and suppliers.

          The  Company promotes the sales of some or all  of  its
products   through   national   advertising,   direct   mailings,
distributors' catalogs, trade shows and product literature.   Its
marketing  effort has been designed to support  and  promote  the
sales of its bar code products, software and systems solutions.

Customers

          The Company sells its products, directly or indirectly,
to  numerous  customers, ranging in size from small companies  to
Fortune  100 corporations.  Its customers are end users, original
equipment  manufacturers as well as distributors.   Many  of  its
customers  are repeat purchasers.  Vertex's business is generally
not seasonal.

Backlog

          As   of  July  31,  1998  the  Company's  backlog,  was
approximately   $4,496,000  as  compared  with   a   backlog   of
approximately  $704,000  as  of  July  31,  1997.   The   Company
currently  anticipates manufacturing and delivering substantially
all  of such total backlog during the current fiscal year,  which
ends  July  31,  1999.  Backlog figures generally  include  those
orders  that are in writing and executed by the customer and  are
for  both products and services.  On most orders, payment is  due
Within 30 days of shipment.

Research and Development

          The  Company  intends  to  continue  its  research  and
development  activities mainly in the area of its  BridgeNet  and
NetWeave  software products and considers these efforts vital  to
its   future   business  and  prospect.    It   anticipates   the
continuation  and  expansion of such efforts  primarily  directed
toward  the  improvement of existing products and the development

                           -14-
<PAGE>
of  new products and applications in the Automatic Identification
area  and  Electronic Commerce.  For the fiscal years ended  July
31,  1998  and  1997  the  Company spent  $460,781  and  $496,862
respectively, for research and development.

Patents

          The Company holds approximately 7 active patents all of
which relate to its card reader product line in the United States
and  abroad.  Approximately 3 products of Vertex are  covered  by
these  patents.  Vertex is currently de-emphasizing this  product
line.  The Company believes, however, that it is possible that  a
number  its competitors and potential competitors could  develop,
produce  and market products similar to the Company's if they  so
chose.

Employees

          As  of  July  31,  1998 the Company had  25  full  time
employees,  including its officers, of whom  7  were  engaged  in
manufacturing,  12  in  administration,  5  in  engineering   and
research and development, and 1 in repair services.  As  of  July
31, 1997, Vertex had a total of 32 full time employees.
          
          All production and maintenance employees of the Company
are  covered  by  a collective bargaining agreement  between  the
Company and Local 262 of the New Jersey AFLCIO which runs through
November 5, 1999.  Other Company's employees, including clerical,
administration,  sales  and marketing and  engineering,  are  not
covered  by  such  an  agreement.   The  Company  considers   its
relations with its employees to be satisfactory.

          Designing  and  manufacturing the  Company's  equipment
requires  substantial technical capabilities  in  many  disparate
disciplines,  from mechanics and computer science to  electronics
and  mathematics.  While the Company believes that the capability
and  experience of its technical employees compare favorably with
other  similar manufacturers, there is no guarantee that  it  can
retain  existing employees or attract and hire capable  technical
employees  it  may need in the future, or, if it  is  successful,
that  such personnel can be secured on terms deemed favorable  to
the Company.

Competition

          In  all  its  products lines, Vertex faces  competition
from  numerous  foreign  and domestic  manufacturers  of  various
sizes.   In the Company's opinion, dominant companies with  which
it  competes are  Manhattan Associates, Kronos and Epic  Data  in
data  collection software, McHugh Freeman and Robocom Systems  in
Warehouse Management Systems, and Microsoft and IBM in middleware
technologies.   Many  of its competitors have greater  financial,
technical  and marketing resources than the Company.  Competition
                                -15-
<PAGE>
in  these  areas  is  further complicated by possible  shifts  in
market shares due to technological innovation, changes in product
emphasis   and   applications  and  new  entrants  with   greater
capabilities or better prospects.

          In  the  Company's opinion, its weighing equipment  and
weights  business  is  part of a maturing  industry  that  offers
little  or  no prospects for long-term growth and no  significant
competition.   As  a  consequence,  Vertex  is  placing   greater
emphasis and more of its resources on the development of its  bar
code  and  software products.  For all its products, the  Company
generally competes on the basis of price, product performance and
features.
      
Item 2.  Properties

          The  Company  leases from an unrelated  third  party  a
40,000  square  foot  building in Clifton,  New  Jersey  for  its
manufacturing facilities and executive offices.  This lease  runs
from June 1, 1998 to May 31, 2003 at an annual rental of $164,340
for the first 3 years and $170,280 for the next two years.

           On  May  4, 1998 the Company entered into a five  year
sublease  with  Thea  and Shoen, Inc.  Under  the  terms  of  the
sublease the tenant is required to pay annual rent of $53,010 for
the  first three years and $54,720 for the last two year, plus  a
proportionate   share   of  utilities.    The   tenant   occupies
approximately 17,000 square feet.
          
          The  Company's facilities are considered  adequate  for
present and expansion purposes.

Item 3:  Legal Proceedings

          On or about January 5, 1998, the Company was named as a
Respondent,  along  with  Sombers Associates,  Inc.,  The  Somers
Group,  Inc.,  NetWeave Corporation and Wilbur Highleyman,  in  a
monetary  claim brought by Channel Group, Inc., a  marketing  and
sales   company,   commenced  before  the  American   Arbitration
Association,  for  services  Channel allegedly  provided  to  the
Sombers Group, Inc.

          The Company challenged its having been named as a party
to the arbitration in the United States District Court.

           On  or  about  August  18, 1998  the  Court  dismissed
Channel's arbitration claim against Vertex.  Channel has appealed
the Court's decision.

           The  Company  is  aware of the  potential  for  claims
against  it and other companies for damages arising from products
and  services  provided by the Company that were  not  Year  2000
ready.   The  Company continues to believe that  any  such  claim
against it would be without merit.  See Management Discussion and
Analysis, Year 2000.
                             -16-
<PAGE>
Item 4:  Submission of Matters to a Vote of Security Holders

          The  Company did submit matters involving the  election
of  directors, approval of an increase in the number of shares in
its  qualified incentive stock option plan, and approval  of  its
selection  of  certified independent accountants  to  a  vote  of
security holders through the solicitation of proxies or otherwise
during  the  second quarter of the fiscal year  covered  by  this
report.
                             -17- 

<PAGE>
                             PART II

Item 5:  Market for Company's Common Equity and Related
         Stockholder Matters

          The principal market for the Company's shares of Common
Stock, par value $.005 per share is the over-the-counter bulletin
board market  under the symbol VETX.

          The  following table sets forth, for the periods shown,
the  high  and low sale prices concerning such shares  of  Common
Stock:
          
                         High                            Low
1997

First Quarter            1  3/4                   1 1/16
Second Quarter           1  1/2                    15/16
Third Quarter            1  1/4                   1
Fourth Quarter           1  3/16                   11/16

1998

First Quarter            1  1/16                   11/16
Second Quarter           1                          3/8
Third Quarter              15/16                    1/2
Fourth Quarter           1  1/2                     5/8

 (1) The Company split its common stock on a 2 for 1 basis
     on April 19, 1993.

     The   approximate  number  of  holders  of  record  of   the
Company's shares of Common Stock, par value $.005 per share as of
September  30,  1998  was  252.  This  number  includes  numerous
brokerage  firms  that  hold such shares  in  street  name.   The
Company  estimates  that  there are more  than  3,000  beneficial
shareholders  as of October 23, 1998  There were  no  holders  of
record of the Company's shares of Preferred Stock, par value $.01
per share.

     The Company has not paid any cash dividends on its Common
Stock and does not intend to do so in the foreseeable future.

                               -18-

<PAGE>
<TABLE>

Item 6.  Selected Financial Data


               A SUMMARY OF SELECTED FINANCIAL DATA
           For the Years Ended July 31, Are As Follows:
<CAPTION>
                         1998              1997        1996          1995         1994
                      
<S>                   <C>              <C>          <C>           <C>           <C>
Revenues              $3,566,943       $3,228,598   $3,784,480    $ 3,147,409   $ 4,013,619
                         
                                                                                      
Net Income (Loss)       $ 48,446       $ (473,060)  $  237,748    $(1,219,339)  $  (607,840)

Average Number                                                             
of  Shares
Outstanding
         Basic         5,133,674        5,102,003    5,090,719      5,060,832     4,805,401
       Diluted         5,239,920        5,102,003    5,360,763      5,060,832     4,805,401
                                                                           
Net Income or
 (Loss)Per Share
         Basic              $.01            $(.09)        $.04          $(.24)       $ (.13)
       Diluted              $.01            $(.09)        $.05          $(.24)       $ (.13)
                                                                                              
Working Capital      $ 1,594,271      $ 1,184,762  $ 1,489,689    $ 1,077,890   $ 1,924,166
                                                                                             
Current Ratio             2.81:1           3.03:1       4.81:1         2.93.1        6.17:1    
                                                                                              
Property,                                                                  
 Equipment and                                                             
 Capital Leases      $ 1,941,283      $ 1,895,152  $ 1,867,259    $ 1,725,122   $ 2,235,478
                                                                                              
Less: Accumulated
    Depreciation &
  Amortization       $ 1,653,962      $ 1,545,071   $1,393,102    $ 1,268,462   $ 1,730,566
 
                                                                                          
Property,                                                                  
 Equipment                                                                 
  Capital Leases and                                                                
 and Leased
 Equipment - Net      $  287,321      $   350,081   $  474,157   $    456,660   $   504,912
                                                                                             
Total Assets          $3,228,066      $ 2,433,455   $2,715,856   $  2,663,031   $ 3,304,595
                                                                                          
Long-Term Debt           $11,424      $    17,065   $   32,875   $     38,926   $    68,382

Stockholder's
 Equity              $ 2,336,569      $ 1,831,412   $2,285,377   $  2,033,251   $ 2,815,546
</TABLE>
                                      -19-
<PAGE>

     Item 7.  Management's Discussion and Analysis of Financial
           Condition and Results of Operations
  
Year ended July 31, 1998 compared with Year Ended July  31, 1997

Operating Revenues

             Operating revenues increased $338,345 or 10% to
$3,566,943  for  the  fiscal year ended  July  31,  1998  as
compared to $3,228,598 for the same period in 1997.  Revenue
for  the  weighing equipment product line  decreased  5%  or
$59,573  to $1,231,481 for the year ended July 31,  1998  as
compared  to $1,291,054 in 1997.  The decrease is due  to  a
decrease  in  product  demand.  Revenue  for  the  bar  code
product  line decreased $75,945 or 16% to $412,883 for  1998
as  compared  to $488,827 for fiscal 1997.  The decrease  is
due  to a lack of orders for bar code hardware products. For
fiscal  1999  the Company expects revenues of  approximately
$3.3  million of bar code hardware primarily from  the  Bell
Atlantic   contract  for  1,000  data  collection   devices.
Revenue  for  the  Card  Reader product  line  increased  to
$66,472  in 1998 from $49,806 for the same period  in  1997.
Management does not expect revenue from this product line to
increase  and  currently  the  company  is  supporting   its
existing customer base.

             Revenue  for  the software product  line  which
includes  the  Company's  BridgeNet  software  product   and
warehouse management systems  increased $147,019 or  24%  to
$753,202 in fiscal 1998 as compared to $606,183 for the same
period  in 1997.  The increase is primarily due to the  Bell
Atlantic  software order which was previously  announced  by
the  Company.   The  Company has added  additional  software
products  in  addition to BridgeNet to its current  list  of
products, such as warehouse management systems and it's  new
e-commerce  product, "evolve".  Management  expects  revenue
from  these  products to increase in future years.   Revenue
from  the  Label  Generating Systems product line  decreased
$558,191 or 81% to $130,004 for the year ended July 31, 1998
as  compared to $688,195 for the same period in  1997.   The
decrease  is due to a decrease in demand for the Model  2400
Label Generating System. The Company is currently supporting
existing  customers and does not expect any  future  revenue
from  this product line. Revenue from the Netweave licensing
agreement  increased to $972,901 for fiscal 1998 as  compare
$104,533  for the same period in 1997.  The Company  entered
into  the  Netweave  licensing agreement  in  February  1997
therefore only had five months of revenues in fiscal 1997.
                          -20-
<PAGE>
Operating Expenses

             Cost of Sales decreased to 48% of revenues 1998
as  compared  to  55%  in 1997.  The decrease  is  partially
attributed  to  reduced  costs  in  operating  the  Netweave
licensing agreement, in addition to a change in the sale mix
for  fiscal 1998 as compared to 1997.  As the Company  moves
to a more service oriented company, the cost of sales should
continue to decrease.

             Selling  and administrative expenses  increased
$37,777  or 3% to $1,549,726 as compared to $1,511,949.  The
increase  is  partially  due  to  having  twelve  months  of
operating  expenses for the Netweave licensing agreement  in
fiscal  1998  as compared to only five months  of  operating
expenses in fiscal 1997.

            Research and development expenses decreased 7%
or $36,081 to $460,781 for the year ended July 31, 1998 as
compared to $496,862 for the same period in 1997.  The
decrease is due to a decrease in the staff of the R&D
department in addition to  a decrease in R&D expenses for
the Netweave licensing agreement.

Operating Income (Loss)

             The  Company  recorded  an  operating  loss  of
$176,716 for fiscal 1998 as compared to an operating loss of
$580,489  in  fiscal 1997. The operating  loss  in  1998  is
primarily  attributed  to  the  Company's  sales   mix   and
operating revenues not increasing sufficiently to cover  the
operating  expenses of the Company's operations.  Management
expects  to  increase revenues and keep  operating  expenses
constant in 1999.

Other income

             Interest income decreased $15,877 to $22,924 in
1998 as compared to $38,801 in 1997.  The decrease is due to
funds  not available to invest in the Company's money market
account  and  generate  interest income.   Interest  expense
decreased  $3,610 in fiscal 1998 to $2,762  as  compared  to
$6,372 in fiscal 1997.  The decrease is due to the Company's
reduction in capital leases.

             In  1997 the Company recorded $75,000 in  other
income.   The $75,000 pertains to the termination  of  Time-
Med's contract to purchase label generating systems from the
Company.   The Company received $75,000 in cash and  all  of
the previously purchased LGS from Time-Med in settlement  on
the  contract.  In 1998 the Company did not record any other
income.
                             -21-

<PAGE>
Income Tax Provision (Benefit)

             The  Company recorded an income tax benefit  of
$205,000  for  fiscal  1998 as compared  to  no  income  tax
provision  or  benefit for fiscal 1997. (See footnote  9  on
page F-15)

             The income tax benefit for 1998 represents  the
Company's   ability  to  utilize  the  net  operating   loss
carryforwards which were generated in past years  in  fiscal
1999 and beyond.

Net Income (Loss)

             The  Company recorded net income of $48,446  in
1998 as compared to a net loss of $473,060 in 1997.  The net
income  in  1998 is primarily attributed to  an  income  tax
benefit of $205,000 which was recorded in the fourth quarter
of fiscal 1998.

             The  Company has shifted its focus to warehouse
management  systems  and its e-commerce  product,  "evolve".
The  Company  continues its efforts on  the  BridgeNet  Data
Collection  management systems and the  Netweave  middleware
product.

             Management  expects  to remain  profitable  for
fiscal  1999  partially due to the Bell  Atlantic  contract,
warehouse  management systems, evolve,  Netweave  middleware
and BridgeNet systems.

             The  Company  continues to expand its  customer
base  which includes:  AT&T, Bell Atlantic, Credit Lyonnais,
Dell Computers, Tenneco Packaging, MCI, Lucent Technologies,
Gemini Industries, P.C. Richards and Tommy Hilfiger.


Year 2000

            The Year 2000 issue arises because many computer
hardware  and  software  systems  use  only  two  digits  to
represent the year.  As a result, these systems and programs
may not process dates beyond 1999, which may cause errors in
information  or  systems  failures.   Assessments   of   the
potential  effects  of  the Year 2000 issues  vary  markedly
among   different   companies,   governments,   consultants,
economists  and  commentators, and it  is  not  possible  to
predict   what  the  actual  impact  may  be.   Given   this
uncertainty,  the  Company recognizes  the  need  to  remain
vigilant  and  is  continuing its analysis,  assessment  and
planning for the various Year 2000 issues.
                          -22-
<PAGE>
             In  early 1998, the Company developed a program
to  determine Year 2000 compliance of its computer  systems,
products and services, as well as computer hardware which it
has  sold  but which it did not manufacture.  The  Company's
current product and service offerings have been designed  to
be  Year  2000 ready.  A Year 2000 committee was formed  and
several  meetings have taken place to address the  Company's
Year 2000 issues.  The Company has identified three areas of
inquiry respecting Year 2000 compliance -- (1) the Company's
internal finance and informational systems, (2) software and
hardware  sold or licensed to customers, and (3) third-party
relationships, including vendors, suppliers and customers.

             The  Company is in the process of conducting  a
review of the above areas to determine exposure to Year 2000
issues.   In the financial and information system  areas,  a
number  of  applications have been identified as being  Year
2000  compliant  due  to their recent  implementation.   The
Company's core financial and reporting systems are Year 2000
compliant.   Tests  on  the  remaining  systems  are   being
performed.   The Company anticipates completing these  tests
in early 1999.

             In  the software and hardware area, the Company
is  in  the  process of identifying areas of  exposure.  The
original  version of Netweave which is no  longer  sold  has
been determined not to be Year 2000 compliant.

             The  Company is presently developing an upgrade
to  the old version of Netweave which is Year 2000 compliant
which will be supplied to the customers currently using this
old version of Netweave.

             The Company will supply all BridgeNet customers
with  the  processing code to insure Year  2000  compliance.
Both of the above upgrades will be available by early 1999.

             In  the third-party area, the Company is in the
process  of  assessing the Year 2000 readiness  of  its  key
suppliers,  subcontractors  and  business  partners.    This
project has been undertaken with a view toward assuring that
the Company has adequate resources for required supplies and
components, and to enable the Company to identify  potential
Year 2000 non-compliance problems with hardware which it has
sold but did not manufacture.  The Company plans to complete
this project in early 1999.  Letters and questionnaires have
been sent out and the Company is waiting for responses.

                          -23-
<PAGE>

              The  Year  2000  readiness  of  the  Company's
customers varies and the Company is actively encouraging its
customers  to prepare their own systems for the  Year  2000.
The  Company's major customer, Bell Atlantic, has tested the
Company  supplied  software, BridgeNet, in conjunction  with
their  internal systems and found BridgeNet to be Year  2000
compliant.  Efforts by customers to address Year 2000 issues
may   absorb   a  substantial  part  of  their   information
technology budgets in the near term and customers may either
delay or accelerate the deployment and implementation of new
applications  and systems.  This could potentially  decrease
demand  for the Company's products and services and  thereby
effect the Company's revenues.

            Although the Company believes its costs in steps
addressing  any Year 2000 issues (for testing,  third  party
inquiries, and remedies) shall be minimal and will not  have
a   material  adverse  impact  on  the  Company's  financial
position,  any  failure  or delay in addressing  the  issues
could result in the disruption of business in the Year 2000.
In  addition,  the  Company is aware of  the  potential  for
claims  against  it and other companies for damages  arising
from products and services provided by the Company that were
not  Year 2000 ready.  The Company continues to believe that
any such claims against it would be without merit.

             The Company has reviewed all internal equipment
(excluding  computer  equipment)  which  may  have  embedded
systems  which  could be date sensitive and determined  that
there  would  be no adverse affect on Company operations  if
these systems were determined not to be Year 2000 compliant.

             The  Company  has developed a contingency  plan
appointing  a trouble shooting team of employees to  quickly
evaluate  and remedy a Year 2000 problem when one may  occur
upon reaching that year.

             Finally,  the Year 2000 presents  a  number  of
other risks and uncertainties that could effect the Company,
including  utilities failures, competition for its personnel
skilled  in  the  resolution of Year 2000  issues,  building
systems  failures,  environmental systems  failures,  office
equipment  failures, and the nature of government  responses
to  Year  2000  issues,  among others.   While  the  Company
continues  to  believe that the Year 2000 matters  discussed
above  will  not  have a material impact  on  its  business,
financial  condition  or results of operations,  it  remains
uncertain  whether  or to what extent  the  Company  may  be
effected.
                             -24-
<PAGE>

Year  ended July 31, 1997 compared with Year Ended July  31, 1996

Operating Revenues
             Operating revenues decreased $555,882 or 15% to
$3,228,598  for  the  fiscal year ended  July  31,  1997  as
compared to $3,784,480 for the same period in 1996.  Revenue
for  the  weighing equipment product line increased  17%  or
$190,672 to $1,291,054   for the year ended July 31, 1997 as
compared to $1,100,382 in 1996.  The increase is due  to  an
increase  in  product  demand.  Revenue  for  the  bar  code
product line decreased $267,212 or 35% to $488,827 for  1997
as  compared  to $756,039 for fiscal 1996.  The decrease  is
due  to  a  lack  of orders for bar code hardware  products.
Revenue  for  the  Card  Reader product  line  decreased  to
$49,806  in 1997 from $64,674 for the same period  in  1996.
Management does not expect revenue from this product line to
increase  and  currently  the  company  is  supporting   its
existing customer base.

             Revenue  for  the software product  line  which
includes  the Company's BridgeNet software product decreased
$137,374  or  16% to $710,716 in fiscal 1997 as compared  to
$848,090  for the same period in 1996.  BridgeNet  continues
to  be  the  Company's main focus and  the  product  of  the
future.   The  Company  did  not  generate  as  many  custom
application  projects  as  it  had  forecasted   for   1997.
Management  expects revenue from the BridgeNet product  line
coupled with the NetWeave product line to increase in future
years.   Revenue  from the Label Generating Systems  ("LGS")
product  line decreased $327,100 or 32% to $688,195 for  the
year  ended July 31, 1997 as compared to $1,015,295 for  the
same  period in 1996.  The decrease is due to a decrease  in
demand  for  the  Model 2400 Label Generating  System.   The
decrease is also due to Time-Med terminating its contract to
purchase the Model 2400 LGS.

Operating Expenses

             Cost of Sales increased to 55% of revenues 1997
as compared to 46% in 1996.  The increase is attributed to a
reserve  for obsolete inventory of $132,000 and in  cost  of
sales of $155,000 for the NetWeave Licensing agreement.

             Selling  and administrative expenses  increased
$226,411  or  18% to $1,511,949 as compared  to  $1,285,538.
The  increase  is  primarily due to the  NetWeave  Licensing
Agreement   which   generated  $123,000   in   selling   and
administrative  expenses for fiscal 1997.  The  increase  is
also   due  to  a  $50,000  contingency  reserve   for   the
restructuring  of  the  NetWeave  Licensing   Agreement   in
addition  to  a  $80,000  reserve  for  the  NetWeave   note
receivable and factored receivables.
                            -25-
                            
<PAGE>
             Research and development expenses increased 32%
or  $119,544 to $496,862 for the year ended July 31, 1997 as
compared  to  $377,318 for the same  period  in  1996.   The
increase  is  due  to  $68,000 from the  NetWeave  Licensing
Agreement  in  addition to $51,000 from  the  Company's  R&D
department.  The Company did not generate  sufficient custom
programming jobs so  programmers spent more  time  on
enhancing  the  Company's software products.

Operating Income (Loss)

             The  Company  recorded  an  operating  loss  of
$580,489 for fiscal 1997 as compared to operating income  of
$392,566 in fiscal 1996. The operating loss in 1997  is  due
to  a  number  of factors such as a decrease in  revenue  of
$555,882  coupled with an increase in operating expenses  of
$417,173.  The operating loss is also due to $262,000 in non-
recurring  changes  for fiscal 1997. Management  expects  to
increase  revenues and keep operating expenses  constant  in
1998.

Other income

              Interest  income  increased  from  $21,961  to
$38,801  in  1997  as  compared to  $16,840  in  1996.   The
increase  is  due  to additional funds available  which  the
Company  invested  and generated interest income.   Interest
expense  decreased  $4,462  in  fiscal  1997  to  $6,372  as
compared to $10,834 in fiscal 1996.  The decrease is due  to
the Company's reduction in capital leases.

             In  1997 the Company recorded $75,000 in  other
income.   The $75,000 pertains to the termination  of  Time-
Med's contract to purchase label generating systems from the
Company.   The Company received $75,000 in cash and  all  of
the previously purchased LGS from Time-Med in settlement  on
the contract.

Net Income (Loss)

             The Company recorded a net loss of $473,060  in
1997 as compared to net income of $237,748 in 1996.  The net
loss  in  1997  is  attributed to a  decrease  in  operating
revenues,  and  an  increase  in  operating  expenses.   The
Company recorded $262,000 in non-recurring charges in fiscal
1997.    The   non-recurring  charges  relate  to  inventory
reserve,   reserve   for  notes  receivable   and   factored
receivables and the restructuring of the NetWeave  Licensing
Agreement.
                               -26-
<PAGE>
             The Company continues to focus on its BridgeNet
Data   Collection   Management  System  and   the   NetWeave
middleware  product.  The  majority  of  the  Company's  R&D
expenditures  are  spent  on BridgeNet  and  NetWeave.   The
Company  continued  its R&D effort on porting  BridgeNet  to
Windows  95  and  Windows NT and expects to generate  future
revenue from this effort.

             In  addition the Company has hired a  new  Vice
President  of  Sales and Marketing in August, 1997  and  has
hired  an  additional  sales person in  October  1997.   The
Company  anticipates increased revenues from the  above  two
hires.

             The  Company  continues to expand its  customer
base  which  includes:   AMP, Inc.,  Bell  Atlantic,  Lucent
Technologies,  Gemini Industries, P.C.  Richards  and  Tommy
Hilfiger.  The Company anticipates future custom application
projects with the above mentioned companies.
  
Capital Resources and Liquidity:
  
          Working  capital increased to $1,594,271  at  July
31, 1998 from $1,184,762 on July 31, 1997.  The increase  is
primarily  due  to  an increase in accounts  receivable  and
investment securities, a decrease in inventory, coupled with
an increase in accrued expenses and other liabilities and an
increase  in deferred revenue in 1998 as compared  to  1997.
The  Company's cash position increased from $608,553 at July
31,  1997  to  $631,362 at July 31, 1998 due  to  the  above
factors.  In September 1998 the Company secured  a  $600,000
working  capital  line of credit with a New  Jersey  lending
institution.  The line of credit was specifically granted to
fund  the Bell Atlantic project and expires on February  28,
1999.
          
          Capital  expenditures  were approximately  $46,000
and  $28,000  for the fiscal years ended July 31,  1998  and
1997,   respectively.  Capital  expenditures  are  primarily
computer  equipment  used for Research and  Development  and
internal  office use.
  
Item 8.  Financial Statements and Supplementary Data
  
          The  information called for by this  "Item  8"  is
included  following the "Index to Financial  Statements  and
Schedules" appearing at the end of this Form 10-K.
                            -27-
<PAGE>

Item  9.   Changes in and Disagreements with Accountants  on
Accounting and Financial Disclosure
  
           On March 6, 1998 the Company filed an 8-K for the
change   in  independent  public  accountants  from   Arthur
Andersen, LLP to Sax, Macy, Fromm & Company for fiscal  year
ended July 31, 1998.
                            -28-
<PAGE>
<TABLE>
  
                              PART III
  
Item  10.   Directors  and  Executives  Officers  of the Company
  
            Certain   information   about   directors    and
  officers  of  the  Company is contained in  the  following
  table:
<CAPTION>  
  Name                         Age            Position
<S>                           <C>            <C>
  James Q. Maloy(1)            66             Chairman
                                              and Director
  
  Ronald C. Byer(1)            65             President,
                                              CEO and
                                              Director
  
  Robert T. McLaughlin         36             Chief  Financial
                                              Officer and
                                              Treasurer
  
  Barbara H. Martorano         41             Secretary

  Wilbur Highleyman(2)         65             Director
  
  George Powch(2)              50             Director
  
  Irwin Dorros(2)              69             Director
  
<FN>  
  
  (1) Members  of Stock Option Committee and Trustees  under
      the 401(K)Plan.
  
  (2) Members of Audit Committee.
</TABLE>

       All  directors  hold  office until  the  next  annual
  meeting  of  shareholders of the Company  or  until  their
  successors  have  been  elected and  qualified.   Officers
  serve  at  the  discretion  of  the  Board  of  Directors.
  Directors  who  are  not  officers receive  $1,000  annual
  compensation,  paid  quarterly, for  attending  director's
  meetings and are reimbursed for all related expenses.
  
       Mr.  Maloy, a co-founder of the Company, has been its
  Chairman  of  the Board of Directors and a director  on  a
  full-time basis since its inception in 1974.  In 1983,  he
  became  President  and chief executive  officer  as  well.
  From  1962  to  1974, Mr. Maloy served as  executive  vice
  president,  as well as marketing and engineering  managers
                                -29-
<PAGE>
  for  Datascan,  Inc.,  a publicly-held  company  that  was
  acquired  by Dymo Industries, Inc. in 1972.  Datascan  was
  a   designer   and   manufacturer  of   electro-mechanical
  equipment.   From 1955 to 1962 Mr. Maloy was  employed  by
  Bendix  Aviation  Corp. rising to a  project  manager  and
  heading a major group.  At Bendix he was involved  in  the
  design  and  manufacture of electronic test equipment  for
  the military.  Mr. Maloy is a graduate of City College  of
  New   York   with   a  bachelor's  degree  in   electrical
  engineering.  On July 31, 1995 Mr. Maloy stepped  down  as
  President  of  the  Company and on  January  17,  1996  he
  stepped  down  as  Chief Executive  Officer,  but  remains
  Chairman of the Board, and a Director.
  
       Mr.  Byer  joined the Company in 1975 and has  served
  as  Vice  President  of Marketing and  Sales  since  1979,
  Treasurer since 1983, Executive Vice President since  1985
  and  a  Director since 1976.  From 1963 to 1975, Mr.  Byer
  held  various  positions  at  Datascan,  Inc.   After  its
  acquisition  by  Dymo Industries, Inc., he became  manager
  of  its  newspaper computer systems group.  From  1958  to
  1972  Mr. Byer was employed by Bendix Aviation Corp.   Mr.
  Byer  has  a  bachelor's degree in electrical  engineering
  from  Rensselaer Polytechnic Institute ("RPI").  Mr.  Byer
  was  promoted to President of the Company on July 31, 1995
  and to Chief Executive Officer on January 17, 1996.
  
       Mr.  McLaughlin joined the Company in November,  1995
  and  has  served as Chief Financial Officer and Treasurer.
  Mr.  McLaughlin  is  a  Certified  Public  Accountant  and
  started  his career in public accounting with the firm  of
  Peat  Marwick  Mitchell & Co.  From 1988 to  1992  he  was
  Vice   President,  Treasurer  and  Controller  of   Valley
  Savings  Bank  (NASDAQ:VSB). From  1992  to  1994  he  was
  Assistant  Controller of Hanover Direct, Inc.  (AMEX:HDI).
  From  1994  until  he  joined the Company  Mr.  McLaughlin
  operated  his  own public accounting firm. Mr.  McLaughlin
  has  a  Bachelor  of  Science degree  in  accounting  from
  Manhattan College.
  
       Mrs.  Martorano joined the Company in June, 1990  and
  has  served  in  a  variety of positions, including  Sales
  Coordinator,  Office  Administrator,  Assistant   to   the
  Secretary,  President and Chairman of the Board,  as  well
  as,  Corporate  Secretary as of January  17,  1996.   Mrs.
  Martorano  is  a  graduate  of Berkeley,  Garret  Mountain
  Campus.
  
       Dr. Highleyman was elected to the Company's Board  of
  Directors  in 1985.  He is currently chairman of NetWeave,
  a  network software vendor.  From 1962 to date he  founded
  and  has  served as chairman of the board of directors  of
                              -30-
<PAGE>
  the   Sombers  Group,  a  supplier  of  turnkey   software
  packages.   He  founded Mini Data Services, Inc.,  a  data
  processing  services supplier in 1969 and  served  as  its
  chairman of the board from that date until 1991.   He  was
  also  a  director of Science Dynamics, Inc.,  a  publicly-
  held  company.   From 1962 to 1968 he was  co-founder  and
  vice-president  of  Data-Trends, a publicly-held  supplier
  of   turnkey  realtime  computer  systems.   He  holds   a
  bachelor of electrical engineering from RPI, a masters  of
  electrical  engineering  from Massachusetts  Institute  of
  Technology and a doctorate of electrical engineering  from
  Brooklyn Polytechnic Institute.
       
       Mr.  Powch  has served as a Director of  the  Company
  since  1987.   He  is President & CEO of  Huber  +  Suhner
  (North  America) Inc., responsible for the North  American
  units  of Huber + Suhner AG of Switzerland.  These include
  Champlain  Cable Corporation, a manufacturer of  specialty
  wire  and  cable, Huber + Suhner, Inc. a manufacturer  and
  reseller    of    RF   and   microwave   components    for
  telecommunications, and Huber + Suhner  (Canada)  Ltd.  He
  was  previously Vice President & General Manager of  Cinch
  Connectors,  a division of Labinal Components  &  Systems,
  Inc.   From 1987 to 1993, Mr. Powch was President of  BFI-
  IBEXSA  International  Inc., a distributor  of  electronic
  components.   Prior  to  that,  he  held  a   variety   of
  positions  including  President  of  Diffracto  Ltd.(1984-
  1986)  and  VP  &  General Manager  of  Bendix's  Robotics
  Division  (1981-1983).  Mr. Powch has an MBA  degree  from
  Harvard  Business  School, an M.S.  degree  from  Stanford
  University  and  a  B.S.  from  MIT,  both  in  Electrical
  Engineering.
  
       Dr.   Dorros  was  elected  to  Vertex's   Board   of
  Directors  in 1987.  He is currently President  of  Dorros
  Associates, consultants in telecommunications, and  serves
  as  Chairman  of the New Jersey Commission on Science  and
  Technology.  From 1982 to July 1993 Dr. Dorros  served  as
  Executive   Vice   President   and   Director   of    Bell
  Communications Research ("Bellcore").  He was  responsible
  for   all  the  Bellcore's  technical  programs  including
  research,  development  and  engineering.   From  1978  to
  1982,  he  served as an Assistant Vice President  of  AT&T
  for  network planning.  From 1956 to 1978, Dr. Dorros  was
  employed   by  Bell  Telephone  Laboratories  in   various
  capacities,  including  Director  of  Systems  Engineering
  programs.    His  current  consulting  work  pertains   to
  management    and    mergers    and    acquisitions     in
  telecommunications.  Dr. Dorros holds Bachelor and  Master
  of Science degrees from the  Massachusetts Institute of
  Technology and a Doctorate in  Electrical  Engineering from
  Columbia University.   He is a member of the National
  Academy of Engineering.
                             -31-
<PAGE>
  Item 11.  Executive Compensation
  
       The following table sets forth information concerning
  the  annual and long-term compensation for services in all
  capacities to the Company for the fiscal years ended  July
  31,  1998,  1997 and 1996 of those persons  who  were,  at
  July  31, 1998, executive officers of the Company  earning
  annually $100,000 or more:
<TABLE>                              
                 SUMMARY COMPENSATION TABLE
<CAPTION>                              
                              
        Annual              Long-Term Compensation          All Other
     Compensation                                         Compensation
  (a)       (b)     (c)    (d)        (e)           (f)       (g)        (h)        (i)

                                     Other      Restricted                         All
Name and                            Annual        Stock                 LTIP      Other
Principal          Salary   Bonus  Compensation   Award(s)   Options/   Payouts Compensation
Position    Year    ($)      ($)        ($)          ($)       SARs (#)    ($)       ($)
<S>        <C>   <C>        <C>    <C>         <C>           <C>        <C>      <C>              
Ronald      1998  $115,000    -     $5,553            -           -         -        -
C.Byer                                                      
CEO         1997  $115,000    -     $6,150            -           -         -        -
President              
            1996  $106,480    -     $6,055            -           -         -        -
<FN>
(1) All Officers and non-union employees of Vertex are covered by
a pension plan that is financed by voluntary employee and Company
contributions.  See "401(k) Savings and Retirement Plan" and  Note 8
of Notes to Financial Statements.

(2) Messr. Byer is provided with an automobile by the
Company; a portion of which may represent the personal use thereof
estimated at $2,500 per year and is excluded.
</TABLE>

On November 13, 1995 Mr. McLaughlin was granted 50,000 stock
options  at an exercise price of $.75 which vest  over  five
years and expire on November 13, 2005.  On November 13, 1997
Mr.  McLaughlin  was  granted 25,000  stock  options  at  an
exercise price of $.81 which vest over five years and expire
on  November 13, 2007.  These shares were granted under  the
Company's  Incentive Stock Option Plan.  Stock  appreciation
rights  are  not  granted under the Incentive  Stock  Option
Plan.  The Company does not currently have in effect a Long-
Term  Incentive  Plan  ("LTIP") and, consequently,  no  such
awards were granted to Vertex's executive officers in fiscal
years covered above.

      There were no unexercised options, under the incentive
stock option plan to purchase the Company's common stock  in
Fiscal 1998 by   the  above  named  officers.  On  March  31
1997  Mr. McLaughlin exercised an option for 10,000 shares
of  common stock.
                            -32-
<PAGE>
      The Company had no other executive officers other than
Mr. Maloy, Mr. Byer, Mr. McLaughlin and Mrs. Martorano.

     The  Company  entered into a three (3) year  employment
contract  with Robert Morsch commencing on May  1,  1998  to
serve  as its Vice President of Sales and Marketing.   Under
this contract, Mr. Morsch is to receive as compensation: (a)
an  annual salary of $95,000 per annum plus a cost of living
increase  each  year;  (b) 1% commission  on  the  company's
operating revenue; (c) grant of 70,000 stock options  at  an
exercise  price  of  $.68 (35,000 options immediately  vest,
with  the  remaining 35,000 options vesting  on  January  1,
1999); (d) use of a leased automobile costing up to $750 per
month  and a right of first refusal to purchase such vehicle
at  the  end of the lease term;(e) reimbursement of business
expenses  incurred and (f) the same group benefits  received
by other Company executives.  The above stock options are in
addition  to  the 200,000 options previously granted  at  an
exercise  price of $.75 pursuant to the Company's  Incentive
Stock Option Plan.
     
     On  September 10, 1998 the Company entered into  a  two
(2)  year employment contract with Ronald Byer, Jr. to serve
as  its  Director  of Middleware Technologies.   Under  this
contract,  Mr. Byer, Jr. Is to receive as compensation:  (a)
an  annual  salary of $104,500 per annum for the first  year
and $109,725 per annum for the second year; (b) a grant of a
five  year  stock option to purchase up to 25,000 shares  of
the  Company's common stock under its Incentive Stock Option
Plan  at  an  exercise price of $.94; (c)  reimbursement  of
business  expenses and (d) the same group benefits  received
by other company executives.  The above stock options are in
addition  to  the 50,000 options previously  granted  at  an
exercise  price of $1.06 pursuant to the Company's Incentive
Stock Option Plan.
     
     Under  the Company's Incentive Stock Option Plan  ("The
Plan"), options to purchase a maximum of 2,000,000 shares of
its  Common Stock may be granted to officers and  other  key
employees  of the Company.  Options granted under  the  Plan
are intended to qualify as incentive stock options under the
Economic  Recovery  Tax  Act of 1981  (the  "1981"  Act)  as
amended.

     The  Plan is administered by the Board of Directors and
a committee presently consisting of two members of the Board
which  determines which persons are to receive options,  the
number of shares that may be purchased under each option and
the  exercise prices.  In the event an optionee  voluntarily
terminates his employment with the Company, he has the right
to  exercise  his  accrued options within 30  days  of  such
termination.   However, the Company may redeem  any  accrued
options  held by each optionee by paying him the  difference
                             -33-
<PAGE>
between the option price and the then fair market value.  If
an  optionee's employment is involuntarily terminated, other
than because of death, he also has the right to exercise his
accrued  options  within 30 days of such termination.   Upon
death,  his  estate or heirs have one year to  exercise  his
accrued  options.   The maximum term of any  option  is  ten
years  and  the option price per share may not be less  than
the  fair  market value of the Company's shares on the  date
the  option is granted.  However, options granted to persons
owning more than 10% of the voting  shares of the Company may
not have a term in  excess of five years and the option price
per share may not be less than 110% of the fair market value
on the date the option is granted.

      If  the  aggregate fair market value of the shares  of
Common  Stock (determined at the time the option is granted)
with   respect   to  which  incentive  stock   options   are
exercisable for the first time by such optionee  during  any
calendar year (under all such plans) exceeds $100,000,  then
only the first $100,000 of such shares so purchased will  be
treated  as  exercised under the Plan and  any  excess  over
$100,000 so purchased shall be treated as options which  are
not incentive stock options.  This rule shall be applied  by
taking  options  into account in the order  or  sequence  in
which they are granted.  Options must be granted within  ten
years from the effective date of the Plan.

     Options  granted  under the Plan are  not  transferable
other   than  by  will  or  by  the  laws  of  descent   and
distribution.  Options granted under the Plan are  protected
by anti-dilution provisions increasing the numbers of shares
issuable thereunder and reducing the exercise price of  such
options,  under  certain conditions.  The  Plan  expires  on
October  9,  2005. Any option outstanding at the termination
date  will  remain  outstanding  until  it  expires  or   is
exercised in full, whichever occurs first.  At the Company's
annual  meeting  in the second quarter of  fiscal  1998  the
Company's shareholders approved an additional 500,000 shares
of  common  stock  to  be issued under the  incentive  stock
option plan for a total of 2,000,000 shares of common  stock
in the plan.

     As  of  July 31, 1998 options to acquire 950,000 shares
of the Company's Common Stock at exercise prices of $.475 to
$8.12  per  share have been granted under  the  Plan  to  13
employees  and three directors of the Company.  As  of  July
31,  1998  298,400 options have been exercised  and  827,600
options  are  outstanding,  with 373,800  options  presently
exercisable.

      During  fiscal 1998 the Company granted 20,000 options
at  an  exercise price of $.38 per share, to  the  Company's
legal  counsel as partial payment for legal services.  These
options are currently exercisable and expire on December 23,
                           -34-
<PAGE>
2000.  The underlying shares have been Registered under  the
Securities Act of 1933 on form S-8.  During fiscal 1997  the
Company  granted 20,000 and 120,000 options to  two  service
firms as partial payment for financial, legal and consulting
services.   The 20,000 options are exercisable at $1.00  and
expire  on  January 9, 2000. The 120,000 options expired  on
July  7,  1998.  The underlying shares have been  registered
under the Securities Act of 1933 on form S-8.  During fiscal
1996 the Company granted 35,000 options to two service firms
as  partial  payment  for financial,  legal  and  consulting
services.  The options are exercisable at 20,000 options  at
$.91  and 15,000 options at $.75 and expire on February  14,
2001 and January 26, 1999.

     Vertex  maintains  a 401(k) savings plan  (the  "401(k)
Plan")  for the benefit of all employees age 18 or over  who
have  worked for at least six months and who are not covered
by  a  collective bargaining agreement.  The 401(k) Plan  is
qualified  under Section 401(a) of the Code and is  intended
to qualify under Section 401(k) of the Code.

     Under  the  current terms of the 401(k) Plan, employees
may elect to defer from Federal income tax from 1% to 17% of
their  annual  compensation, not to exceed Internal  Revenue
Code  limits and have it contributed to the 401(k)  Plan  on
their  behalf.  In addition, Vertex makes a contribution  of
up  to  3% of a contributing employee's salary.  The  salary
deferrals    are   fully   vested,   while   the   Company's
contributions  vest 20% upon the completion  of  the  second
year  of  service with the Company or its subsidiaries,  20%
upon  completion of the third year of service, 20% upon  the
completion  of  the  fourth year of service,  20%  upon  the
completion  of  the fifth year of service and the  remaining
20% upon the completion of the sixth year of service or,  if
earlier,  upon  the death, disability or retirement  of  the
participant.   Benefits under the 401(k) Plan are  generally
distributed  in  a  lump  sum  following  the  participant's
retirement,  death, disability or termination of employment,
or  in  a case of hardship, prior to the termination of  the
participant's employment.

     The assets accumulated by the 401(k) Plan are held in a
trust, the trustees of which are Messrs. Maloy and Byer, who
are  officers and directors of the Company.  Under the terms
of  the  401(k)  Plan, Vertex has agreed  to  indemnify  the
trustees to the fullest extent permitted by law against  any
liability whatsoever for any action taken or omitted by them
in  good faith in connection with the 401(k) Plan unless  it
results from their own willful misconduct.
                           -35-
<PAGE>     
     The  charge  against income for matching  contributions
for  fiscal  1998,  1997 and 1996 were $3,255,  $5,787,  and
$14,865, respectively.
     
     The   following  directors  of  Vertex   were   granted
qualified  stock  options in the amounts specified  opposite
their names, at the exercise prices so indicated and on  the
dates specified:
<TABLE>
<CAPTION>
     Name of            Number of         Exercise Price     Date of
    Director          Option Shares (1)    Per Option (1)    Grant
<S>                 <C>                   <C>            <C>
Wilbur Highleyman      32,000                $ 4.25         1/20/93
                       10,000                  1.00         6/11/97

Irwin Dorros           32,000                $ 4.25         1/20/93
                       10,000                  1.00         6/11/97

George Powch           24,000                $ 4.25         1/20/93
                       10,000                  1.00         6/11/97
<FN>
(1)  Adjusted for 2 for 1 stock split effective April 19, 1993.
(2)  No options were granted to Directors in Fiscal 1998.
(3)  The  above  options  were granted under the  incentive  stock
     option plan as discussed above.
</TABLE>
                                    -36-
<PAGE>
Item 12:  Security Ownership of Certain Beneficial Owners and
          Management

     The   following   information  table   sets   forth   certain
information  regarding  the  Company's  Common  Stock   owned   on
September 30, 1998 by (i) each who is known by the Company to  own
beneficially  more than 5% of its outstanding Common  Stock,  (ii)
each director and officer, and (iii) all officers and directors as
a group:

Names and Address of
Directors, Officers and              Shares Owned    (1) (2)
5% Shareholders                         Number       Percent

James Q. Maloy                         1,202,208       23.4
 23 Carol Street
 Clifton, New Jersey
Ronald C. Byer                           448,422        8.7
 23 Carol Street
 Clifton, New Jersey
All officers and director              1,702,630       33.1
 as a group (4 persons)(3)


(1) Does  not give effect to the issuance of up to 2,000,000
    shares  of Common Stock reserved for issuance under  the
    Company's  incentive stock option plan,  445,000  shares
    under non-qualified stock options.

(2) Gives  effect  to a 2 for 1 stock split effective  April
    19, 1993

(3) Includes  50,000 shares of common stock owned  by  Mr.
    Powch  and  2,000  shares of Common  Stock  owned  by  Dr.
    Highleyman's pension plan.

Item 13.  Certain Relationships and Related Transactions

           On  February 17, 1997 the Company entered into  a
License  Agreement  with  NetWeave Corporation  to  develop,
market,  sell  and  support the NetWeave product  worldwide.
The  Company  will  pay NetWeave a royalty  on  the  initial
licenses  sold  and  on  annual license  fees  paid  by  the
customer   for  maintenance  and  support  of  the  NetWeave
product.   Under  terms of the License  Agreement,  NetWeave
Corporation  assigns  its  existing  customer  base  to  The
Company   along   with  the  existing  sales  representative
agreements in the U.S. and the master distributor  agreement
with SX Consultancy for Europe and Asia.  SX Consultancy  is
a  European  software  distributor and developer  of  custom
software based in the UK with ties to distributors in  Asia.
                             -37-
<PAGE>
Dr.  Wilbur  H. Highleyman, Chairman of Netweave Corp.,  has
been  a  director  of Vertex since 1985 and  presently  owns
25.5%  of Netweave Corp.  Ronald C. Byer, Jr., the President
of  Netweave  Corp.,  is  the son of  Ronald  C.  Byer,  the
President  of  the Company.  Ronald C. Byer, Jr.,  presently
owns 2.1% of Netweave Corp.
                            -38-
<PAGE>
                           PART IV

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

(a)   The  following documents are filed as a part  of  this
report:

1. and 2.  Financial Statements:

          1.  Financial Statements and Supplementary Data:

          Index to Financial Statements

          Reports    of    Independent   Certified    Public
          Accountants

          Balance Sheets as of July 31, 1998 and 1997

          Statements of Operations for the Years Ended  July
          31, 1998, 1997 and 1996

          Statements of Changes in Stockholders' Equity  for
          the Years Ended July 31, 1998, 1997 and 1996
 
          Statements of Cash Flows for the Years Ended  July
          31, 1998, 1997 and 1996.

          Notes to Financial Statements

          2.  Financial Statement Schedules:

          Schedules for the Years Ended July 31, 1998,  1997
          and 1996.

          Schedule II - Valuation Qualifying Accounts

          Schedules other than those listed above have  been
          omitted  because  they are not applicable  or  the
          required  information is shown  in  the  financial
          statements or notes thereto.

                                    -39-
<PAGE>          
          
          3.  Exhibits:

          The following list of exhibits are incorporated by
reference  from  the Company's Registration Statement  filed
under  the Securities Act of 1933, as amended (File No.  33-
897-NY)  and those filed pursuant to Registration  Statement
on Form 8-A under the Securities Exchange Act of 1934.

               1.1  Form  of  Underwriter's Warrant Agreement
               and Warrant.

               2.1   Form   of   Common    Stock Certificate.

               3.1   Articles of Incorporation and Amendment.

               3.2   Amended  By-laws  (See  also
               Registration Statement on Form 8A referred to
               above).

               5.1   Opinion of Cascone & Rapaport,
               including its consent.

               10.1  Assets  Purchase   Agreement
               between the Company and Identicon Corp. dated
               April 25, 1983.

               10.2  Assets  Purchase   Agreement
               between  the  Company  and  Amp  Incorporated
               dated June 2, 1983.

               10.3  License Agreement between  the
               Company  and Speed Queen Company dated  March
               16, 1985 and amendment thereto.

               10.4  Distributor Agreement between
               the  Company  and  Saab Automation  AB  dated
               September 4, 1984 and amended June 17, 1986.

               10.5  Incentive Stock  Option  Plan
               dated October 10, 1985 and Form of Agreement.

               10.6   Union  Contract  between  the
               Company  and  Local 2262 of New Jersey  dated
               November 6, 1984.

               10.9   Lease between the Company  and
               Ninth Avenue Equities Co., dated May 9, 1983.

               10.10  Agreements between the Company
               and  Robert  L.  Richardson dated  August  1,
               1981.

               10.11  Agreement between the Company
               and Calvin S. Wesley dated December 20, 1984.
                                 -40-
<PAGE>
               10.12  Promissory  Notes   of   the
               Company  issued  to Messrs.  Maloy  and  Byer
               dated December 15 and 16, 1975.

               10.13  Forms of Agreement between the
               Company and its Sales Representatives.

               10.14  Purchase  Agreement  between
               Vertex,  VBM and Dicom, Amendment and certain
               schedules thereto.

               10.15  Purchase  Agreement  between
               Vertex   and   CTSI  and  certain   schedules
               thereto.

               10.16  401(k) Retirement and Savings Plan.

               10.17  OEM Agreement between  Vertex and Scientific
               Games, Inc. dated November  2, 1987.

               10.18 Employment Agreement between the Company and
               Carlo Pastore dated May 14, 1993.

               10.19 Employment Agreement between the Company and
               Kevin R. Halloran dated May 19, 1993.

               10.19 Lease Agreement between the Company and
               KHIP Associates dated August 20, 1993.

               10.20  Sublease Agreement between the Company and
               Thea & Schoen, Inc. dated May 20, 1993.

               10.21  Consulting Agreement between the Company and
               Kearney  Systems, Inc. dated  September  24, 1993.

               10.21  Royalty Agreement between the Company and
               Kearney  Systems, Inc. dated  September  24, 1993.

               10.22 Commission Agreement between the Company and
               Tri-State Telecomputers, Inc. dated June  7, 1993.

               10.23 Employment Termination Agreement between  the
               Company and Carlo Pastore dated September 26, 1995.

               10.24 Sublease  Agreement between the  Company  and
               Thea & Schoen, Inc. dated October 12, 1995.

               10.25 Retainer   agreement   between   Company   and
               Jeffrey Marks, Esq. Dated January 26, 1996.
                                      41
<PAGE>
               10.26 Consulting and Stock Option agreement  between
               Company and Vamcom Corporation dated February 15, 1996.

               10.27 Indemnity  Agreement  between Company and
               Robert T. McLaughlin dated  April 3, 1996.

               10.28 Letter   Agreement   between
               Company,  Computer Transceiver  Systems,  Inc
               and  Seymour H. Bucholz and Rosner,  Bresler,
               Goodman & Bucholz dated May 1, 1996.

               10.29 Memorandum of  Agreement  and
               Amendment   between  Company   and   NetWeave
               Corporation and Somber Group Inc.  dated  May
               23, 1996.

               10.30 Loan Agreement and Promissory
               Note between Company and NetWeave Corporation
               dated May 30, 1996.

               10.31 Certificate  of  Merger   of
               Sentry One into Vertex Industries, Inc. dated
               June 17, 1996.

               10.32 Certificate  of  Merger   of
               Versci,  Inc.  into Vertex  Industries,  Inc.
               dated June 17, 1996.

               10.33 Master Distribution Agreement
               between  Company and NetWeave (Europe)  dated
               July 1, 1996.

               10.34 Factoring  Agreement  between
               Company  and NetWeave Corporation dated  July
               18, 1996.

               10.35 Assignment and Amendment to Factoring Agreement
               Dated October 8, 1996.

               10.36  Agreement with Davis Sauders Associates, LLC.
               Dated November 1, 1996.
        
               10.37 Amendment  to  Assignment  and  Amendment   to
               Factoring Agreement dated November 6, 1996.
        
               10.38 Retainer  Agreement  between
               Company and Law Offices of Jeffrey D.  Marks,
               Esq. P.C. dated January 9, 1997.

               10.39 Pre-License Agreement between
               Company  and   NetWeave  Corporation   dated
               February 18, 1997.
                                    -42-
<PAGE>
               10.40  License  Agreement   between
               NetWeave  Corporation and Vertex  Industries,
               Inc. dated February 19, 1997.

               10.41  Consulting Agreement  between
               Company   and  Summit  Marketing   &   Public
               Relations, Inc. dated July 7, 1997.

               10.42 Real Estate Lease between the Company and Ninth
               Avenue Equities; October 15, 1997 (filed     herewith)

               10.43 Legal Services Agreement between the Company and
               Jeffrey D. Marks, Esq. P.C. dated December 24, 1997
               (filed herewith)

               10.44  Purchase Agreement between the Company and
               Mortgage Plus; dated March 3, 1998  (filed   herewith)
        
               10.45  Employment Contract between the Company and
               Robert Morsch; dated May 1, 1998 (filed herewith)
        
               10.46 Sub-lease between the Company and Thea and
               Schoen, Inc.; May 4, 1998 (filed herewith)
        
               10.47 Agreement between the Company and Middleberg &
               Associates; dated June 1, 1998 (filed herewith)
        
               10.48 Employment Contract between the Company and
               Ronald  Byer, Jr.; dated September  10,  1998
               (filed herewith)
               
(b)  Reports on Form 8-K

The  Company  filed a report on form 8-K on  March  6,  1998
reporting  a  change in independent public accountants  from
Arthur Andersen LLP to Sax, Macy, Fromm & Company for fiscal
year ended July 31, 1998.
                                -43-
<PAGE>
<TABLE>

                     VERTEX INDUSTRIES, INC.

                 INDEX TO  FINANCIAL STATEMENTS
<CAPTION>



<S>                                                     <C>
FINANCIAL STATEMENTS:                                         
                                                              
 Reports of Independent Certified Public Accountants      F-2, F-3
                                                              
 Balance Sheets as of July 31, 1998 and 1997              F-4, F-5
                                                              
 Statements of Operations for the Years Ended                 
  July 31, 1998, 1997 and 1996                               F-6
                                                              
 Statements of Changes in Stockholders' Equity                
  for the Years Ended July 31, 1998, 1997 and 1996           F-7
                                                              
 Statements of Cash Flows for the Years Ended                 
 July 31, 1998, 1997 and 1996                                F-8
                                                              
 Notes to Financial Statements                            F-9 to F-18
                                                              
                                                              
SUPPLEMENTAL SCHEDULE:                                        
                                                              
 Schedule II -- Valuation and Qualifying Accounts for
 the Years Ended July 31, 1998, 1997 and 1996                F-19
</TABLE> 
                                        F-1
<PAGE>
       REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Stockholders and Board of Directors of
Vertex Industries, Inc.

We have audited the accompanying balance sheet of Vertex
Industries as of July 31, 1998 and the related statements of
operations, changes in stockholders' equity, and cash flows for
the year then ended.  These financial statements are the
responsibility of the Company's management.  Our responsibility
is to express an opinion on these financial statements based on
our audit.

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

In our opinion, the financial statements referred to above
present fairly, in all material respects, the financial position
of Vertex Industries, Inc. as of July 31, 1998 and the results of
its operations and its cash flows for the year then ended, in
conformity with generally accepted accounting principles. Our
audit was made for the purpose of forming an opinion on the basic
financial statements taken as a whole.  The schedule listed in
the index to financial statements is presented for purposes of
complying with the Securities and Exchange Commission's rules and
is not part of the basic financial statements.  This schedule has
been subjected to the auditing procedures applied in the audit of
the basic financial statements and, in our opinion, fairly states
in all material respects the financial data required to be set
forth therein in relation to the basic financial statements taken
as a whole.


                                   s/Sax Macy Fromm & Co., PC
                                   Sax Macy Fromm & Co., PC
                                   Certified Public Accountants

Clifton, New Jersey
October 14, 1998


                               F-2
<PAGE>
           REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To Vertex Industries, Inc. and subsidiary:

We have audited the accompanying consolidated balance sheets of
Vertex Industries, Inc. and subsidiary (a New Jersey Corporation)
as of July 31, 1997 and the related consolidated statements of
operations, changes in stockholders' equity and cash flows for the
years ending July 31, 1997 and 1996.  These consolidated
financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted
auditing standards.  Those standards require that we plan and
perform the audits 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, the consolidated financial statements referred to
above present fairly, in all material respects, the financial
position of Vertex Industries, Inc. and subsidiary as of July 31,
1997, and the results of their operations and their cash
flows for the years ending July 31, 1997 and 1996, in conformity
with generally accepted accounting principles.

Our audits were made for the purpose of forming an opinion on the
basic consolidated financial statements taken as a whole.  The
schedule listed in the index to consolidated financial statements
is presented for purposes of complying with the Securities and
Exchange Commission's rules and is not part of the basic
consolidated financial statements.  This schedule has been
subjected to the auditing procedures applied in the audit of the
basic consolidated financial statements and, in our opinion,
fairly states in all material respects the financial data
required to be set forth therein in relation to the basic
consolidated financial statements taken as a whole.


                                               s/Arthur Andersen LLP
                                               ARTHUR ANDERSEN LLP

Roseland, New Jersey
October 7, 1997

                                  F-3
<PAGE>
<TABLE>
                       VERTEX INDUSTRIES,  INC.
                            BALANCE SHEETS

                        JULY 31, 1998 AND 1997
<CAPTION>

                     ASSETS                              1998           1997
<S>                                                                          
CURRENT ASSETS:                                     <C>             <C> 
 Cash and cash equivalents                            $631,362        $608,553
 Accounts receivable, less allowance for doubtful                 
  accounts of $75,985
  at July 31, 1998 and 1997                            837,399         450,266
 Note and other receivables, net                        67,344          95,451
 Inventories, net                                      464,389         582,609
 Investment securities                                 452,502               0
 Prepaid expenses and other current assets              21,348          32,861
                                                      --------        -------- 
        Total current assets                         2,474,344       1,769,740
                                                     ---------       ---------
PROPERTY, EQUIPMENT AND CAPITAL LEASES                            
     Property and equipment                          1,799,526       1,753,395
     Capital leases                                    141,757         141,757
                                                     ---------       ---------
          Total property, equipment and
          capital leases                             1,941,283       1,895,152
                                                     ---------       ---------
 Less- Accumulated depreciation and
 amortization                                       (1,653,962)     (1,545,071)
                                                   -----------     -----------
 Net property, equipment and capital leases            287,321         350,081
                                                   -----------     -----------
OTHER ASSETS:                                                     
 Cost in excess of net assets of companies                        
 acquired, net of amortization
 (accumulated amortization of $383,315 and                       
 $350,395 at July 31, 1998
 and 1997, respectively)                                     0          63,492
 Deferred tax asset                                    400,000         195,000
 Other assets                                           66,401          55,142
                                                    ----------      ---------- 
        Total other assets                             466,401         313,634
                                                    ----------      ----------
        Total assets                                $3,228,066      $2,433,455
                                                    ==========      ==========

<FN>
See notes to financial statements.
</TABLE>
                                      F-4
<PAGE>
<TABLE>
                       VERTEX INDUSTRIES,  INC.
                            BALANCE SHEETS
<CAPTION>
                        JULY 31, 1998 AND 1997
      
      LIABILITIES AND STOCKHOLDERS' EQUITY            1998           1997
<S>                                             <C>             <C>       
CURRENT LIABILITIES:                                             
 Current portion of long-term debt                $        0       $2,567
 Current portion of obligations under capital                   
 leases                                                5,641       14,516
 Accounts payable                                    273,726      129,622
 Accrued expenses and other liabilities              257,094      170,643
 Deferred revenue                                    343,612      267,630
                                                    --------      -------
        Total current liabilities                    880,073      584,978
                                                    --------      -------
LONG-TERM LIABILITIES:                                           
 Obligations under capital leases, net of        
 current portion                                      11,424       17,065
                                                    --------      ------- 
        Total long-term liabilities                   11,424       17,065
                                                                 
COMMITMENTS AND CONTINGENCIES                                    
                                                                 
STOCKHOLDERS' EQUITY:                                            
 Preferred stock, par value $.01 per share;                      
 2,000,000 shares authorized;
 none issued and outstanding                               0            0
                                                  
 Common stock, par value $.005 per share;                        
  20,000,000 shares authorized;
  5,156,979 and 5,137,979 shares issued at July                  
  31, 1998 and 1997, respectively                     25,785       25,690      
 Additional paid-in capital                        5,223,293    5,201,138
 Accumulated deficit                              (3,296,401)  (3,344,847)
 Unrealized gain on investment securities            429,061            0
                                                  -----------  ----------
                                                   2,381,738    1,881,981
 Less- Treasury stock, 10,000 and 12,872 shares                  
 at cost at July 31, 1998 and 1997, respectively     (45,169)     (50,569)
                                                  -----------  -----------
        Total stockholders' equity                 2,336,569    1,831,412
                                                  -----------  ----------- 
        Total liabilities and stockholders'
        equity                                    $3,228,066   $2,433,455
                                                  ===========  ===========
<FN>                                   
See notes to financial statements.
</TABLE>
                                      F-5
<PAGE>
<TABLE>
                        VERTEX INDUSTRIES, INC.
                       STATEMENTS OF OPERATIONS
<CAPTION>                                      
                                      For the Years Ended July 31

                                       1998          1997          1996
<S>                              <C>            <C>           <C>          
OPERATING REVENUES                 $3,566,943     $3,228,598    $3,784,480
                                   ----------     ----------    ----------
OPERATING EXPENSES:                                             
 Cost of sales                      1,733,152      1,800,276     1,729,058
 Selling and administrative         1,549,726      1,511,949     1,285,538
 Research and development             460,781        496,862       377,318
                                   ----------     ----------    ----------
        Total operating expenses    3,743,659      3,809,087     3,391,914
                                   ----------     ----------    ----------                    
        Operating income (loss)      (176,716)      (580,489)      392,566
                                   ----------     ----------    -----------
OTHER INCOME (EXPENSE):                                         
 Interest income                       22,924         38,801        16,840
 Interest expense                      (2,762)        (6,372)      (10,834)
 Other                                      0         75,000         1,676
                                  -----------     -----------    ---------
                                       20,162        107,429         7,682
                                  -----------     -----------    ---------
        Income (loss) before      
        income taxes                 (156,554)      (473,060)      400,248
                                  -----------     -----------    ---------
INCOME TAX PROVISION (BENEFIT):                                 
 Federal                             (174,455)             0       138,287
 State                                (30,545)             0        24,213
                                  -----------     -----------    ---------
        Income tax provision     
        (benefit)                    (205,000)             0       162,500
                                  ------------    -----------    ---------
        Net income (loss)             $48,446      ($473,060)     $237,748
                                  ============    ===========    =========

NET INCOME (LOSS) PER SHARE OF                                  
COMMON STOCK:
                          Basic          $.01          $(.09)        $.05
                          Diluted        $.01          $(.09)        $.04
<FN>
See notes to financial statements.
</TABLE>
                                      F-6
<PAGE>
<TABLE>
                             VERTEX INDUSTRIES, INC.
                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                FOR THE YEARS ENDED JULY 31, 1998, 1997 AND 1996
<CAPTION>                                                                                 Unrealized
                                                             Additional                     Gain On 
                                          Common Stock         Paid-In      Accumulated    Investment   Treasury 
                                       Shares     Amount       Capital        Deficit      Securities     Stock       Total
<S>                               <C>          <C>        <C>           <C>              <C>         <C>          <C>        
   BALANCE, July 31, 1995            5,080,879    $25,404     $5,167,951    $(3,109,535)           0   $(50,569)    $2,033,251

                                                                                                      
   Exercise of stock options            28,100        141         14,237              0            0          0         14,378
   Net income                                0          0              0        237,748            0          0        237,748
                                     ---------    -------      ---------     -----------    ---------  ---------    ----------
   BALANCE, July 31, 1996            5,108,979     25,545      5,182,188     (2,871,787)           0    (50,569)     2,285,377
                                                                                                           
   Exercise of stock opitons            24,000        120         14,600              0            0          0         14,720
   Issuance of stock in             
   consideration for services            5,000         25          4,350              0            0          0          4,375
   Net loss                                  0          0              0       (473,060)           0          0       (473,060)
                                     ---------   --------      ---------     -----------    ---------  ---------     ---------
   BALANCE July 31, 1997             5,137,979     25,690      5,201,138      (3,344,847)          0    (50,569)     1,831,412

                                                                                                      
   Issuance of stock                 
   in consideration for services       19,000          95         22,155               0           0          0         22,250
   Unrealized gain on                 
   investment securities                    0           0              0               0     429,061          0        429,061
   Decrease in treasury stock               0           0              0               0           0      5,400          5,400
   Net income                               0           0              0          48,446           0          0         48,446
                                    ---------     -------     ----------    ------------    --------   ---------    ----------
   BALANCE July 31,1998             5,156,979     $25,785     $5,223,293    $(3,296,401)    $429,061   $(45,169)    $2,336,569
<FN>
See notes to financial statements.
</TABLE>
                                    F-7
<PAGE>                                        
<TABLE>
                          VERTEX INDUSTRIES, INC.
                         STATEMENTS OF CASH FLOWS

<CAPTION>
                                         For the Years Ended July 31
                                                        1998         1997            1996
<S>                                                <C>         <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:                               
 Net income (loss)                                    $48,446      ($473,060)     $237,748
                                                      -------    ------------   ----------
 Adjustments to reconcile net income
 (loss) to net cash
  Provided by  operating activities-                                
   Depreciation and amortization                      141,811        194,382       147,347
   Deferred taxes                                    (205,000)             0       162,500
   Gain on sale of fixed assets                             0              0         2,000
   Stock issued in consideration for services          22,250          4,375             0

     (Increase) decrease in assets-                                 
     Accounts receivable, net                        (387,133)       157,898      (145,552)
     Note and other receivables                        28,107         75,304      (170,755)
     Inventories                                      118,220        110,570       129,863
     Prepaid expenses and other current assets         11,513        (18,976)       15,490
   Increase (decrease) in liabilities-                              
     Accounts payable                                 144,104        (40,010)       (9,245)
     Accrued expenses and other liabilities            86,451         71,406       (51,859)
     Deferred revenue                                  75,982        181,510      (113,370)
                                                     --------       --------      ---------               
        Net adjustments                                36,305        736,459       (33,581)
                                                     --------       --------      ---------                
        Net cash provided by                                        
          Operating activities                         84,751        263,399        204,167
                                                     --------       --------      ---------                
CASH FLOWS FROM INVESTING ACTIVITIES:                               
 Additions to property and equipment                  (46,131)       (27,892)      (117,720)
 Proceeds from sale of fixed assets                         0              0          3,166
 Other                                                  1,272         (1,642)        (3,791)
                                                     --------       --------      ---------               
        Net cash used for investing activities        (44,859)       (29,534)      (118,345)
                                                     --------       --------      ---------
CASH FLOWS FROM FINANCING ACTIVITIES:                               
 Repayments of debt                                    (2,567)        (2,800)        (2,800)
 Repayment of obligations under capital lease         (14,516)       (31,576)       (24,937)
 Proceeds from exercises of stock options                   0         14,720         14,378
                                                     --------       --------      ---------
        Net cash used for financing activities        (17,083)       (19,656)       (13,359)
                                                     ---------       --------      ---------
        Net increase in cash                           22,809        214,209         72,463
CASH AND CASH EQUIVALENTS AT BEGINNING                              
 OF YEAR                                              608,553        394,344        321,881
                                                     --------       --------       -------- 
CASH AND CASH EQUIVALENTS AT END OF YEAR             $631,362       $608,553       $394,344
                                                     ========       ========       ========
<FN>
See notes to financial statements.
</TABLE>
                                   F-8
<PAGE>
                          VERTEX INDUSTRIES, INC.
                      NOTES TO FINANCIAL STATEMENTS
      
(1)  SUMMARY OF SIGNIFICANT
  ACCOUNTING POLICIES:

   This summary of significant accounting policies of Vertex Industries,
   Inc. (the Company) is presented to assist in understanding the
   Company's financial statements.
   
     Nature of Business-
     
      The Company sells and distributes bar code scanners, printers, data
      collection terminals, software, automated card devices and precision
      weighing equipment to customers located primarily within the United
      States.  Sales of bar code printers are primarily to the health care
      industry.  Sales of precision weighing equipment are primarily to
      retail pharmacies.  The company also provides systems integration
      for turnkey automated data collection solutions in real-time systems
      and warehouse management systems.  In addition through the Netweave
      license agreement, the Company sells the Netweave middleware
      product.
      
     Use of Estimates in the
     Preparation of Financial Statements-
     
      The preparation of financial statements in conformity with generally
      accepted accounting principles requires management to make estimates
      and assumptions that affect the reported amounts of assets and
      liabilities and disclosure of contingent assets and liabilities at
      the date of the financial statements and the reported amounts of
      revenues and expenses during the reporting period.  Actual results
      could differ from those estimates.
      
     Revenue Recognition-
     
      The Company recognizes revenues related to software sales in
      compliance with the American Institute of Certified Public
      Accountants (AICPA) Statement of Position No. 91-1 "Software Revenue
      Recognition."  Product revenue is recorded at the time of shipment
      provided that no significant vendor and post contract support
      obligations remain outstanding and collection of the resulting
      receivable is deemed probable of collection by management.
      Maintenance and support service agreements are recognized on a
      straight-line basis over the life of the service agreement,
      generally twelve months, and is reflected in deferred revenue in the
      accompanying balance sheets.
      
     Inventories-
     
      Inventories are valued at the lower of cost (first-in, first-out
      basis) or market.
                                         F-9     
<PAGE>
     Property and Equipment-
     
      All items of property and equipment, including amounts recorded
      under capital leases, are stated at cost.  It is the general policy
      of the Company to depreciate property and equipment under the
      straight-line method over their estimated useful lives.  Leasehold
      improvements are amortized over the lesser of the useful life of the
      improvements or the remaining term of the lease.
      
      The estimated useful lives of depreciable assets are as follows-
      
Machinery and equipment                                12 years
Tools, dies and patterns                               12 years
Office furniture and equipment                           5-10
                                                        years
Computer equipment                                     3 years
Exhibit equipment                                      3 years
Capital leases                                         5 years
      
     Cost in Excess of Net Assets
     of Companies Acquired-
     
      The excess of cost of purchased businesses over the fair value of
      their assets at the acquisition date is being amortized on the
      straight-line method over 5 years.
      
      
     Net Income (Loss) Per Share of Common Stock-
     
     The Company adopted SFAS No. 128, "Earnings per Share," on July 31,
     1998. SFAS No. 128 establishes the new standard for computation and
     presentation of net income per common share.  Under the new
     requirements both basic and diluted net income per common share are
     presented.  All prior period net income (loss) per common share data
     has been restated.
     
     Basic net income (loss) per common share is calculated by dividing net
     income, by the weighted average common shares outstanding during the
     period.
     
     Diluted net income per common share is computed similar to that of
     basic net income per common share except that the denominator is
     increased to include the number of additional common shares that would
     have been outstanding if all potentially dilutive common shares,
     principally stock options, were issued during the reporting period.
     
     Cash Equivalents-
     
      The Company considers all investments with an original maturity
      period within three months to be cash equivalents.
      
                                                F-10
<PAGE>     
     Long-Lived Assets-
     
      During 1996, the Company adopted the provisions of Statement of
      Financial Accounting Standards No. 121, "Accounting for the
      Impairment of Long-Lived Assets" (SFAS 121).  SFAS 121 requires,
      among other things, that an entity review its long-lived assets and
      certain related intangibles for impairment whenever changes in
      circumstances indicate that the carrying amount of an asset may not
      be fully recoverable.  As a result of its review, the Company does not
      believe that any impairment currently exists related to the long-
      lived assets.
     
     Stock Based Compensation-
     
      The Financial Accounting Standards Board issued a standard,
      "Accounting for Stock-Based Compensation" (SFAS 123).  SFAS 123
      requires that an entity account for employee stock compensation
      under a fair value based method.  However, SFAS 123 also allows an
      entity to continue to measure compensation cost for employee stock-
      based compensation arrangements using the intrinsic value based
      method of accounting prescribed by APB Opinion No. 25, "Accounting
      for Stock Issued to Employees" (Opinion 25).  Entities electing to
      remain with the accounting under Opinion 25 are required to make pro
      forma disclosures of net income and earnings per share as if the
      fair value based method of accounting under SFAS 123 has been
      applied.  The Company has elected to continue to account for
      employee stock-based compensation under Opinion 25 and has made the
      required disclosures under SFAS 123 (see Note 11).
      
      
      Investment Securities-
      
      The Company has classified its investment securities as available for
      sale.   Such securities are measured at fair value in the financial
      statements based on quoted market prices with unrealized gains and
      losses included in stockholders' equity.
      
      
      New Standards-
      
      In June 1997, the Financial Accounting Standards Board ("FASB")
      issued SFAS No. 130.  "Reporting Comprehensive Income," which
      establishes standards for reporting and display of comprehensive
      income, its components and accumulated balances.  Comprehensive
      income is defined to include all changes in equity except those
      resulting from investments by owners and distribution to owners.
      Among other disclosures,  SFAS No. 130 requires that all items that
      are required to be recognized under current accounting standards as
      components of comprehensive income be reported in a  financial
      statement that is displayed with the same prominence as other
      financial statements.
                                        F-11

<PAGE>
      In addition, in June 1997, the FASB issued SFAS No. 131, "
      Disclosures About Segments of an Enterprise and Related
      Information," which establishes standards for reporting information
      about operating segments.  It also establishes standards for
      disclosures regarding products and services, geographic areas and
      major customers.
      
      Both of these new standards are effective for periods beginning
      after December 15, 1997 and require comparative information for
      earlier years to be restated.  The implementation of these new
      standards will not affect the Company's results of operations and
      financial position, but may have an impact on future financial
      statement disclosures.
      
      
      
(2)SALE OF SUBSIDIARY AND INVESTMENT SECURITIES:

   
   On March 4, 1998 the Company entered into an agreement with MPEL
   Holdings Corp., parent company of Mortgage Plus Equity and Loan Corp.,
   a mortgage banking company whereby MPEL Holdings Corp. merged with
   Vertex's inactive subsidiary, Computer Transceiver Systems, Inc.
   (OTCBB:CPTT).  The agreement provided pre-merger CPTT shareholders with
   4% of the merged company, of which Vertex owns approximately 2.7%.
   The merged company is traded Over the Counter Bulletin Board under the
   symbol MPEH.  The Company currently owns 226,251 shares of MPEH.  The
   Company has recognized an unrealized gain of $429,061 as of July 31,
   1998 based on the then current stock price of $2 per share.  The stock
   price of MPEH on October  14, 1998 was $.8125 per share.
   
   
   
   
(3)  INVENTORIES:

   Inventories consist of the following-
<TABLE>   
                                                   July 31
                                              1998         1997
<CAPTION>
<S>                                       <C>        <C>
Raw materials                                $7,815      $7,071
Work in process                              64,980      40,605
Finished goods and parts, net of                         
obsolescence reserves of                    
$235,419 and $139,419 in 1998 and
1997, respectively                          391,594     534,933
                                            -------     -------             
                                           $464,389    $582,609
                                           ========    ========
</TABLE>

                              F-12
<PAGE>

(4)  PROPERTY, EQUIPMENT AND CAPITAL LEASES:

   Details of property, equipment and capital leases are as follows-
<TABLE>
<CAPTION>
                                                         July 31
                                                   1998           1997
<S>                                           <C>            <C>   
Property and equipment-                                   
      Leasehold improvements                     $283,926      $283,926
      Machinery and equipment                     223,911       223,911
      Tools, dies and patterns                    451,682       451,682
      Office furniture and equipment              561,898       561,898
      Computer equipment                          157,933       111,802
      Exhibit equipment                           120,176       120,176
                                                 --------      --------
             Total                              1,799,526     1,753,395
                                                          
      Less- Accumulated depreciation and       
      amortization                             (1,527,482)   (1,427,119)
                                               ----------    ----------       
             Net property and equipment           272,044       326,276
                                               ----------    ----------       
Capital leases-                                           
      Office equipment                             86,448        86,448
      Automobiles                                  55,309        55,309
                                               ----------    ----------       
             Total                                141,757       141,757
                                                          
      Less- Accumulated amortization             (126,480)     (117,952)
                                               ----------   -----------        
             Net capital leases                    15,277        23,805
                                               ----------   -----------      
             Net property, equipment and       
                capital leases                   $287,321      $350,081
                                              ===========   ===========
</TABLE>
   Depreciation and amortization of property, equipment and capital leases
   for the fiscal years ended July 31, 1998, 1997 and 1996 was  $108,891,
   $151,969, and $122,835, respectively.

(5)  LONG-TERM DEBT:

   Long-term debt consists of the following-
<TABLE>
<CAPTION>
                                                          July 31
                                                       1998       1997
<S>                                                <C>         <C> 
Note payable to bank, due in monthly principal           
 installments of $233 plus interest at 1.25%           
 above the prime rate                                 $ 0        $2,567
Less- Current portion of long-term debt                 0         2,567
                                                  ----------   ---------    
              Long-term debt                            0            $0
                                                 ===========   =========
</TABLE>
   The long-term debt matured in June 1998 and was collateralized by
   telephone equipment of the Company.

                                       F-13
<PAGE>
(6)  NOTE AND OTHER RECEIVABLES:

   In 1996 the Company advanced NetWeave Corp., a related party, $100,000
   for working capital purposes and received a promissory note.  The note
   bears interest at 6%.  NetWeave Corp. has defaulted on the note and no
   interest has been paid.  The Company has restructured repayment of the
   note and has recorded a reserve of $50,000 against the note.
   
   In 1996, the Company entered into a factoring agreement with NetWeave
   Corp. whereby certain accounts receivable were to be factored by the
   Company.  As of July 31, 1998 the Company had a gross factored
   receivable balance of $58,581 and an allowance for doubtful accounts
   reserve of $35,918 related to the factored receivables.   As of July
   31, 1997 the Company had a gross factored receivable balance of $81,369
   and allowance for doubtful accounts reserve of $35,918 related to the
   factored receivables.   The Company has restructured the repayment of
   the factored receivables.
   
   
(7)  ACCRUED EXPENSES AND OTHER LIABILITIES:
<TABLE>
   Accrued expenses and other liabilities consist of the following-
<CAPTION>
                                                      July 31
                                                 1998        1997
<S>                                          <C>       <C>         
Professional fees                              $36,033    $37,384
Vacation salaries                                6,627      1,366
Sales tax                                       22,623     20,979
Commissions                                     22,971     10,194
Payroll and deductions                          47,740     48,910
Income taxes payable                                 0      1,810
Royalty Expense                                 62,649          0
Pension Expense                                  3,255          0
Miscellaneous                                    5,196          0
Accrued contingency reserve                     50,000     50,000
                                                          
                                              $257,094   $170,643
</TABLE>
   The accrued contingency reserve relates to the estimated costs
   associated with the restructuring of the NetWeave licensing agreement.

                                

8)   PENSION PLANS:

   The Company maintains a 401(k) plan, which is a defined contribution
   plan covering substantially all of the nonunion employees.  Eligible
   employees can contribute up to 17% of their compensation not to exceed
   Internal Revenue Code limits.  The Company will match 50% of the amount
   contributed by employees, up to 3% of compensation as defined.  Company
   contributions for the years ended July 31, 1998, 1997 and 1996 were
   $3,255, $5,787, and $14,865, respectively.
   
                                F-14
<PAGE>
(9)INCOME TAXES:

   Deferred income taxes are recognized for tax consequences of temporary
   differences by applying enacted statutory tax rates to differences
   between the financial reporting and the tax basis of existing assets
   and liabilities.
   
   
   The net deferred tax assets in the accompanying balance
   sheets consist of the following-
<TABLE>   
                                                              1998           1997
<S>                                                    <C>             <C>
Deferred tax assets-                                          
 Allowance for accounts, note and other receivables         $48,000       $62,000
 Deductible goodwill amortization                                 0       206,000
 Inventory                                                   73,000        55,000
 Deferred revenue                                           106,000       107,000
 Net operating loss carryforwards                         1,433,000     1,759,000
                                                          ---------     ----------
              Total deferred tax assets                   1,660,000     2,189,000
                                                            
Deferred tax liabilities - Depreciation                     (12,000)      (97,000)
                                                            
Valuation allowance                                      (1,248,000)   (1,897,000)
                                                         ----------    -----------
              Net deferred tax asset                       $400,000      $195,000
                                                         ==========   ============
</TABLE>
   Deferred tax assets arise from the tax benefit of net operating loss
   carryforwards which are expected to be utilized to offset taxable
   income and from timing differences between the recognition in financial
   statement and tax returns of certain inventory costs, bad debt reserve
   allowances on receivables, depreciation on fixed assets and
   amortization of certain intangible assets.
   
   A valuation allowance on the deferred tax assets has been provided
   based on the Company's assessment of ability to realize such assets in
   the future.  The valuation allowance for net deferred tax assets
   decreased by $649,000 in 1998.  The reduction was the result of net
   changes in temporary differences and the reversal of $340,000 of
   valuation allowance based on projected operating results for 1999.
   
   The components of the income tax provision (benefit) included in the
   statements of operations for the fiscal years ended July
   31, 1998, 1997 and 1996 consist of the following-
<TABLE>     
<CAPTION>
                                             1998       1997      1996
<S>                                     <C>          <C>     <C>
Current-
 Federal                                       $ 0       $ 0       $ 0
 State                                           0         0         0
Deferred                                  (205,000)        0   162,500
                                          ---------   -------  -------- 
Total income tax provision (benefit)     ($205,000)      $ 0  $162,500
                                   F-15  
<PAGE>   
   At July 31, 1998, the net operating loss carryforwards available to
   offset future taxable income consist of approximately $4,357,000 in
   Federal net operating losses which will expire in various amounts
   through 2013, and state net operating losses of approximately
   $3,528,000 which will expire in various amounts through 2005.
     
   A reconciliation of income tax at the statutory rate to the Company's
   effective rate is as follows-

</TABLE>
<TABLE>     
     
                                                         1998        1997       1996
<S>                                                  <C>         <C>
Statutory rate                                          (34.0%)     (34.0%)    34.0%
Effect of-                                                      
       Valuation allowance                              (96.9)       34.0       0.0
       Permanent differences                              0.0         0.0       0.6
       State income taxes, net of Federal tax effect      0.0         0.0       6.0
                                                       --------    ---------   ------
               Effective income tax rate               (130.9%)       0.0%     40.6%
                                                       ========    =========   ======
</TABLE>
(10) COMMITMENTS AND CONTINGENT LIABILITIES:

   Leases-

      The Company leases phone equipment under a capital lease with  an
      expiration date of April 2001.
      
      The Company leases its plant and office facilities located in
      Clifton, New Jersey.  The lease expires on May 31, 2003.  Annual
      rental is $164,340 for the first three years of the lease.  For the
      last two years of the lease the annual rent is $170,280.  In
      addition, the Company is obligated to pay applicable real estate
      taxes, repairs and insurance.
      
      The Company subleases under a 60-month lease a portion of its plant
      in Clifton, New Jersey, which expires on May 31, 2003.  Under the
      terms of the sublease, the tenant is required to pay annual rent of
      $53,010 for the first three years of the sublease and annual rent of
      $54, 720 for the last two years of the sublease, plus a
      proportionate share of utilities.
      
      Rent expense for the years ended July 31, 1998, 1997 and 1996 was
      $158,920, $154,660 and $121,032, respectively.
      
                                          F-16
<PAGE>     
      Minimum lease payments and sublease rental income are as follows-
      
<TABLE>      
<CAPTION>      
                                        Equipment                 Sublease
                                         Capital     Operating    Rental
Year Ended July 31                       Leases        Leases     Income
<S>                                    <C>          <C>         <C>         
1999                                     $7,180       $205,476    $53,010
2000                                      7,180        203,676     53,010
2001                                      5,385        192,434     53,295
2002                                          0        196,805     54,720
                                       --------      ---------   -------- 
                 Total                   19,745       $798,391   $214,035
                                                    ==========   ========          
Less- Amount representing interest       (2,680)                 
                                       ---------                        
                 Present value of net                            
                 minimum lease payments  17,065
                                                                         
Less- Current portion of obligations                             
        under capital leases              5,641
                                       --------                                    
      Long-term portion of obligations                            
            under capital leases        $11,424
                                       ========
</TABLE>     
     Employment Agreements-
     
      On May 1, 1998 the Company entered into a three year employment
      contract with its Vice President of Sales and Marketing.  The
      contract provides for an annual salary of $95,000 per year, a
      Company paid automobile,  1 % commission on operating revenues and
      stock options.  On September 10, 1998 the Company entered into a two
      year employment contract with its Director of Middleware
      Technologies.  The Contract provides for an annual salary of
      $104,500 for the first year and $109,725 in the second year.  The
      contract also provides for stock options.
      
     Other-
      
      In June 1997, a customer terminated an agreement to purchase certain
      product from the Company.  The agreement was originally for a two-
      year period.  The customer paid $75,000 to terminate the agreement.
      This amount is reflected as other income in the accompanying
      statements of operations.
                                      F-17      
<PAGE>      
  
      
(11) STOCKHOLDERS' EQUITY:

   Incentive Stock Options-
     
      The Company has an Incentive Stock Option Plan which provides for
      the granting of options to officers and other key employees to
      purchase shares of the Company's common stock.  The maximum number
      of shares to be issued as part of the plan is 2,000,000.  The
      maximum term of any option is ten years and the option price per
      share may not be less than the fair market value of the stock on the
      date the option is granted.  Options granted to persons owning more
      than 10% of the voting shares of the Company may not have a term of
      more than five years and may not be less than 110% of fair market value.
<TABLE>      
<CAPTION>                                              
                                                   July 31
                                     1998            1997          1996
<S>                              <C>           <C>            <C>   
Options outstanding, beginning of                       
year                                667,600        341,600        338,200
Granted                             170,000        450,000        159,000
Exercised                                 0        (24,000)       (28,100)
   Canceled                         (10,000)      (100,000)      (127,500)
                                   --------       ---------      ---------
Options outstanding, end of year    827,600        667,600        341,600
                                  =========       =========      =========

Options price range              $.475-$8.12      $.475-$8.12     $.475-$8.12 
Options exercisable                 373,800        144,600         99,400
Options available for grant       1,050,000        534,000        384,000
</TABLE>                                
     
      The Company has adopted the disclosure provisions of Statement of
      Financial Accounting Standards No. 123, "Accounting for Stock-Based
      Compensation.  In accordance with the provisions the Company
      accounts for its stock option plans under Opinion 25 and,
      accordingly, does not recognize compensation cost.  If the Company
      had elected to recognize compensation cost based on the fair value
      of the options granted at grant date as prescribed by SFAS 123, net
      income (loss) and earnings (loss) per share would have been reduced
      to the pro forma amounts indicated in the table below-
<TABLE>     
<CAPTION>      
                                          1998          1997        1996
<S>                                   <C>          <C>         <C>        
Net income (loss) - as reported          $48,446     ($473,060)   $237,748
Net income (loss) - pro forma           $(95,244)    ($499,529)   $229,479
Earnings (loss) per share - as reported     $.01         ($.09)       $.04
Earnings (loss) per share - pro forma      $(.02)        ($.10)       $.04
</TABLE>      
                                    F-18
<PAGE>      
      The weighted average fair value at date of grant for options granted
      in 1998, 1997 and 1996 was $.50, $.46 and $.50, respectively.  The
      fair value of each option grant is estimated on the date of grant
      using the Black-Scholes option pricing model based on the weighted
      average market price of  $0.81 in 1998, $0.85 in 1997 and 1996 using
      the following assumptions-
      
      
      Expected stock price volatility                            92%
      Risk-free interest rate                                   6.67%
      Weighted average expected life of options                3 years
      
      The effects of applying SFAS 123 and the results obtained through
      the use of the Black-Scholes option pricing model are not
      necessarily indicative of future values.
      
     Other Stock Options-
     
      In connection with an employment agreement, the Company granted an
      employee an option to purchase up to 300,000 shares of common stock,
      at an option price of $7.875 per share, expiring the earlier of June
      29, 2003, one year after death, or 30 days after termination.  The
      agreement allowed the employee to retire these options at their
      original grant price, should the market price of the Company's
      common stock drop below the exercise price of the options, and have
      the options granted again at the then market price.  During 1996,
      the employee retired all 300,000 options exercisable at $7.875 and
      was subsequently granted 300,000 at an exercise price of $.50 per
      option the then market value of the common stock.  During 1997, the
      employee left the Company and the Company agreed to waive the
      termination clause in the agreement.  In 1998, in connection with an
      employment agreement, the Company granted an employee an option to
      purchase 70,000 shares of common stock, at an option price  of $.68.
      Of the 70,000 options, 35,000 are currently exercisable with the
      additional 35,000 becoming exercisable on January 1, 1999.
      
      During 1998, the Company granted 20,000 options to the Company's
      legal counsel for legal services.  The options are exercisable at
      $.38 and expire on December 23, 2000.   These options are currently
      exercisable.  During 1997, the Company granted 20,000 and 120,000
      options to two service firms as partial payment for legal, financial
      and consulting services.   The 20,000 options are exercisable at
      $1.00; are currently exercisable and expire on January 9, 2000.  The
      120,000 options expired on July 7, 1998.  During 1996, the Company
      granted 35,000 options to two services firms as partial payment for
      financial and consulting services.  The options are exercisable at
      prices between $.75 and $.91 and expire at various dates through
      February 2001.  These options are currently exercisable.

                                        F-19
<PAGE>
(12)  NET INCOME (LOSS) PER COMMON SHARE:

   The following table summarizes the computation of basic and diluted net
   income per common share for each of the three years ended July 31:
<TABLE>
<CAPTION>
                                            1998        1997        1996
<S>                                  <C>         <C>           <C>
Net income (loss) available                                    
to common shareholders                    $48,446   $(473,060)    $237,748
                                        =========   ==========    ========
Weighted-average common                                        
shares outstanding                      5,133,674   5,102,033    5,090,719
                                                
Plus:  Common stock equivalents           106,246           0      270,044
                                        ---------   ---------    ---------
Diluted weighted-average                                       
common shares outstanding               5,239,920   5,102,033    5,360,763
                                       ==========   =========    ========= 
Net income (loss) per common                                   
share:
Basic                                        $.01       $(.09)        $.05
Diluted                                       .01        (.09)         .04
</TABLE>
The Company did not pay dividends for each of the three years ending  July
31, 1998, 1997 and 1996.

(13) MAJOR CUSTOMERS:

   The Company had one customer which accounted for approximately 17% of
   revenue for the fiscal year ended July 31, 1998.  At July 31, 1998,
   approximately $245,994 of accounts receivable were due from this
   customer.  The Company had no customer which accounted for more than
   10% of revenue for the fiscal year ended July 31, 1997.
     
   During July 31, 1996, the Company had two customers which accounted for
   13.5% and 12.5% of revenue.  At July 31, 1996, approximately $229,000
   and $101,000, respectively, of accounts receivable were from those
   customers.
     
 (14) SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
<TABLE>
<CAPTION>
                                                  July 31
                                           1998     1997     1996
<S>                                     <C>      <C>      <C>           
Interest paid                             $2,762   $6,372   $10,834
                                                          
Stock issued in consideration for         22,050    4,735         0
 services
Noncash investment and financing                            
 activities-
  Capitalized lease and note payable                        
transactions related to purchases of                      
property and equipment                         0        0    27,778
                                        =========  =======  ========
</TABLE>
                                    F-20
<PAGE>     
 (15) LICENSE AGREEMENT WITH NETWEAVE CORPORATION:

   On February 17, 1997 the Company entered into a license agreement (the
   "Agreement") with NetWeave Corporation (NetWeave) to develop, market,
   sell and support the NetWeave product worldwide.  The Company will pay
   NetWeave a royalty on the initial licenses sold and on annual license
   fees paid by the customer for maintenance and support of the NetWeave
   product.  Under terms of the Agreement, the NetWeave Corporation
   assigns its existing customer base to the Company along with the
   existing sales representative agreements in the U. S. and the master
   distributor with SX Consultancy for Europe and Asia.  SX Consultancy is
   a European software distributor and developer of custom software based
   in the UK. For the year ended July 31, 1998, the NetWeave Licensing
   agreement generated revenues of approximately $973,000.  During 1998,
   the Company paid approximately $74,000 of royalties to NetWeave
   Corporation.  For the year ended July 31, 1997, the NetWeave Licensing
   agreement generated revenues of $105,000.  During 1997, the Company
   paid $20,000 of royalties to NetWeave Corporation.
     
(16) FAIR VALUE OF FINANCIAL INSTRUMENTS:

   The fair value of the Company's financial instruments approximates the
   carrying amounts.
                                    F-21

<PAGE>
<TABLE>
                                                                SCHEDULE II
                                                                           
                           VERTEX INDUSTRIES, INC.
                     VALUATION AND QUALIFYING ACCOUNTS
             FOR THE YEARS ENDED JULY 31, 1998, 1997 AND 1996

<CAPTION>
                                                                      
                                                       Balance at    Additions      Deductions     Balance at
                                                        Beginning    Charged to         From           End of
                                                        of Period     Expense        Allowances        Period
                                               
<S>                                                   <C>          <C>             <C>            <C>
Year Ended July 31, 1998-                                          
 Deducted from accounts receivable for                                       
   doubtful accounts                                    $75,985            $0               $0       $75,985
 Deducted from inventory as valuation                                       
   allowance                                           $139,419       $96,000               $0      $235,419

Year Ended Ended July 31, 1997-
 Deducted from accounts receivable for                
   doubtful accounts                                    $75,985            $0               $0       $75,985
 Deducted from inventory as                                        
   valuation allowance                                  $34,619      $204,000          $99,200      $139,419
                                                                   
Year Ended July 31, 1996-                                          
 Deducted from accounts                                            
   receivable for doubtful accounts                     $75,985            $0               $0       $75,985
 Deducted from inventory as valuation                              
   allowance                                            $59,444       $48,000          $72,825       $34,619
  

                                           F-22
<PAGE>
                           SIGNATURES


          Pursuant to the requirements of Section 13  or  15
(d)  of the Securities Exchange Act of 1934, the Company has
duly  caused this report to be signed on its behalf  by  the
undersigned, thereunto duly authorized.

Date:     October 28, 1998       VERTEX INDUSTRIES, INC.

                                   s/Ronald C. Byer
                              Chief Executive Officer,
                              President


          Pursuant  to  the requirements by  the  Securities
Exchange  Act  of 1934, this report has been signed  by  the
following  persons  on  behalf of the  Company  and  in  the
capacities and on the dates indicated:


October 28, 1998                   s/James Q. Maloy
                                   Chairman of the Board,
                                             and Director

October 28, 1998                   s/Ronald C. Byer
                                   Chief Executive Officer,
                                   President and Director

October 28, 1998                   s/Robert T.McLaughlin
                                   Chief Financial
                                   Officer and
                                   Treasurer

October 28, 1998                   s/Irwin Dorros
                                   Director

October 28, 1998                   s/Wilbur Highleyman
                                   Director

October 28, 1998                   s/George Powch
                                   Director

</TABLE>

<PAGE>

LEASE AGREEMENT BETWEEN

Ninth Avenue Equities

AND

Vertex Industries, Inc.

DATED: October 15, 1997
<PAGE>

                          TABLE OF CONTENTS
                                                             
                                                               PAGE 

ARTICLE 1.      DEMISE AND PREMISES.....................        1

ARTICLE 2.      TERM....................................        1

ARTICLE 3.      RENT AND PAYMENT. ......................     	1

ARTICLE 4.      TAXES ANDIMPOSITIONS....................     	2

ARTICLE 5.      INSURANCE...............................        3

ARTICLE 6.      LIEN OF LANDLORD........................     	5

ARTICLE 7.      MECHANIC'S LIEN.........................	6

ARTICLE 8.      ALTERATIONS.............................        6

ARTICLE 9.      REPAIRS.................................        7

ARTICLE 10.     DEMISE TO PREMISES......................        8

ARTICLE 11.     EMINENT DOMAIN..........................        9   

ARTICLE 12.     NOTICES.................................       10

ARTICLE 13.     MEMORANDUM OF LEASE.....................       10

ARTICLE 14.     USE.....................................       11

ARTICLE 15.     ASSIGNMENT, SUBLETTING,ETC..............       11

ARTICLE 16.     LANDLORD'S WARRANTY.....................       13

ARTICLE 17.     SUBORDINATION...........................       13

ARTICLE 18.     NON-LIABILITY OF LANDLORD...............       14

ARTICLE 19.     INDEMNIFICATION OF LANDLORD.............       14

ARTICLE 20.     DEFAULTS AND REMEDIES...................       14

ARTICLE 21.     BANKRUPTCY..............................       16

ARTICLE 22.     UTILITIES AND SERVICES..................       17

                              - a -
<PAGE>
ARTICLE 23.     ACCESS TO PREMISES......................      18

ARTICLE 24.     SIGNS...................................      18   

ARTICLE 25.     SECURITY DEPOSIT........................      18

ARTICLE 26.     PREMISES "AS-IS"........................      19

ARTICLE 27.     FINANCIAL STATEMENTS....................

ARTICLE 28.     ATTORNMENT..............................      20

ARTICLE 29.     GUARD SERVICE...........................

ARTICLE 30.     ELEVATOR................................

ARTICLE 31.     END OF TERM.............................      20

ARTICLE 32.     GENERAL PROVISIONS......................      20

ARTICLE 33.     DEFINITIONS.............................      24

ARTICLE 34.     PARKING.................................      24

ARTICLE 35.     SUBMISSION NOT BINDING..................      25

ARTICLE 36.     EDA, HUD, ETC..........................

ARTICLE 37.     COMPLIANCE WITH LAWS GENERALLY.........       25

ARTICLE 38.     LANDSCAPING............................       25

ARTICLE 39.     ENVIRONMENTAL COMPLIANCE...............       25

ARTICLE 40.     LANDLORDS ENVIRONMENTAL REPRESENTATION AND 
                INDEMNITY................................     28

                              - b -
<PAGE>
	THIS LEASE dated the 15th of October, 1997, between NINTH 
AVENUE EQUITIES CO., INC.,  with offices at 72 Madison Avenue,
New York, New York 10016 (hereinafter designated as "Landlord")

and

	VERTEX INDUSTRIES, INC., with offices at 23 Carol Street, 
Clifton, New Jersey 07014 (hereinafter designated "Tenant")

                            W I T N E S S T H

                                 ARTICLE I

                            DEMISE AND PREMISES

        Section 1.01.  Demise and Premises. Landlord 
does hereby demise and lease to Tenant, and does hereby take and hire from
Landlord, those premise described as follows: an approximate 39,600
square foot building located at 23 Carol Street, Clifton, New Jersey,
more accurately described in Schedule A attached (the "Premises").

	TO HAVE AND TO HOLD for the term, as defined herein, and 
subject to the terms, covenants and conditions herein contained which each
of the parties hereto expressly covenants and agrees to keep, perform
and observe.

                                 ARTICLE II

                                   TERM

	Section 2.01.		Term.		The initial term of this 
Lease (herein the Initial Term) shall be for a period of five (5) years
commencing on June 1, 1998 and expiring on May 31, 2003.

	Section 2.02.		At the end of the Initial Term, Tenant 
shall have an option to renew this Lease for an additional five (5) year Term
(First Renewal Term) provided that the following conditions are satisfied:
(I) Tenant shall notify Landlord if its intentions to exercise its option to
renew no later than twelve (12) months prior to expiration of the initial 
Term; and (ii) Tenant shall not be in default hereunder.

	Section 2.03.		Hereinafter the Initial Term, First 
Renewal Term and all other renewals and extensions of this Lease are sometimes
referred to as the Term.

                                ARTICLE III

                             RENT AND PAYMENT

        Section 3.01.           Basic Rent During Initial Term (Basic 
Rent).  Landlord reserves and Tenant covenants to pay to Landlord, without
demand or notice, and without any set-off or deduction, a net basic rental
(herein the Basic Rent of:


        (a)     For the period June 1, 1998 - May 31, 2001 Basic Rent
shall be ONE HUNDRED SIXTY-FOUR THOUSAND, THREE HUNDRED AND FORTY
($164,340.00) DOLLARS payable in equal monthly installments of THIRTEEN
THOUSAND, SIX HUNDRED AND NINETY FIVE ($13,695.00) DOLLARS.
<PAGE>
	(B)	For the period of June 1, 2001 - May 31, 2003 annual 
Basic Rent shall be ONE HUNDRED  SEVENTY THOUSAND, TWO HUNDRED AND EIGHTY
($170,280.00) DOLLARS payable in equal monthly installments of FOURTEEN
THOUSAND, ONE HUNDRED AND NINETY ($14,190.00) DOLLARS.

	Section 3.02.		Basic Rent During the Renewal Term. 
Commencing on the first day of the month of the first year of the
First Renewal Term, June 1, 2003, and for the balance of the 
First Renewal Term, through May 31, 2008, all terms and 
conditions of this Lease shall remain in full force 
and effect, except that the annual Basic Rent shall be ONE 
HUNDRED NINETY THOUSAND AND EIGHTY ($190,080.00) DOLLARS payable in
equal monthly installments of FIFTEEN THOUSAND, EIGHT HUNDRED AND FORTY
($15,840.00) DOLLARS.

        Section 3.03.   Payment of Rent.  The Basic Rent and 
all additional rents and monies payable to Landlord under this Lease shall
be paid at the above address of Landlord or at such other address as may
be specified by Landlord from time to time by notice given to Tenant.
Said rent shall be due and payable on or before the first (1st) of each
and every month during the entire Term of this Lease Agreement.

	Additional rentals required by the Lease shall be paid by 
Tenant, at the Landlord's option, in monthly installments in such amounts
as are estimated and billed by Landlord at the beginning of a twelve 
(12) month period commencing and ending on dates designated by 
Landlord, each such installment being due on the first (1st) day of each
month.  Once the actual bills are determined, any overcharge or 
undercharge shall be adjusted between Landlord and Tenant.  
Tenant shall be entitled to copies of all actual 
bills utilized by Landlord for such adjustment.

                               ARTICLE IV 

                          TAXES AND IMPOSITIONS

	Section 4.01.		Real Estate Taxes and Impositions.	(a)
As additional rent hereunder, Tenant shall reimburse Landlord upon demand or
in accordance with Section 4.03 hereinbelow, at the Landlords option, one
hundred (100%) percent of the Real Property Taxes (as defined hereinbelow)
and assessments (whether special, for improvements or otherwise) levied and
assessed against the land and building owned by the Landlord of which the
Premises form a part, subject to below.

        Section 4.02.           Definition.     The term Real Property 
Taxes means all real property taxes currently in existence on the land and
buildings of which the Premise are part, together with 
any and all taxes or imposts which may at some future time be 
levied by any governmental entity in total or 
partial substitution for current real property taxes, including, 
without limiting the generality thereof, personal property taxes, rental
gross receipt taxes, leasehold improvement taxes, use and occupancy taxes 
and excise taxes.	


                                     - 2 -
<PAGE>
	Section 4.03.		Apportionment During First and Last Year
Term.	The amount of Real Property Taxes and assessments payable by Tenant
during any partial calendar year during the Term shall be apportioned between
Landlord and Tenant in accordance with the portion of the calendar year 
within the Term.

        Section 4.04.  Tax Appeals. Either party shall have the right to
initiate a appeal of the Real Property Taxes during the term of this Lease.  
The party who initiates the appeal of the Real Property Taxes shall be solely
responsible for all costs, expenses and legal fees unless Landlord and 
Tenant agree otherwise with respect to a particular tax appeal.  
During the pendency of any tax appeal, Tenant shall continue to pay Real
Property Taxes at the existing rate in accordance with this Lease.  Any 
subsequent tax reduction shall be credited by Landlord against the Real
Property Taxes owed by Tenant during the year in which the refund or credit
is received by Landlord from the municipality.

                                   ARTICLE V
                                   INSURANCE
      	Section 5.01 (a)	Fire Insurance		The Landlord will 
procure and maintain and pay the premiums for fire insurance, including
complete extended coverage, vandalism, malicious mischief and rent insurance
(at least equal to one year's Basic Rent and additional rent) insuring the
entire building of which the Premises form a part.  Said insurance shall
insure for full replacement value without allowance for depreciation.
Tenant shall for the period of the Term of this Lease, repay to the
Landlord as additional rent, the premiums as they become due and payable for 
said insurance.

	Landlord shall have the right to obtain this fire insurance 
with a deductible amount not to exceed Five Thousand ($5,000.00) Dollars.

	The Tenant hereby agrees to pay the Landlord this deductible
amount as additional rent for any fire or other occurrence covered by this
fire insurance which occurs within Tenants Premises.

	If, prior to the end of any policy period, Tenant submits to 
Landlord a quote from an insurance company with the same or better rating
and the same coverage as Landlords company and at a lower cost 
than Landlords insurance, for all of the insurance provided for 
in this 5.01 (a), Landlord agrees to either procure the insurance from
the insurance company proposed by Tenant or pay the extra cost of insurance 
through Landlord's insurance company, provided that such 
insurance shall conform to all other applicable 
provisions of this Article V.

        (b)     Other Insurance Tenant shall at Tenant's sole cost 
and expense but for the mutual benefit and protection of Landlord and
Tenant, with Landlord named a Named Insured or Additional Insured as
applicable, maintain:

          (1)     General Public Liability Insurance against claims 
for bodily injury or death or property damage occurring upon, in or about
the Premises or the elevators or any escalator therein and on, in or about
the adjoining streets, sidewalks and passageways, such insurance to afford
protection to the combined single limit of not less than Two Million Five
Hundred Thousand ($2,500,000.00) Dollars per occurrence.  Tenant is to
provide an Occurrence Policy.  A Clams Made form is not acceptable.
                               - 3 -
<PAGE>
          (2)     Such other insurance against loss or damage to
Landlord's property as is usual and customary for the protection of lease
premises of this character, or as Landlord may deem from time to time
prudent and reasonable in view of new risks or changed conditions.

          (3)     In the event, at any future time, policies with 
higher limitations shall be reasonably necessary to protect Landlord and/or
Landlords mortgagee, Tenant shall, at the request of Landlord, provide
insurance as above with such higher limitations.

All insurance procured by the Tenant shall be effected under valid and 
enforceable policies issued by insurers of recognized 
responsibility, admitted to write policies of the type 
required in the State in which the Premises is located and 
acceptable to the Landlord.

                  Upon the execution of this Lease, and, thereafter 
not less than fifteen (15) days prior to the expiration dates of the
expiring policies theretofore furnished pursuant to this Article, 
originals of the policies (or duplicates thereof issued by the 
respective insurers) shall be delivered promptly by Tenant to Landlord,
and if Landlord so requires to the holder of any mortgage.  The policies
shall provide for thirty (30) days notice of cancellation to Landlord.  
Tenant shall not have a Self-Insured Retention (S.I.R.) or deductible
amount on any insurance policy, nor shall Tenant be self-insured unless 
approved in writing by the Landlord prior to the effective date 
of this Lease or the effective date of said policy, whichever is later.
This approval, if granted, shall not be automatically extended to renewal
or later policies.  Tenant shall request approval for each renewal or new 
policy.
		
			All policies of insurance provided for herein and 
any policies procured by Landlord shall name Landlord and Tenant as the
Insured as their respective interests may appear.  Subject to the limitations
hereinafter in this paragraph set forth, such policies excepting the policies
provided for in subparagraph (1) of paragraph (b) of this Article, shall be 
adjusted and paid to Landlord.	

                        All such policies therefore issued by the Tenants 
insurers shall cover any increased risks as a result of construction, repairs,
alterations and additions to the Premises and shall contain an agreement by
such insurers that such policies shall not be canceled without at least thirty
(30) days prior to written notice to Landlord and to any holder of a 
mortgage to whom loss thereunder may be payable.  All such policies of
insurance shall provide that any loss shall be payable to Landlord or the 
holder of any mortgage notwithstanding any act of negligence of 
Tenant which might otherwise result in forfeiture of said insurance.

             Nothing in this Article shall prevent Tenant from 
taking out insurance of the kind provided for hereunder under a blanket
insurance policy or policies which cover other personal and real property
owned or operated by Tenant as well as the buildings on the Premises, the
building equipment and appurtenances, nor from including any insurance
provided in paragraph (b) hereof under a blanket policy or policies
maintained by Tenant with respect to other properties owned or operated
by it, provided, however, that (1) any policy of blanket insurance
hereunder shall be no less than that which would have been afforded
under a separate policy or that which would have been afforded under a
<PAGE>
separate policy or policies relating only to the demised premises.
In the event that insurance is in blanket form, Tenant shall 
promptly provide Landlord suitable policies or, if Landlord finds 
acceptable, certificates from the insurer to evidence coverage of the
Landlord.  Any such certificates shall clearly show any underlying
Self-Insured Retention (S.I.R.) or deductible amount applicable to the
policy, which shall not exceed the amount to which prior approval of the
Landlord has been given.

        Section 5.02.  Right of Termination.  If Landlord shall be unable
to procure fire and extended coverage insurance because of Tenant's use of 
the Premises, Landlord shall have the right to terminate this Lease upon
written notice to Tenant specifying the reason for such termination, and 
the rent shall be adjusted between the parties hereto as of the date of
termination specified in such notice.

        Section 5.03. Waiver of Subrogation.  Landlord hereby release Tenant
from liability for damage or destruction to the land and buildings of 
which the Premises are part, and Tenant hereby releases Landlord for
liability for damage or destruction to any of its personal property or
leasehold improvements, provided, however, that such releases shall be in 
force and effect only in respect of damage or destruction covered by
standard policies of fire insurance with extended coverage (as maintained
by the Tenant or Landlord pursuant to this Lease), and such waivers 
shall be in effect solely to the extent of proceeds under any said policy.
Tenant and Landlord shall each cause any policies of insurance maintained
by it with respect to the Premises and the personal property contained
therein or appurtenant thereto and with respect to the building of which
the Premises form a part. To contain a waiver by the insurers of any rights
of subrogation.

                                  ARTICLE VI

                               LIEN OF LANDLORD

        Section 6.01.  Lien of Landlord.  Landlord is hereby granted a lien,
in addition to any statutory lien or right to distrain that may exist, on
all property of Tenant in or upon the Premises, except for property owned by
others which may be held by the Tenant of located upon the Premises, to secure
payment of the rent and performance of the covenants and conditions of this
Lease. Such lien is agreed to constitute a security interest and this lease
a security agreement within the meaning of Article 9 of the Uniform Commercial
Code of New Jersey (N.J.S.A. 12A: 9-101 et seq.) (the USS), 
filed with appropriate governmental agencies as evidence thereof, 
together with continuation thereto.

	Section 6.02.		Enforcement of Lien Rights.		Upon 
default by Tenant 
beyond any grace period to cure same, Landlord shall have all 
rights of a secured party under the USS, to 
take possession of any furniture, fixtures or other personal 
property of Tenant found in or about the 
Premises, and sell the same at public or private sale and to 
apply the proceeds thereof to the payment of 
any monies becoming due under the Lease.  Tenant agrees to pay, 
as additional rent, all reasonable 
attorneys' fees and other expenses incurred by Landlord in 
enforcing its lien given above.
<PAGE>
	Section 6.03.		Exceptions to Contractual Lien: 
Subordination.       Notwithstanding
anything in Section 6 to the contrary, Landlord recognizes that 
Tenant's business involves use of the 
Premises for warehouse and distribution of property of others.  
In no event shall Landlord enforce its lien 
in the manner that would result in the impound, delay, hindrance 
or stoppage of the removal of such goods 
and materials of others from the Premises after termination of 
the Lease and entry of judgement for 
possession.  In addition, Landlord agrees to enter into a 
conditional lien 

- - 5 -
waiver agreement with Tenant's lender (provided that Landlord has 
been given written notice from Tenant 
and a request for such an agreement) which shall provide in 
substance that Landlord shall not exercise its 
lien against Tenant's equipment or inventory in the Premise 
provided that upon fifteen (15) days notice 
from Landlord to such lender of a lease default by Tenant such 
lender shall pay all base and additional rent 
due under the Lease from the end of such fifteen (15) day period 
until the end of the calendar month after 
such time as all such Tenant property has been removed from the 
Premises and all damage from such 
removal has been repaired.

                              ARTICLE VII 

MECHANIC'S LIEN

        Section 7.01.           Mechanic's Lien Prohibited. 
	Tenant shall not suffer any 
mechanic's notice of intention or lien claim to be filed against 
the Premises by reason of work, labor, 
services or materials performed for or furnished to Tenant or to 
anyone holding the Premises, or any part 
thereof, through or under Tenant.

        Section 7.02.           Landlord's Remedy for Tenant's Breach.
	If Tenant shall fail to 
remove or discharge any aforesaid mechanic's notice of intention 
or lien claim within fourteen (14) days 
after notice of knowledge of the filing of same, then in addition 
to all other rights of Landlord hereunder or 
by law upon a default by Tenant, Landlord may, at its option, 
procure the removal or discharge of same.  
Any amount paid by Landlord for such purpose, including all 
reasonable attorneys' fees and other 
expenses therefore, together with interest thereon at the Lease 
Interest Rate (as hereinafter defined), shall 
become due and payable by Tenant to Landlord as additional rent, 
and in the event of Tenant's failure to 
pay therefore within fifteen (15) days after demand, the same 
shall be added to and be due and payable 
with the next months rent.
<PAGE>
                                ARTICLE VIII

ALTERATIONS

	Section 8.01.		Alterations.		Tenant shall make no 
changes in or to the 
Premises without Landlord's prior written consent, which, as to 
non-structural changes only, shall not be 
unreasonably withheld.  Subject to the prior written consent of 
Landlord, and to the provisions of this 
Article, Tenant may make alterations, installations, additions or 
improvements which are non-structural 
and which do not affect utility services or plumbing and 
electrical lines, in or to the interior of the Premises 
by using contractors or mechanics first approved in writing by 
Landlord.  All fixtures, all electrical items 
and all panelling, partitions, railings and like installations  
installed in the Premises at any time, either by 
Tenant or Landlord on Tenant's behalf, shall; become the property 
of Landlord and shall remain upon and 
be surrendered with the Premises unless Landlord, by notice to 
Tenant no later than thirty (30) days prior 
to the date fixed as the termination of this Lease or before 
sixty (60) days after the expiration of this Lease, 
elects to have them removed by Tenant, in which event the same 
shall be removed from the Premises by 
Tenant forthwith.  Nothing in this Article shall be construed to 
prevent Tenant's removal of trade fixtures, 
but upon removal of any such trade fixtures from the Premises or 
upon removal of other installations as 
may be required by Landlord, Tenant shall immediately and at its 
expense repair and restore the Premises 
to the condition existing prior to installation, and shall repair 
any damage to the Premises or the building 
due to such removal.  All property permitted or required to be 

- - 6 -

removed by Tenant at the end of the Term remaining in the 
Premises after Tenant's removal shall be 
deemed abandoned and may, at the election of Landlord, either be 
retained as Landlord's property or may 
be removed from the Premises by Landlord at Tenant's expense, 
which right of Landlord shall survive 
expiration of this Lease.  Tenant shall, before making any 
alterations, additions, installations or 
improvements, obtain all permits, approvals, and certificates 
required by any governmental or quasi-
governmental bodies and (upon completion) certificates of final 
approval thereof and shall promptly 
deliver duplicates of all such permits, approvals and 
certificates to Landlord; and Tenant agrees to carry 
such Workmen's Compensation, General Liability, Personal and 
Property Damage Insurance as Landlord 
may reasonably require.  Tenant agrees to obtain and deliver to 
Landlord, written and unconditional 
waivers of mechanic's lien upon the real property in which the 
Premises are located, for all work, labor 
<PAGE>
and services to be performed and materials to be furnished in
connection with such work, signed by all 
contractors, sub-contractors, materially and laborers to become 
involved in such work.  The work shall be 
done in a good and workman-like manner and in compliance with all 
applicable laws, ordinances, codes, 
governmental rules, regulations and requirements, and in 
accordance with the standards, if any, of the 
Board of Fire Underwriters, or other organizations exercising the 
functions of a board of fire underwriters 
the jurisdiction of which includes the Premises.

                              ARTICLE IX 

REPAIRS 

Section 9.01.		Repairs.	Landlord shall at its sole cost, 
upon reasonable written notice
from Tenant, make the necessary structural repairs and 
replacements to the exterior walls, and any load 
bearing interior walls and shall keep in good order, condition, 
and repair the exterior foundations, and roof 
and roof membrane of the building containing the Premises (such 
obligation not to include all windows, 
and all operating parts such as overhead ducts or fans or 
skylights).  Except for the above and for what may 
otherwise be specifically provided for in this Lease, Tenant 
shall be responsible for all maintenance, repairs 
and replacements of and to the Premises, including but not 
limited to the following responsibilities: Tenant 
shall take good care of and maintain on a regular basis the 
Premises and the fixtures, appurtenances and 
systems in or affecting the Premises (including but not limited 
to plumbing, sewers, roof, gutters, 
downspout, doors, painting, windows, electrical, heating, 
sprinkler and air conditioning, if any) and shall 
make all repairs thereto or replace as and when needed to 
preserve them in good working order and 
condition, and shall maintain the Premises in a clean, neat 
condition.  Tenant shall not permit or suffer the 
Premises to fall to such low temperature as would cause freezing 
of the water lines or sprinkler servicing 
the Premises; and, in default hereof, Tenant shall promptly 
effect and pay for all repairs the need for which 
shall arise from such freezing, and shall hold Landlord harmless 
from any loss, damage or liability caused 
by or arising out of such freezing.  Notwithstanding anything 
above to the contrary, all damage or injury to 
the Premises or to any other part of said building, or to its 
fixtures, equipment and appurtenances, whether 
requiring structural or non-structural repairs caused by or 
resulting from carelessness, omission, neglect or 
improper conduct of Tenant, its servants, employees, invitee or 
licensees, shall be repaired promptly by 
Tenant at its sole cost and expense, to the reasonable 
satisfaction of Landlord and in accordance with 
Section 8.01 hereinabove.  Tenant shall also repair all damage to 
the Premises and to the building of which 
the Premises are part, caused by the moving of Tenant's fixtures, 
<PAGE>
furniture or equipment.  All the
aforesaid repairs shall be of quality or class at least equal to 
the original work or construction.  Any repair 
which Tenant is obligated to make hereunder may be made by 
Landlord, at Landlord's sole 

- - 7 -
option, subject to reasonable prior notice to Tenant in any non-
emergency situation (in which event 
Landlord shall not be liable for any injury to persons, damage to 
property or loss of business arising out of 
the make of such repairs) but at the sole expense of Tenant, and 
the expenses thereof incurred by Landlord 
(together with interest at the Lease Interest Rate, as 
hereinafter defined) shall be collectible as additional 
rent with ten (10) days of demand therefore.  There shall be no 
allowance to Tenant for a diminution of 
rental value and no liability on the part of Landlord by reason 
of inconvenience, annoyance or injury to 
business arising from the making or failing to make by Landlord, 
Tenant or others, of any repairs, 
alterations, additions, or improvements in or to the fixtures, 
appurtenances or equipment thereof.

	If any unauthorized roof openings or penetrations are made 
by Tenant without the knowledge and 
prior consent of the Landlord and such action by the Tenant voids 
any existing roof guarantee, warranty or 
bond, the Tenant shall be responsible for assuming the cost of 
work which would have been covered by the 
voided guarantee, warranty or bond, as additional rent.  If the 
length of the voided guarantee, warranty or 
bond period exceeds the remaining Term of the Lease, the Tenant 
shall pay to Landlord as additional rent 
an amount Landlord estimates will be required for the portion of 
the period which is subsequent to the 
scheduled date of termination of this Lease.

	Section 9.02.		Emergency Repairs.		If in an 
emergency it shall become 
necessary to make immediate repairs or replacements required to 
be made by Tenant and the Tenant shall 
not have commenced with reasonable diligence to make such repairs 
or replacements, the Landlord, subject 
to notice, if any, as may be reasonable under the circumstances 
may re-enter the Premises and proceed 
forthwith to have such repairs or replacements made.  The Tenant 
agrees to pay to the Landlord the cost of 
such repairs upon demand, plus a five (5%) percent management 
fee.

        Landlord shall not unreasonably interfere with Tenants 
business in the event Landlord re-enters 
the Premises.
<PAGE>
                                ARTICLE X 

DAMAGE TO PREMISES

	Section 10.01.		Notice.		If the Premises or any 
part thereof shall be damaged 
by fire or other casualty, Tenant shall give immediate notice 
thereof to Landlord, and this Lease shall 
continue in full force and effect except as hereinafter set 
forth.

	Section 10.02.		Partial Damage.	Subject to Section 
10.03, hereinbelow if the 
Premises are partially damaged or rendered partially unusable by 
fire or other casualty, the damages thereto 
shall be repaired by Landlord with all reasonable expedition, 
subject to delays due to adjustment of 
insurance.

	Section 10.03.		Substantial Damage.	If the Premises 
are substantially 
damaged (being defined as more that 30% damage) or rendered 
wholly unusable or (whether or not the 
Premises are damaged in whole or in part) if the building of 
which the Premises are part shall be so 
damaged as, in Landlord's reasonable judgement, practically to 
require demolition or rebuilding thereof, 
then, in any of such events, either party may elect to terminate 
this Lease by written notice to the other 
party given within sixty (60) days after such fire or casualty 
specifying a 

- - 8 -
date of the expiration of this Lease, which date shall not be 
more than thirty (30) days after the giving of 
such notice, and upon the date specified in such notice the Term 
shall expire as fully and completely as if 
such date were the date set forth above for the expiration of 
this Lease, and Tenant shall forthwith quit, 
surrender and vacate the Premises, without prejudice, however, to 
Landlord's rights and remedies against 
Tenant under provisions of this Lease in effect prior to such 
termination, and any rent owing shall be paid 
up to such date, and any payments of rent made by Tenant which 
were on account of any period 
subsequent to such date shall be returned to Tenant.  Unless 
Landlord or Tenant shall serve a termination 
notice as provided for herein, Landlord shall make the repairs 
and restorations with all reasonable 
expedition subject to delays due to adjustment of insurance 
claims, labor troubles and causes beyond 
Landlord's control, and this Lease shall continue in full force 
and effect.  It is understood that there shall 
be a pro rata abatement for rent for any period of time during 
which the Premises shall be in a damaged 
condition, whether or not the Premises shall be partially or 
wholly unusable.
<PAGE>
Section 10.04           Tenant Property.                Tenant 
acknowledges that Landlord 
will not carry insurance on Tenant's furniture and/or furnishings 
or any fixtures or equipment, 
improvements or appurtenances removable by Tenant and agrees that 
Landlord will not be obligated to 
repair any damage thereto or replace same.

	Section 10.05.		Mortgages.		It is understood and 
agreed that the 
provisions of this Article X are subject to the rights of 
mortgagees of Landlords interest in the land and 
buildings of which the Premises are part.

                                 ARTICLE XI

EMINENT DOMAIN

	Section 11.01		Total Taking.		In the event that 
any public authority or 
agency holding the power of eminent domain under applicable law 
shall at any time during the Term 
condemn, or acquire title in lieu of condemnation to, all or 
substantially all of the Premises, this Lease shall 
terminate and expire as of the date upon which title shall vest 
in such authority, and Tenant shall pay rent 
only to the time of such vesting of title.

	Section 11.02.		Partial Taking.		If there shall 
be only a partial taking or 
condemnation as aforesaid totalling one-third (1/3) or less of 
the building of which the Premises are part 
and which shall not substantially prevent Tenant's use of the 
Premises for purposes of its business, this 
lease shall thereafter continue as to untaken part and Tenant 
shall be entitled to a reduction in the Basic 
Rent and additional rental in such proportion as Landlord shall 
reasonably deem fair and equitable.

	Section 11.03.		Restoration by Landlord.	If there shall 
be partial taking and 
this Lease shall continue as to the remaining part of the 
Premises, Landlord, at its own expense and as 
promptly as practicable, shall restore such remaining part as 
nearly as may be practicable to its former 
condition, but only upon receipt of and to the extent of, the 
condemnation award made on account of such 
partial taking.

	Section 11.04.		Award to Landlord.		Landlord 
reserves the exclusive right 
to negotiate with the condemning authority with respect to any 
proposed condemnation award, and 

- - 9 -
<PAGE>
all damages and compensation paid for the taking under the power 
of eminent domain, whether for the 
whole or a part of the Premises and whether by agreement or 
award, shall belong to and be the property of 
Landlord.  Tenant hereby releases and disclaims any interest or 
right whatsoever in the award or 
compensation offered or paid by the condemning authority to the 
Landlord for the loss of the fee.  There is 
expressly excluded from any right of compensation to the Tenant, 
and the Tenant expressly waives, any 
claims against the condemning authority for diminution in the 
value of the leasehold.

	Section 11.05.		Awards Pursuant to Relocation Assistance 
Act.
Notwithstanding the provisions of Section 11.04, there is 
expressly reserved to Tenant the right to recover 
against the condemning authority for its actual reasonable 
expenses in moving its business from the 
Premises and its actual direct losses in tangible personal 
property by virtue of the taking, all as 
contemplated in the Relocation Assistance Act (R.S. 20:4-1 et 
seq.), and the rules and regulations adopted 
thereunder.

	Section 11.06		Notice to Tenant.	Landlord shall give 
prompt notice to Tenant 
of any eminent domain proceedings with respect to the Premises.


                              ARTICLE XII

NOTICES

	Section 12.01		Notices.		No notice, request, 
consent, approval, 
waiver or other communication under this Lease shall be effective 
unless the same is in writing, and 
delivered by hand or mailed by certified mail, postage prepaid, 
or mailed by recognized overnight courier 
service, addressed:

		(a)	If to the Landlord, to the address designated as 
the Landlord's address, or such 
other as Landlord may from time to time designate:

		(b)	If to the Tenant, to its address as stated in 
Article First of this Agreement, or to 
such other person or address as Tenant may from time to time 
designate.

	Section 12.02.	Delivery.

               All notices hereunder shall be effective upon 
receipt or refusal.
<PAGE>
                                  ARTICLE XIII

MEMORANDUM OF LEASE

	Section 13.01.		Memorandum of Lease.		Tenant 
shall not record this 
Lease, but if either party should desire to record a short form 
of Memorandum of Lease setting forth only 
the parties, the Premises and the Term, such Memorandum of Lease 
shall be executed, acknowledged and 
delivered by both parties upon notice from either party.

- - 10 -
                                   ARTICLE XIV

USE

	Section 14.01.		Use.
             The Premises shall be used and occupied by Tenant 
for manufacturing and warehousing of scales, balances and 
electronic devices, distribution and finishing of 
packaging products including the storage of raw materials and 
finished products and outdoor truck parking 
in connection therewith, and for no other purpose.  Tenant's use 
of the Premises shall be in compliance 
with all applicable governmental laws, rules and regulations and 
ordinances, and other applicable codes 
including but not limited to the requirements of the Occupational 
Safety and Health Administration and of 
any board of fire underwriters or like organization having 
jurisdiction over Premises.  Tenant shall obtain 
its own certificate of occupancy other certificates or permits 
required for the lawful occupancy of the 
Premises.  If the Premises are in violation of any building, fire 
or similar code, regulation or requirement 
arising out of Tenant's particular use of the Premises or 
Tenant's failure to comply with any duty or 
obligation under this Lease, Tenant shall be responsible for 
compliance therewith, at its sole cost and 
expense.  If the Premises are in violation of any building, fire 
or similar code, regulation or requirement 
pertaining to buildings generally of the type and size of the 
Premises, Landlord shall be responsible for 
compliance therewith at its sole cost and expense.  However, 
Landlord's responsibility shall be limited to 
any such violation existing on the Commencement Date of this 
Lease.  Any future violation shall be 
Tenant's sole responsibility.  Tenant shall not store, warehouse, 
handle or in any other way use highly 
flammable material, red label items, toxic items, corrosives, 
poisons and oxidizers or other hazardous 
substances anywhere on the Premises.  The standard Industrial 
Classification Code for Tenant's primary 
use of the Premises is SIC# 3998.
<PAGE>
        Neither Tenant's use of the Premises nor Tenant's SIC# shall 
be changed without Landlord's 
prior consent which shall not be unreasonably withheld.  Landlord 
may reasonably withhold such consent 
for good cause, including, without limitation, any of the 
following reasons, in Landlord's judgement:

		(a)	increased likelihood of environmental regulation 
or contamination, including 
applicability of the New Jersey Industrial Site Recovery Act, or

		(b)	increased likelihood of additional wear and tear 
or damage to the Premises, or increased risk of fire or explosion, or

		(d)	increased governmental requirements or regulations 
(other than environmental).

                              ARTICLE XV 

ASSIGNMENT, SUBLETTING, ETC.

	Section 15.01.		Assignment, Subletting, etc.		(a) 
Tenant shall not sell, 
assign, mortgage, pledge, or, in any manner, transfer or encumber 
this Lease or any estate or 


- - 11 -
interest hereunder, or sublet the Premises or any part thereof, 
without the previous written consent of 
Landlord, which consent shall not be unreasonably withheld, 
provided, however the consent of Landlord 
shall not be required in connection with sublet of a portion of 
the Premises to corporate affiliates of Tenant 
(being defined as an entity which is at least fifty (50%) percent 
owned by or under common ownership 
with Tenant) having substantially the same use and the same SIC 
Code as Tenant (or such other SIC Code 
as shall not, in Landlord's reasonable opinion, subject the 
Premises to ISRA or increase the likelihood of 
other environmental regulation or contamination, increased fire 
insurance rates, or increased wear, tear or 
damage to the Premises).  In any of the event aforesaid, Tenant 
nevertheless shall remain primarily liable 
for the payment of the Basic Rent and all additional rents, and 
for the performance of Tenant's other 
covenants and obligations hereunder.  No consent to any 
assignment of this Lease or subletting of any or 
all of the Premises shall be deemed or be construed as a consent 
by Landlord to any further or additional 
assignment or subletting.
<PAGE>
		(b)	In the event of any assignment of this Lease, the 
assignee shall assume, by 
written recordable instrument reasonably satisfactory to 
Landlord, the due performance of all of Tenant's 
obligations under this Lease.  No assignment shall be valid or 
effective in the absence of such assumption.  
A true copy of such assignment and the original assumption 
agreement shall be delivered to Landlord 
within thirty (30) days of the effective date of such assignment.  
If Tenant request Landlord's consent to 
an assignment or subletting, Tenant shall pay to or on behalf of 
Landlord any expense, including 
Landlord's attorneys' fees, incurred by Landlord in connection 
with said request.

	Section 15.02.		Transfer of Controlling Interest.
        Any transfer of a controlling 
interest of the assets or capital stock of the Tenant shall be 
deemed an assignment requiring Landlord's 
prior approval, which shall not be unreasonably withheld, so long 
as (a) the use and SIC Code of the 
Premises by the successor is substantially the same as Tenant's 
use, (b) the successor is at least as 
financially sound as Tenant in Landlord's reasonable discretion, 
and the successor complies with the requirements of Section 15.01 (b) above.

	Section 15.03		Recapture of Premises.
        If at any time during the 
Term, Tenant shall have received a bona fide offer from a 
prospective sub-tenant of the Premises with 
respect to proposed occupancy as sub-tenant of all or a portion 
of the Premises, Tenant shall furnish a copy 
of such offer to Landlord.  In addition to the right to exercise 
reasonable consent with respect to the 
proposed sub-tenancy, Landlord shall have the right, by written 
notice given to Tenant within ten (10) days 
of Landlord's receipt of the copy of such offer, to agree to 
accept the proposed sub-tenant as a direct 
tenant of Landlord.  In the event that (I) Landlord shall have 
given timely notice as aforesaid to Tenant, (ii) 
Landlord and the prospective sub-tenant shall have entered into a 
written agreement for direct tenancy by 
such sub-tenant and (iii) such sub-tenant shall have entered into 
occupancy of the Premises and 
commenced direct payment of rent to Landlord, then automatically 
upon the occurrence of all three such 
events, Landlord and Tenant hereunder shall be and become 
released from any further obligation under the 
Lease as to the portion of the Premises subject to the sublet (if 
the sublet is for less than the entire 
Premises), and the Lease between Landlord and Tenant hereunder 
shall be deemed terminated and of no 
further force and effect (rental to be adjusted a of the date of 
termination) as to space.  If Landlord shall not 
have given notice to Tenant within the said ten (10) day period, 
Landlord shall be deemed to have waived 
is right to effect a direct tenancy with the proposed sub-tenant.  
<PAGE>
It is understood and agreed that neither
party hereto shall be released from its obligations to the other 
party unless and until 

- - 12 -
Landlord shall have been released from their obligations under 
the Lease, the Lease shall remain in full 
force and effect and shall continue to be binding upon Landlord 
and Tenant.  This section 15.03 shall not 
apply to sublets to corporate affiliates of Tenant, as defined in 
Section 15.01 (a) above.

                              ARTICLE XVI

LANDLORD'S WARRANTY

	Section 16.01.		Warranty.
                Landlord warrants that it has the right to 
execute this Lease, and covenants that there are no covenants, 
easements, restrictions or liens which would 
adversely affect Tenant's use of the Premises for the purposes 
permitted hereunder.  Notwithstanding the 
above, if Landlord shall be unable to give possession of the 
Premises on the date of commencement of the 
Term, because of the holding-over or retention of possession of 
any tenant, undertenant or occupants, or 
for any other reason not within Landlord's control, then., and in 
any of such events, Landlord shall not be 
subject to any liability for failure to give possession on said 
date, and the validity of this Lease shall not be 
impaired under such circumstances, nor shall the same be 
construed in any way to extend the Term, but the 
rent payable hereunder shall be abated (provided Tenant is not 
responsible for the inability to obtain 
possession) until after Landlord shall have given Tenant written 
notice that the Premises are substantially 
ready for Tenant's occupancy.



                              ARTICLE XVII

SUBORDINATION

	Section 17.01.		Subordination to Mortgages.
        This Lease is hereby made 
and shall be subject and subordinate to all mortgages which may 
now or hereafter affect the Premises, and 
to all renewals, modifications, consolidations, replacement or 
extensions there.  Landlord will obtain a non-
disturbance/attornment agreement from its current and any future 
mortgage of the Premises, if any, on such 
mortgagee's usual form.
<PAGE>
        Section 17.02.          Tenants Certificate. 
	Notwithstanding the automatic 
applicability, as to all current and future mortgages, of the 
subordination of this Lease, Tenant shall, upon 
request of Landlord, execute any instrument which may be deemed 
necessary or desirable by Landlord to 
confirm such subordination or as otherwise required for mortgage 
financing or sale of the Premises 
including but not limited to, estoppel certificates executed and 
acknowledged to any mortgages or 
purchaser, or any proposed mortgage lender or purchaser, 
including but not limited to certifications that 
this Lease is in full force and effect or, if not, in what 
respect it is not; that this Lease has not been 
modified, or the extent to which it has been modified; and that 
there are not existing defaults hereunder to 
the best of Tenant's knowledge, or specifying the defaults, if 
any.  If Tenant fails to respond after due 
notice within seven (7) days, it shall automatically constitute 
affirmation of the items contained in the 
estoppel statement.

- - 13 -
                                ARTICLE XVIII

NON-LIABILITY OF LANDLORD

	Section 18.01.		Non-Liability of Landlord.	
	Landlord shall not be 
responsible or liable to Tenant for any loss, damage or injury to 
person or property that may be occasioned by the acts or omissions
of Landlord or of persons occupying any space adjacent to or adjoining the 
Premises, or any part thereof, including, not in limitation of 
the foregoing, loss, damage or injury resulting 
to Tenant or to any other person, from water, gas, steam, fire or 
the bursting, stoppage, or leakage of sewer 
pipes, except for acts resulting from the gross negligence or 
willful misconduct of Landlord.  The 
provisions hereof are not intended to abrogate the provisions of 
Section 5.05 hereinabove (Waiver of 
Subrogation).

                                ARTICLE XIX

INDEMNIFICATION OF LANDLORD

	Section 19.01.		Indemnification of Landlord.	
	Tenant agrees to indemnify 
and save Landlord harmless from and against all liability and all 
loss, cost and expense, including 
reasonable attorneys' fees and costs, arising out of the 
operation, maintenance, management and control of 
the Premises or in connection with (a) any injury or damage 
whatsoever caused it or by any person, 
including Tenant, its employees, contractors or agents, or to 
<PAGE>
property, including Tenant's property, arising
out of any occurrence on the Premises; (b) any breach of this 
Lease by Tenant; any act or omission of 
Tenant or of any person on the Premises, occurring in, on or 
about the Premises; (d) any contest or 
proceeding brought by Tenant as may be provided for herein, 
except with respect to liability resulting from 
the gross negligence or willful misconduct of Landlord.  The 
provisions hereof are not intended to abrogate 
the provisions of Section 5.05 hereinabove (Waiver of 
Subrogation).  In the event that either party 
breaches the Lease, in addition to its rights under this Lease, 
either party shall have the right to recover 
reasonable attorneys fees.


                                ARTICLE XX

DEFAULTS AND REMEDIES

        Section 20.01.          Tenants Default.

        If Tenant (a) fails to make any 
payment of Basic Rent of any additional rent or sum herein 
reserved, within three (3) days following the 
due date thereof (provided, however, that Tenant shall be 
entitled to an additional two (2) day grace period 
for any such payment of rent, not more frequently then twice in 
any calendar year), and tenant fails to cure 
such non-payment within five (5) days of receipt of notice from 
the landlord of tenant's failure to pay, or 
(b) if Tenant defaults in compliance with any of the other 
covenants or conditions of this Lease and fails to 
cure such default, other than the payment of Basic Rent or any 
additional rent or sum herein reserved, 
within ten (10) days after the receipt of notice specifying the 
default, then at the expiration of said ten (10) 
days (provided, however, that if such breach of other covenant or 
condition cannot reasonably be cured 
within such ten (10) day period, Tenant shall be afforded a 
reasonable time thereafter to complete such 
cure, in no event exceeding sixty (60) days, provided that Tenant 
commence the cure within such ten 10 days and 

- - 14 -
diligently and continuously proceeds to complete such cure), 
Landlord may (a) cancel and terminate this 
Lease upon written notice to Tenant (whereupon the Term shall 
terminate and expire, and Tenant shall then 
quit and surrender the Premises to Landlord, but Tenant shall 
remain liable as hereinafter provided); and/or 
(b) at any time thereafter re-enter and resume possession of the 
Premises as if this Lease had not been 
made, Tenant hereby waiving the service of any notice of 
intention to re-enter or to institute legal 
proceedings to that end.
<PAGE>
	Section 20.02.		Re-Entry by Landlord.	If this Lease 
shall be terminated or if Landlord shall be entitled to re-enter the
Premises and dispossess or remove Tenant under the provisions of 
Section 20.01 (either or both of which events are hereinafter 
referred to as a Termination), Landlord 
and Landlord's agents or servants may immediately or at any time 
thereafter re-enter the Premises and 
remove therefrom Tenant, its agents, employees, servants, 
licensees and any sub-tenants and other persons, 
firms or corporations, and all or any of its or their property 
therefrom, either by summary dispossess 
proceedings or damages therefore, and may repossess and enjoy the 
Premises, including all additions, alterations and improvements thereto.

        Section 20.03.   Effect of Termination.
        In case of Termination, the Basic Rent and all other charges
required to be paid by Tenant hereunder shall thereupon become due
and shall be paid by Tenant up to the time of the Termination, and
Tenant shall also pay to Landlord all reasonable expenses which Landlord
may then or thereafter incur as a result of or arising out of a Termination, 
including but not limited to court costs, reasonable attorneys' 
fees, brokerage commissions and cost of 
terminating the tenancy of Tenant, re-entering, dispossessing or 
otherwise removing Tenant, and restoring 
the Premises to good order and condition, and from time to time 
altering the otherwise preparing the same 
for reletting.  Upon a Termination, Landlord may, at any time and 
from time to time, re-let the Premises, in 
whole or in part, either in its own name or as Tenant's agent, 
for a term or terms which, at Landlord's 
option, may be for the remainder of the then current Term, or for 
any longer or shorter period.

	Section 20.04.		Damages.		In addition to the 
payments required by Section 20.03 hereinabove, Tenant shall be obligated to,
and shall, pay to Landlord upon demand and at Landlords option:

	(a)	Liquidated damages in an amount which, at the time of 
the Termination, is equal to 
the excess, if any, of the then present amount of the 
installments of Basic Rent reserved hereunder, for the 
period which would otherwise have constituted the unexpired 
portion of the then current Term, over the 
then present rental value of the Premises for such unexpired 
portion of the then current Term; or

	(b)	Damages (payable in monthly installments), in advance, 
on the first day of each calendar 
month following the Termination, and continuing until the date 
originally fixed herein for the expiration of 
the then current Term in amounts equal to the excess, if any, of 
the sums of the aggregate expenses paid by 
Landlord during the month immediately preceding such calendar 
month for all such items as, by the terms 
of this Lease, are required to be paid by Tenant, plus an amount 
<PAGE>
equal to the installment of Basic Rent
which would have been payable by Tenant hereunder in respect to 
such calendar month, had this Lease not 
been terminated, over the sum of rents, if any, collected by or 
accruing to Landlord in respect to such 
calendar month pursuant to a re-letting or to any holding over by 
any sub-tenants of Tenant.

- - 15 -
        Section 20.05.          No Obligation to Re-Let.    Landlord 
shall in no event be liable for failure to re-let the Premises, or in the
event that the Premises are re-let, for failure to collect rent 
due under such re-letting; and in no event shall Tenant be 
entitled to receive any excess of the Basic Rent 
over the sums payable by Tenant to Landlord hereunder but such 
excess shall be credited to the unpaid 
rental due hereunder, and to the expenses of re-letting and 
preparing for re-letting as provided herein.  
Landlord shall use commercially reasonable efforts to re-let the 
Premises.

        Section 20.06.          Successive Suits.        Suit or suits 
for the recovery ofdamages hereunder, or for any installments of rent, may be 
brought by Landlord from time to time at its 
election, and nothing herein contained shall be deemed to require 
Landlord to postpone suit until the date 
when the Term would have expired if it had not been terminated 
under the provisions of this Lease, or 
under any provision of law, or had landlord not re-entered into 
or upon the Premises.

	Section 20.07.		Acceleration.		Anything to the 
contrary hereinbefore 
notwithstanding, Landlord shall have the option to accelerate all 
future rentals due and hold Tenant 
responsible, in advance, for the aggregate damages (as 
described in this Article XX) to be suffered by 
Landlord during the remainder of then current Term or renewal 
term as well as damages covering any 
renewal term, the option for which shall have been exercised by 
the Tenant.

	Section 20.08.		Late Fee.
        Landlord, at its option, in addition to any and
all remedies available to it, shall have the right to charge 
legal fees and court costs necessary to collect late 
rental; as well as a late fee which shall become due and payable 
when any rental remains unpaid after the 
third (3) day of the month in which said rent was, due which fee 
shall be eight (8%) percent per month in 
the amount of such overdue rent; or in the event that rent is 
received after the 15th, said fee shall be twelve 
(12%) percent per month in the amount of such over due rent.
<PAGE>
	Section 20.09.		Waiver of Redemption.		Tenant 
hereby waives all rights of redemption to which Tenant or any person
claiming under Tenant might be entitled, after an 
abandonment of the Premises, or after a surrender and acceptance 
of the Premises and the Tenant's 
leasehold estate, or after a dispossession of Tenant from the 
Premises, or after a termination of this Lease, 
or after a judgement against Tenant in an action in ejectment, or 
after this issuance of a final order or 
warrant of dispossess in a summary proceeding, or in any other 
proceeding or action authorized by any rule 
of law or statute now or hereafter in force or effect.


                             ARTICLE XXI

BANKRUPTCY

	Section 21.01.		Bankruptcy, Insolvency, etc.
        If at any time after the date of 
this Lease (whether prior to the commencement of or during the 
Term) (a) any proceedings in bankruptcy, 
insolvency or reorganization shall be instituted against Tenant 
pursuant to any Federal or State Law now or 
hereafter enacted, or any receiver or trustee shall be appointed 
of all or any portion of Tenant's business 
or property, or any execution or attachment shall issue against 
Tenant or any of Tenant's business or 
property or against the leasehold estate created hereby and any 


- - 16 -
of such proceedings process or appointment be not discharged and 
dismissed within thirty (30) days from the 
date of such filing, appointment or issuance; or (b) Tenant shall 
be adjudged a bankrupt or insolvent, or 
Tenant shall file a voluntary petition in bankruptcy or petitions 
for (or enters into) an arrangement or for 
reorganization, composition or any other arrangement with 
Tenant's creditors under any Federal or State 
Law now or hereafter enacted, or this Lease or the estate of 
Tenant herein shall pass to or dissolve upon, by 
operation of law or otherwise, anyone other than Tenant (except 
as herein provided), the occurrence of any 
one of such contingencies shall be deemed to constitute and shall 
be construed as a repudiation by Tenant 
of Tenant's obligations hereunder and shall cause this Lease ipso 
facto to be canceled and terminated, 
without thereby releasing Tenant; and upon such termination 
Landlord shall have the immediate right to re-
enter the Premises and to remove all persons and property 
therefrom and this Lease shall not be treated as 
an asset of Tenant's estate and neither Tenant nor anyone 
claiming by, through or under Tenant by virtue 
of any law or any order of any Court shall be entitled to the 
possession of the Premises or to remain in the 
possession thereof.  Upon the termination of this Lease, as fore 
<PAGE>
said, Landlord shall have the right to retain
as partial damages, and not as a penalty, any prepaid rents as 
partial damages, and not as a penalty, any 
prepaid rents deposited by Tenant hereunder, and Landlord shall 
also be entitled to exercise such rights and 
remedies to recover from Tenant as damages such amounts as are 
specified in Article XX hereof.  As used 
in this Article XXI, the term "Tenant" shall be deemed to include 
Tenant and its successors and assigns 
and the guarantor(s), if any, of Tenant's obligations under this 
Lease.

                            ARTICLE XXIII

UTILITIES AND SERVICES

	Section 22.01.		Utilities and Services.		Except as 
may other wise be provided 
in this Lease, Tenant shall undertake and be responsible to place 
in its name all utilities for the Premises 
and agrees to place in its name all utilities for the Premises 
and agrees to pay, on or before the due date, all 
charges for same directly to the respective utility companies.  
Such utilities include water, sewer, 
electricity, heat, power, telephone, A.D.T. Protective Services 
(or similar service by another company) or 
other communication service or other utility or service issued 
by, or rendered or supplied to Tenant at the 
Premises (or at the building of which the Premises forms a part) 
throughout the Term.  Landlord may, at its 
option, furnish to Tenant or to any other portion of the building 
of which the Premises are a part of any one 
or more utilities, services (including elevator), or repairs 
(which services, or repairs shall be chosen at the 
sole discretion of Landlord) and Tenant shall pay the cost of 
said utilities,  services, or repairs within ten 
(10) days after Landlord's demand therefore.  Failure to make 
said payment within said ten-day period is 
defined as a material default on the part of the Tenant.  In no 
event shall Landlord incur any liability to 
Tenant or any other person by reason of any interruption of or 
delay in furnishing any utility service to the 
Premises.  If Tenant fails to make any payment as herein 
provided, Landlord may, without further notice, 
terminate such utility service.  Tenant will thereafter be liable 
for all costs in connection with the 
termination and reinstallation or reestablishment of services.

        Section 22.02.          Electric Current.   Tenants use of 
electric current shall not exceed the capacity of existing feeders
to the building or the risers or wiring installation, and Tenant 
may not use any electrical equipment which, in the Landlord's 
reasonable judgment, will overload such 
installations.   

- - 17 -
<PAGE>
                                 ARTICLE XXIII

ACCESS TO PREMISES

        Section 23.01.          Landlords Right of Access. 
	Tenant shall permit Landlord 
or its agents to enter the Premises at any time for the purpose 
of inspecting or showing the Premises, on 
reasonable notice.  Tenant may in no way interfere with the 
Landlord's right to inspect.  Tenant shall, 
upon its being given notice of Landlord's desire or intent to see 
the Premises and/or within one year prior 
to the expiration of the Term or any renewal term, permit the 
usual; notice of "To Let", "For Rent" and 
"For Sale" to be placed at reasonable locations on the Premises 
and to remain thereon, without hindrance 
or molestation.  Landlord shall also have the right, but not the 
obligation, to enter the Premises at 
reasonable times to run utility, plumbing or sewer lines, 
conduits, ducts and the like, over, under or through 
the Premises, and to make repairs.  Landlord shall at all times 
have a right to maintain keys to the Premises, 
and Tenant shall provide to Landlord copies of keys to all 
outside door locks at the Premises.

                                  ARTICLE XXIV

SIGNS

	Section 24.01.		Erection of Signs.		Tenant shall 
have the right, with 
the prior written consent of Landlord, to erect signs for advertising 
purposes in connection with its business at the Premises.  All signs shall
comply with applicable governmental rules and regulations, and Tenant shall 
remove such signs at the expiration of the Term or sooner 
termination of this: ease, as the case may be, and 
restore the area to original condition.

        Section 24.02.          Repair of Damage.       Tenant shall be 
reasonable for any damage caused to the Premises by the erection or maintenance
on the Premises of said signs, and any damage so caused shall be repaired
forthwith at Tenant's sole cost and expense.  In the event any sign 
erected by Tenant is removed during the Term or st the expiration 
or earlier termination thereof, Tenant shall, at its sole cost and expense,
repair any damage whatsoever caused by the removal.
<PAGE>

                                   ARTICLE XXV

SECURITY DEPOSIT

	Section 25.01.		Security Deposit.		Prior to or 
concurrent with the signing of this lease Tenant shall present an Irrevocable
Letter of Credit in a for acceptable to Landlord in 
the amount of Thirty Three Thousand ($33,000.00) Dollars to 
Landlord as security for the faithful performance of all of the covenants,
conditions and agreements of this Lease.  All charges for the issuance 
and collection of the Letter of Credit shall be to the account of 
the Applicant.  Said Letter of Credit shall be 
payable to Landlord on presentation at the New York City Office 
of the issuing bank.  Should the L:Letter 
of Credit be for a period of less than the full term of this 
lease plus 60 days, it shall be renewed or replaced 
by presentation of the renewal or replacement document to 
Landlord at his address in accordance with 
paragraph 2 of this lease not less than thirty (30) days prior to 
its expiration.  The renewal or replacement 
document shall also be in a form acceptable to Landlord and 
should it terminate at a date earlier than 60 
days after

- - 18 -
expiration of this lease, including any renewal period at which 
Tenant exercises an option, it shall likewise 
be renewed or replaced.

	Should Landlord present the Letter of Credit because of 
failure of Tenant to timely renew or 
replace in a form acceptable to Landlord, or because of Tenant's 
failure to faithfully perform all of the 
covenants, conditions and agreements of this Lease, such monies 
received shall be placed by Landlord in 
an interest earning account or fund with interest to be retained 
by Landlord as additional security.

	In no event shall the Landlord be obligated to apply the 
same on rents, additional rents, or other 
charges in arrears or on damages for Tenant's failure to perform 
the said covenants, conditions and 
agreements; the Landlord may so apply the security at its option; 
and the Landlord's right to the 
possession of the premises for non-payment of rent or for any 
other reason shall not in any event be 
affected by reason of the fact that the Landlord holds security.  
The said sum including any earned interest 
if not applied toward the payment of rent in arrears or toward 
the payment of damages suffered by the 
Landlord by reason of the Tenant's breach of the covenants, 
conditions and agreements of this Lease is to 
be returned to the Tenant when this Lease is terminated, 
according to these terms, and in no event is the 
said security to be returned until the Tenant has vacated the 
premises and delivered possession to the 
Landlord.
<PAGE>
	In no event that the Landlord repossesses itself of the said 
premises because of the Tenant's default or because of the Tenant's
failure to carry out the covenants , conditions and agreements of this 
Lease, the Landlord may apply the said security on all damages 
suffered to the date of said repossession 
and may retain the said security to apply on such damages as may 
be suffered or shall accrue thereafter by 
reason of the Tenant's default or breach.  The Landlord shall not 
be obligated to keep the said security as a 
separate fund, but may mix the said security with its own funds.

	The security deposited under this Lease shall not be 
mortgaged, assigned or encumbered by Tenant without the written
consent of Landlord, nor shall any security ever by used by Tenant to
pay rent, additional rent or other charges.

                               ARTICLE XXVI
PREMISES AS-IS

        Section 26.01.          As-Is.
        Neither Landlord nor Landlord's agents have 
made any representations or promises with respect to the physical 
condition of the Premises or the building 
of which the Premises are part, the land upon which such building 
is erected or the Premises, the rents, 
leases, expenses of operation or any other matter or thing 
affecting or related to the Premises except as 
herein expressly set forth, sand no rights, easements or licenses 
are acquired by Tenant by implication or 
otherwise except as expressly set forth in this Lease.  Tenant 
has inspected the building and the Premises 
and is thoroughly acquainted with their condition, and agrees to 
take the same "as is" and acknowledges 
that the taking of possession of the Premises by Tenant shall be 
conclusive evidence that the Premises and 
the building of which the same form a part were in good and 
satisfactory condition at the time such 
possession was so taken.


- - 19 -
                              ARTICLE XXVIII

ATTORNMENT

	Section 28.01.		Attornment.
        Tenant agrees that in the event of a sale, 
transfer or assignment, or sale and leaseback, or Landlord's 
interest in the real property of which the 
premises are part, or any part thereof, including the Premises, 
or in the event any proceedings are brought 
for the foreclosure of or for the exercise of any power of sale 
under any mortgage constituting a lien upon 
such real property or any part thereof, including the Premises, 
to attorn to and to recognize such transferee, 
<PAGE>
purchaser, or mortgagee, as Landlord under this Lease or, in the
case of a sale-leaseback, to continue to 
recognize Landlord as its lessor under this Lease.  The foregoing 
provision of this Section shall be self-operative and no further instrument
shall be required to give effect to said provisions.  Tenant, however, 
agrees, at the request of the party to which it has attorned, to 
execute, acknowledge and deliver without 
charge, from time to time, instruments acknowledging such 
attornment, and to execute such other 
documents, including estoppel certificates and certified 
financial statements, as may reasonably be 
requested by such party.

                                 ARTICLE XXXI


END OF TERM

	Section 31.01.		Conditions of Premises.
        Tenant shall, on the last day 
of the term or renewal, as the case may be, or upon the earlier 
termination of the Lease, peaceably and 
quietly surrender and deliver up to Landlord the Premises broom-
clean (including but not being limited to 
the floor, walls, ducts, exposed piping, and ceiling), with the 
Premises and all equipment in or appurtenant 
thereto, in as good condition and repair as when delivered to 
Tenant, reasonable wear and tear expected.

                                ARTICLE XXXII

GENERAL PROVISIONS

	Section 32.01.		Notices of Sale, etc.
        (a) The Tenant agrees that on and after twelve (12) months
nest preceding the expiration of the Term hereby granted the Landlord
and/or its agents shall have the right to place notices on the front of the 
Premises or any part thereof, offering the demised premises "To Let" or
"For Sale", which signs shall not be unsightly, and the Tenant hereby 
agrees to permit the same to remain thereof without hindrance or 
molestation.  It is understood and agreed 
that on or after twelve (12) months next preceding the expiration 
of the term hereby granted, the Landlord 
and/or its agents shall have the right to show or examine the 
Premises during normal business hours upon 
reasonable notice.

		(b)	At any time during the Term of this Lease Landlord 
and/or its agents shall 
have the right to show or examine the Premises for purposes of 
sale or mortgage.  Said right shall be 
exercised during normal business hours upon reasonable notice.  
The Landlord's rights to show or 
examine the Premises shall be exercised without unreasonably 
interfering with or interrupting Tenant's 
business. 
<PAGE>

                                 - 20 -
	Section 32.02.		No Waste.		Tenant covenants not
to do or suffer any waste or damage, or injury to the Premises or to the
fixtures and equipment therein.

        Section 32.03.          Landlord's Liability.
If Landlord shall breach any of the provisions hereof, Landlord's liability
shall in no event exceed Landlord's interest in the Premises as of 
the date of Landlord's breach; and Tenant expressly agrees that 
any judgement or award which it may 
obtain against Landlord shall be recoverable and satisfied solely 
out of the right, title and interest of 
Landlord in and to the Premises and that Tenant shall have not 
rights against the partners, general and 
limited, of Landlord or rights of lien or levy against any other 
property of Landlord (or of any person or 
entity comprising Landlord), nor shall any other property or 
assets of Landlord be subject to levy, 
execution or other enforcement proceedings for the collection of 
any such sums or satisfaction of any such 
judgement or award.

	Section 32.04.		Partial Invalidity.
       If any term or provisions of this Lease or the application thereof
to any party or circumstances shall to any extent be invalid or 
unenforceable, the remainder of this Lease or the application of 
such term or provision to parties or 
circumstances other than those to which it is held invalid or 
unenforceable, shall not be affected thereby, 
and each term and provision of this Lease shall be valid and 
enforced to the fullest extent permitted by law.

	Section 32.05.		No Waiver.		One or more waivers 
by either party of the obligation of the other to perform any covenant or
condition shall not be construed as a waiver of a subsequent breach of the
same or any other covenant or condition. The failure of the Landlord to bill 
(either in a timely manner or at all) for any rental or additional rental
item cal;ed for under this Lease Agreement shall not constitute, or be
interpreted as, a waiver of Landlord's right to collect same.  The 
receipt of rent by the Landlord's, with knowledge of any breach 
of this Lease by Tenant of any default by 
Tenant in the observance or performance of any of the conditions 
for covenants of this Lease, shall not be 
deemed to be a waiver of any provision of this Lease.  Neither 
the acceptance of the keys nor any other act or thing done by Landlord
or any agent or employee during the Term shall be deemed to be an acceptance
of an surrender of the Premises, excepting only an agreement, in
writing, signed by the Landlord accepting or agreeing to accept
such a surrender.

        Section 32.06.          Number and Gender.      Wherever herein 
the singular number is used, the same shall include the plural, and
the masculine gender shall include the feminine and neuter 
genders.
<PAGE>
	Section 32.07.		Successors and Assigns.		The terms, 
covenants and conditions herein contained shall be binding upon and inure to 
the benefit of the respective parties and their successors and assigns.

	Section 32.08.		Article and Marginal Headings.	The 
article and marginal headings herein are intended for convenience
in finding the subject matters, and are not to be used in 
determining the intent of the parties of this Lease.

        Section 32.09.          Entire Agreement.      This instrument 
contains the entire and only agreement between the parties, and no oral
statements or representations or prior written 
matter not contained or referred to in this instrument shall have 
any force or effect.  This Lease 

- - 21 -
shall not be modified in any way or terminated by mutual 
agreement except by a writing executed by both 
parties.

	Section 32.10.		Obligations also Covenants.	
	Whenever in this Lease any words of obligation or duty are used,
such words or expressions shall have the same force and effect as 
though made in the form of covenants.

	Section 32.11.		Cost of Performing Obligations.
	Unless otherwise specified, the respective obligations of the
parties to keep, perform and observe any terms, covenants or conditions of 
this Lease shall be at the sole cost and expense of the party so 
obligated.  If Tenant request Landlord to 
perform any act for the sole business purposes of Tenant, and if 
Landlord agrees to perform said act, 
Tenant agrees to pay to or on behalf of Landlord any expense, 
including attorney's fees, associates with 
said act on the part of Landlord.

	Section 32.12.		Remedies Cumulative.		The 
specified remedies to which the Landlord or Tenant may resort under the
terms of this Lease are cumulative and are not intended to be 
exclusive of any other remedies or means of redress to which the 
Landlord or Tenant may be lawfully entitled in case of any breach or
threatened breach of any provision of this Lease.

        Section 32.13.          Holding Over.      If Tenant holds over 
after the expiration or earlier termination of this Lease, and if Tenant
is not otherwise in default hereunder, such holding over 
shall not be deemed to create an extension of the Term, but such 
occupancy shall be deemed to create a 
<PAGE>
month-to-month tenancy at twice the rental rate, and on the same
terms and conditions (except as the same 
may be then inapplicable) as are in effect on the date of said 
expiration or earlier termination.

	Section 32.14.		Force Majeure.	The period of time during 
which either party hereto is prevented from performing any act required to be 
performed under this Lease by reason of fire, 
catastrophe, labor difficulties, strikes, lock-outs, civil 
commotion, acts of God or of the public enemy, 
governmental prohibitions or preemptions, embargoes, inability to 
obtain materials or labor by reason of 
governmental regulations or prohibitions, or other events beyond 
the reasonable control of Landlord or 
Tenant, as the case may be, shall be added to the time for fault 
under this Lease as the result thereof.  The 
provisions of this Section shall not apply to or in any manner 
extend or defer the time for any obligations to 
make payment of monies required of either party hereunder.

	Section 32.15.		Vacancy or Abandonment.		In the 
event that the Premises shall become vacant as the result of being vacated
or abandoned by Tenant during the term, Landlord may 
re-enter the same, either by peaceable reentry or otherwise, 
without being liable to prosection therefor, and 
re-let the Premises as agent to Tenant and receive the rent 
therefor and apply the same first to payment of 
such expenses as Landlord may be put to in re-entering, and then 
to payment of rent due under this Lease.  
In addition, such vacancy or abandonment shall constitute a 
default under Section 20.01 entitling Landlord 
to the exercise of all remedies specified in such Section or 
otherwise allowed by law.  The foregoing rights 
shall not be available to Landlord in the event of vacancy or 
abandonment by Tenant provided that Tenant 
is not otherwise in default hereunder and maintains an on-site 
security guard at the Premises during all 
normal business hours.  In the event that Landlord shall have 
obtained a judgment for possession rendered 
by a court of competent jurisdiction, Landlord may re-enter the 
premises without the necessity of obtaining 
a Warrant for Removal.

- - 22 -
        Section 32.16.  Governing Law. The interpretation and validity
of this Lease shall be governed by the substantive law of New Jersey.

	Section 32.17.		Brokerage.		Landlord and Tenant 
represent they have dealt with no real estate broker in connection with
this Lease.
<PAGE> 
	Section 32.18.		Floor Loads.		Tenant shall not 
place a load upon any floor of the Premises exceeding the floor load per
square foot area which it was designed to carry and which is 
allowed by law.  Landlord reserves the right to prescribe the 
weight and position of all safes, business 
machines and mechanical equipment.  Such installations shall be 
placed and maintained by Tenant, at 
Tenant's expense, in settings sufficient, in Landlord's judgment, 
to absorb and prevent vibration, noise 
and annoyance.

	Section 32.19.		Waiver of Jury Trial.		It is 
mutually agreed by and between Landlord and Tenant that the respective
parties hereto shall and they hereby do waive trail by jury in any 
action, proceeding or counterclaim brought by either of the 
parties hereto against the other (except for 
personal injury or property damage) on any matters whatsoever 
arising out of or in any way connected with 
this Lease, the relationship of Landlord and Tenant, Tenant's use 
or occupancy of the Premises, and any 
emergency statutory or any other statutory remedy.  

	Section 32.20.		No Option.		For the convenience 
of Tenant, this Lease may be submitted to Tenant prior to its execution by
or on behalf of Landlord, but such submission shall 
not constitute an offer or an option and this Lease shall have 
been signed and delivered on behalf of Landlord.

	Section 32.21.		Modification of Lease Term.	
        Tenant shall enter into any reasonable modification of the term of
this Lease requested by any bona fide institutional lender of 
Landlord to facilitate mortgaging, provided that such 
modification shall not alter Basic Rent, additional 
rent or Term hereof, nor shall it materially increase Tenant's 
duties or materially decrease Tenant rights 
hereunder.  Not in limitation of the foregoing, it is agreed that 
if requested by an mortgagee, Tenant shall 
enter into an agreement with Landlord or such mortgagee, as 
requested to the effect that this Lease shall 
not be modified or surrendered, nor rent prepaid, without the 
consent of such mortgagee.

	Section 32.22.		Rules and Regulations.	Landlord may, 
from time to time, promulgate reasonable rules and regulations for
the health and safety and welfare of all the tenants of the 
lands and premises of which the Premises are part, including but 
not limited to use of any common areas 
and facilities, and Tenant agrees that such rules and regulations 
shall, upon notice to Tenant, automatically 
be incorporated herein as if fully set forth.
<PAGE>
	Section 32.23.		Restrictions on Tenant.		

	a.	Trash.		Tenant shall store and dispose of all 
trash and garbage in suitable 
containers and locate same as Landlord designates from time to 
time.  Tenant shall not burn any paper. 
Trash or garbage in or about the Premises.

	b.	Tenant to Perform it Obligations Under this Lease.	
	The Tenant shall keep 
the Premises in a clean and sanitary condition free from vermin 
and escaping offensive odors.

- - 23 -
	c.	Plumbing Facilities.		Tenant shall not use or 
permit others to use any plumbing facilities in the Premises for any purpose
other than that for which they were constructed or to 
dispose of any damaging or injurious substance or any grease or 
garbage therein.

	d.	Obstruction.		Tenant shall not obstruct, or 
permit others to obstruct, any entrances to the building for the halls
and stairs or loading facilities thereof.  Landlord may prohibit 
congregation by employees in hallways and other common areas.

	e.	Storage.	Tenant is prohibited from storing any 
materials, equipment, parts, pallets or nay other items used in its business
outside the Premises.

	Section 32.24.		Quiet Enjoyment.	Upon the payment of 
the Basic Rent and all additional rents and sums herein reserved and due and
upon the due performance of all the terms, 
covenants and conditions herein contained on Tenant's part to be 
kept and performed, Tenant shall and 
may at all times during the Term peaceably and quietly enjoy the 
Premises, subject to the Terms of this 
Lease.

                                ARTICLE XXXIII

DEFINITIONS

        Section 33.01.   Re-Enter and Re-Entry.   The term 
re-enter and re-entry as issued in this Lease are not restricted to their 
technical, legal meaning.

        Section 33.02.          "Landlord".             The term "Landlord"
as used in this Lease 
means only the holder, for the time being, of Landlord's interest 
under this Lease so that in the event of 
any transfer of title to the Premises, Landlord shall be and 
hereby is entirely freed and relieved of all 
obligations of Landlord hereunder accruing after such transfer, 
and it shall be deemed without further 
agreement between the parties that such grantee, transferee or 
<PAGE>
assignee has assumed and agreed to observe
and perform all obligations of Landlord hereunder arising during 
the period it is the holder of landlord's 
interest hereunder.

        Section 33.03.          "Lease Interest Rate".          The term 
"Lease Interest Rate", as 
used in this Lease, shall mean interest at the then current 
"prime" plus four (4%) percent rate of interest 
published by the Wall Street Journal.

        Section 33.04.          "Additional Rent".              All costs and 
charges of whatever 
nature to be paid by Tenant under this Lease, whether to be made 
to Landlord or to any other party, shall 
be deemed additional rent, whether or not expressly so stated 
elsewhere in the Lease.

                                  ARTICLE XXXIV 

PARKING

	Section 34.01.		Parking.		Tenant shall have the 
exclusive privilege to 
use all parking areas of the property for the parking of Tenant's 
motor vehicles as may be made available 
from time to time by Landlord.

- - 24 -
                                  ARTICLE XXXV

SUBMISSION NOT BINDING

	Section 35.01.		Submission Not Binding.		Submission 
by the Landlord 
of the within Lease for execution by the Tenant shall confer no 
rights nor impose any obligations on either 
party, unless and until both the Landlord and Tenant shall have 
executed this Lease and duplicated 
originals thereof shall have been delivered to the respective 
parties.

                                  ARTICLE XXXVII

COMPLIANCE WITH LAWS GENERALLY

	Section 37.01.		Compliance With Laws.		Tenant 
shall, at Tenant's sole 
expenses, promptly execute and comply with all requirements of 
all laws, orders, Federal, State, county 
and municipal authorities and any board of fire underwriters or 
similar organization having jurisdiction 
over the Premises, (now or hereinafter enacted) concerning the 
Premises and/or the use and occupancy 
thereof, including but not limited to all requirements of the 
Occupational Safety and Health Administration 
and Tenant shall not make any claim against Landlord for any 
expense or damages resulting from such 
<PAGE>
execution and compliance (subject to the obligations of Landlord
set forth in Section 14.01 above and 
provided further Landlord, and not Tenant, shall be responsible 
to install or pay for any capital 
improvements to the Premises required to be installed in 
connection with any change in law or regulation, 
unless arising out of Tenant's particular use of the Premises, 
and Tenant shall reimburse Landlord, as 
Additional Rent, for Tenant's percentage share of the cost of 
such capital improvement, based upon a 
fraction the numerator of which is the remaining years of the 
Term of this Lease and the denominator of 
which is the useful life of such capital improvement).  Tenant 
shall also comply with the Environmental 
Cleanup Responsibility Act, P.L. 1983, Chapter 330, and the 
Industrial Site Recovery Act, P.L. 1993, 
C.139 (collectively "ISRA" ) and shall do all things and execute 
all documents necessary for said 
compliance including, but not limited to, the submission to the 
New Jersey Department of environmental 
Protection of all necessary documentation upon the termination of 
this Lease, the termination of the use set 
forth in Section 14.01 hereof or the conveyance of title to the 
Premises.

                              ARTICLE XXXVIII

LANDSCAPING

	Section 38.01.		Landscaping.
        Tenant agrees that it shall coordinate and 
maintain the outside landscaping for the entire building.

                                ARTICLE XXXIX

ENVIRONMENTAL COMPLIANCE

	Section 39.01.		Environmental Compliance.
        If Tenant receives any notice 
of the happening of any event involving the use, spill, discharge 
or cleanup of any hazardous or toxic 
substances or waste, or any oil or pesticide on or about the 
Premises or into the sewer, septic system or 
waste treatment system servicing the Premises (any such event is 
hereinafter referred to 

- - 25 -
as a Hazardous Substance) or of any complaint, order, citation, 
or notice with regard to air emissions, 
water discharges, noise emissions or any other environmental, 
health or safety matter affecting the Tenant 
(an Environmental Complaint) from any person, entity, including 
the DEP and the U.S. EPA, then the 
Tenant shall give immediate written notice of same to the 
Landlord, detailing all relevant fact and 
circumstances.
<PAGE>
	Section 39.02.		Without limitation of the foregoing, 
Landlord shall have the right, 
but not the obligation, to exercise any of its rights as provided 
in Article XX of this Lease or to enter onto 
the Premises or to take such actions as it deems necessary or 
advisable to cleanup, remove, resolve or 
minimize the impact or otherwise deal with any Hazardous 
Discharge or Environmental Complaint upon its 
receipt of any notice from any person or entity, including 
without limitation of a Hazardous Discharge or 
an Environmental Complaint on or pertaining to the demised 
premises.  All cost and expenses incurred by 
Landlord in the exercise of any such rights shall be deemed to be 
additional rent hereunder and shall be 
payable by the Tenant to the Landlord upon demand.

	Section 39.03.		The occurrence of any of the following 
events shall constitute an event of default under this Lease (in addition
to, and not in limitation of, the events of default set forth in 
Article XX herein):
 
	a)	If Landlord receives it first notice of a Hazardous 
Discharge or an Environmental 
Complaint, of which Tenant had knowledge, or should reasonably 
have knowledge, on or pertaining to the 
demised premises other than from Tenant, and Landlord does not 
receive a notice (which may be given in 
any oral or written from. Provided same is followed with all due 
dispatch by written notice given by 
certified mail, return receipt requested) of such Hazardous 
Discharge or Environmental Complaint form 
Tenant within twenty four (24) hours of the time Landlord first 
receives said notice other than from the 
Tenant; or

	b)	If the DEP, EPA or any other state or federal agency 
asserts a claim against Tenant, 
the Premises or Landlord for damages or cleanup costs related to 
a Hazardous Discharge or an 
Environment Complaint on or pertaining to the demised Premises 
provided, however, such claim shall not 
constitute a default if, within thirty (30) days of notice to 
Tenant (or such shorter period for response 
required by law or regulation) of the occurrence giving rise to 
the claim:

                (i)     Tenant can prove to Landlord's reasonable 
satisfaction that Tenant has 
commenced and is diligently pursuing either (x) cure or 
correction of the event which constitutes the basis 
for the claim, and continues diligently to pursue such cure of 
correction to completion, or (y) proceedings 
for an injunction, a restraining order or other appropriate 
emergent relief preventing such agency or 
agencies from asserting such claim, which relief is granted 
within ten (10) days of the occurrence giving 
rise to the claim and the emergent relief is not thereafter 
dissolved or reserved on appeal; and
<PAGE>
		(ii)	In either of the foregoing events, Tenant has 
posted a bond, letter of credit 
or other security satisfaction in form, substance and amount to 
the agency or entity asserting the claim to 
secure the proper and complete cure or correction of the event 
which constitutes the basis for the claim.	

- - 26 -
        Section 39.04.          In the event that evidence of Tenants 
ISRA compliance (limited 
solely to Tenant's business operation at the Premises) is not 
delivered to Landlord prior to surrender of the 
leased Premises by Tenant to Landlord, it is understood and 
agreed that Tenant shall be liable to pay basic 
rent and additional rent to the Landlord from the date of such 
surrender until such time as evidence of such 
compliance with ISRA has been delivered to Landlord unless the 
delay results solely from Hazardous 
Substances whose existence predates the Commencement Date 
thereof; together with any costs and 
expenses incurred by Landlord in enforcing Tenant's obligation 
under this Article, if Landlord is not able 
to rent the leased premises based on the failure to Tenant to 
complete ISRA compliance prior to this 
surrender of the Lease, unless the DEP provides its approval for 
the Landlord to rent the Premises.  
Landlord shall use his best efforts to rent the Premises upon the 
surrender of the Lease by Tenant.  The 
within covenant shall survive the expiration or earlier 
termination of this Lease.

        Section 39.05.          a)      If Tenant's operations on the 
Premises now or hereafter 
constitute an "Industrial Establishment" subject to the 
requirements of ISRA, then prior to the expiration 
or sooner termination of this Lease and upon any and every 
condemnation, casualty, assignment or 
sublease (if permitted), change in ownership or control of Tenant 
or any other closure or transfer by 
Landlord or Tenant covered by ISRA pertaining to an Industrial 
Establishment closing or transferring 
operations, at its sole cost and expense, to the satisfaction of 
the DEP and Landlord.  Without limitations of 
the foregoing, Tenant's obligation shall include (I) the proper 
filing of the initial notice to the DEP 
required by N.J.A. C. 7:1-3,7, (ii) the performance to DEP's and 
Landlord satisfaction of all air, soil , 
ground water and surface water sampling and testing required by 
N.J.A.C. 7:1-3.9 and (iii) either (x) the 
filing of a negative declaration with DEP under N.J.A.C. 7:1-
3.11 which has been approved by DEP or 
(y) the performance of a proper and approved cleanup plan to the 
full satisfaction of DEP and Landlord in 
accordance with N.J.A.C. 7:1-3.12 (the foregoing shall include 
any other or subsequent regulations under 
ISRA covering the foregoing request).  Tenant shall immediately 
provide Landlord with copies of all 
<PAGE>
correspondence, reports, notices, order, findings, declarations
and other materials pertinent to Tenant's 
compliance and DEP's requirements under ISRA, as any of same are 
issued or received by Tenant from 
time to time.  Tenant shall not be responsible for any cost of 
compliance with ISRA or any other 
Environmental conditions that pre-exist Tenant's occupancy or 
which entirely migrate from off-site 
during Tenant's occupancy.

                b)      In the event that ISRA does not apply to Tenant's 
operations on the Premises, 
at Landlord's option, request and expense, Tenant shall cooperate 
with Landlord's compliance with ISRA, 
and, in the event that said compliance discloses the occurrence 
of a Hazardous Discharge by Tenant, 
Tenant shall promptly cleanup and remove said Hazardous Discharge 
at Tenant's sole cost and expense.

        Section 39.06.    In the event of Tenant's failure to 
comply in full with this Article, Landlord may, at its option,
perform any or all of Tenant's obligations as aforesaid and all costs and 
expenses incurred by Landlord I exercise of this right shall be 
deemed to be additional rent payable on 
demand.

- - 27 -
                                ARTICLE XXXX

LANDLORD'S ENVIRONMENTAL REPRESENTATION AND INDEMNITY

        Section 40.01.          Landlord's Environmental Representation 
and Indemnity.
Landlord does hereby indemnify Tenant and hold Tenant harmless 
from and against any and all expense, 
loss and liability suffered by Tenant by reason of the pre-
existing storage, generation, handling, treatment, 
transportation, disposal or arrangement for transportation or 
disposal of any Hazardous Substances 
occurring on or before the Commencement Date under this Lease.  
Provided such condition does not pose 
an eminent threat to persons or property or materially interfere 
with Tenant's use and enjoyment of the 
Premises, Landlord shall have exclusive control over the 
inspection and remediation of such condition to 
the Premises to the extent it is the subject of the indemnity 
hereinabove set forth.  So long as Landlord 
promptly commences and diligently pursues such investigation and 
remediation, Tenant shall refrain from 
incurring any costs or taking any action relative thereto.  The 
Landlord's obligations under this Section 
40.01 are expressly limited by the provisions of Section 32.03 of 
this Lease.


- - 28 -
<PAGE>
	In WITNESS WHEREOF, the parties heretofore set their hands 
and seals on the date first above 
written.



                                    LANDLORD:

WITNESS                             NINTH AVENUE EQUITIES CO.,INC



s/Theresa Brown                     BY:   s/ Peter Wunsch
                                    Name:
                                    Title: Treas

                                    TENANT:

WITNESS                             VERTEX INDUSTRIES, INC.        


s/Thomas J. Tully                   BY:s/Ronald C. Byer
                                    Name:
                                    Title: Pres.


- - 29 -
<PAGE>

<PAGE>
                     MERGER AND REORGANIZATION AGREEMENT

	MERGER AND REORGANIZATION AGREEMENT, dated as of the 3rd day 
of March, 1998, by and among:

      (i)     Mortgage Plus Equity and Loan Corporation
(Mortgage Plus), a corporation organized and existing under the 
laws of the State of New York and having its principal office at 
6851 Jericho Turnpike, Syosset New York 11791 (Mortgage Plus); 
VERTEX INDUSTRIES, INC. ("Vertex"), a corporation organized and 
existing under the laws of the State of New Jersey and having its 
principal office at 23 Carol Street, Clifton, New Jersey 07014, 
which owns 75,417 shares of the issued and outstanding common 
stock, $.01 par value per share (the Common Stock) of Computer 
Transceiver Systems, Inc. (the Company), a corporation organized 
and existing under the laws of the State of New York and having 
its principal office at 23 Carol Street, Clifton, New Jersey 
07014; the Company and CTS-Subsidiary, Inc. (the Subsidiary), a 
corporation which is a wholly-owned subsidiary of the Company, 
organized and existing under the laws of the State of New York.

RECITALS

	Mortgage Plus and the Company intend to effect a Plan of
Reorganization within the meaning of Sections [368(a)(1)(A) and 
368(a)(2)(E)] of the Internal Revenue Code of 1986, as amended by 
the merger of the Subsidiary with and into Mortgage Plus (the 
Merger).

	In consideration of the mutual promises and covenants 
contained herein and for other good and valuable consideration, 
the receipt and sufficiency of which is acknowledged, it is hereby 
agreed as follows:

                                  ARTICLE 

                                 ARTICLE 1

TRANSFER OF CTSI-SUBSIDIARY SHARES

1.1		Execution, Filing, Effective Time.  On the date of
the Closing, and subject to the terms and conditions hereinafter 
set forth, Mortgage Plus and Subsidiary agree to cause the Merger 
to be consummated by executing, delivering and filing with the 
office of the New York Secretary of State a Certificate of Merger 
(the Certificate of Merger) substantially in the form attached 
hereto as Exhibit A, and such other documents as may be required 
by the provisions of New York Law and as are necessary to cause 
the Merger to become effective.  The time at which the Merger 
becomes effective is herein referred to as the Effective Time.

1.2		Constituent and Surviving Corporations.  Mortgage
Plus and the Subsidiary shall be the constituent corporations in 
the Merger (collectively, the Constituent Corporations).  At the 
Effective Time, the Subsidiary shall be merged into Mortgage Plus 
in accordance with New York Law and Mortgage Plus shall be the 
surviving corporation in the Merger (in such capacity, Mortgage 
Plus is sometimes hereinafter referred to as the Surviving 
<PAGE>
Corporation).  At the Effective Time, the identity and separate
existence of Subsidiary shall cease.  Upon the effectiveness of 
the Merger, the Surviving Corporation shall possess all of the 
rights, privileges, immunities, powers, franchises and authority, 
whether of a public or private nature, and be subject to all 
restrictions, disabilities and duties, of each of the Constituent 
Corporations, and all the rights, privileges, immunities, powers, 
franchises and authority of each of the Constituent Corporations, 
and all assets and properties of every description, real, personal 
and mixed, and every interest therein, wherever located, and all 
debts and other obligations belonging or due to either of the 
Constituent Corporations on whatever account, as well as stock 
subscriptions and all other things in action belonging or due to 
each of the Constituent Corporations, shall be vested in the 
Surviving Corporation, and all property rights, privileges, 
immunities, powers, franchises and authority, and all and every 
other interest, shall be thereafter as effectually the property of 
the Surviving Corporation as they were of the Constituent 
Corporations, and the title to any real estate or interest therein 
vested in either Constituent Corporation shall not revert or be in 
any way impaired by reason of the Merger but all rights of 
creditors and all liens upon any property of either of the 
Constituent Corporations shall be preserved unimpaired, and the 
Surviving Corporation shall be liable for the debts and other 
obligations of each of the Constituent Corporations, and any 
claims existing or action or proceeding pending, by or against 
either the Constituent Corporations may be prosecuted or judgment 
with right of appeal, as if the Merger had not taken place. 

1.3		Articles of Incorporation and By-Laws.  At the
Effective Time: (i) the Articles of Incorporation of the Surviving 
Corporation shall be substantially in the form of the Articles of 
Incorporation which are appended to the Articles of Merger as 
Annex I thereto; and (ii) the Bylaws of the Surviving Corporation 
shall be the Bylaws. 

1.4		Board of Directors.  Effective immediately after
the Effective Time, and without any further action on the part of 
any party, each of the members of the Board of Directors of the 
Company shall submit their resignation subject to the simultaneous 
appointment of the current directors of Mortgage Plus as the 
directors of the Company, and from such time such persons shall 
remain the directors of the Company and the Surviving Corporation, 
in each case to serve in accordance with the By-Laws of the 
Company and the Surviving Corporation until his successor is duly 
elected and qualified.

1.5		Officers.  Effective immediately after the
Effective Time, and without any further action on the part of any 
party, each of the officers of the Company shall submit their 
resignation, subject to the simultaneous appointment of the 
current officers of Mortgage Plus as officers of the Company, and 
such persons shall remain the officers of the Company and the 
Surviving Corporation, in each case in accordance with the By-Laws 
of the Company and the Surviving Corporation until his successor 
is duly appointed.
<PAGE>
1.6		Conversion of the Company Common Stock.

(a)		Conversion of Common Stock.  At the Effective
Time, each share of Mortgage Plus Common Stock issued and 
outstanding immediately prior to the Effective Time (treasury 
shares of Mortgage Plus Common Stock then owned by Mortgage Plus 
and by any Dissenting Stockholder, as hereinafter defined), shall, 
by virtue of the Merger and without any action on the part of 
Mortgage Plus, the Company or the Subsidiary or the holder 
thereof, be cancelled and converted into one (1) fully paid and 
nonassessable share of Company Common Stock (the Per Share 
Company Stock Consideration).  No fractional shares of Company 
Common Stock will be issued, but in lieu thereof, any holder of 
the Mortgage Plus Common Stock entitled to receive a fractional 
share of Company Common Stock shall be paid cash equal to the 
value of such fractional share.  All shares of Mortgage Plus 
Common Stock held by Mortgage Plus at the Effective Time as 
treasury shares or held by any of the Company's Subsidiaries 
(collectively, Treasury Shares) shall cease to exist and the 
certificates for such shares shall, as promptly as practicable 
thereafter, be cancelled and no shares of capital stock of the 
Company shall be issued in exchange therefor. 

(b)		Delivery of New Certificates.  Promptly after
the Effective Time, the Company shall mail to each holder of 
record of a certificate or certificates representing shares of 
Mortgage Plus Common Stock (a Certificate and collectively the 
Certificates) (i) a letter of transmittal and (ii) instructions 
for effecting the surrender of the Certificates in exchange for 
certificates representing shares of Company Common Stock and cash 
in lieu of fractional shares.  Upon surrender of a Certificate for 
cancellation to the Company together with such letter of 
transmittal, duly executed and completed in accordance with the 
instructions thereto, the holder of such Certificate shall be 
entitled to receive in exchange therefor (x) a certificate 
representing that number of whole shares of Company Common Stock 
representing the amount of Per Share Company Stock Consideration, 
and cash in lieu of fractional shares, if any, and unpaid 
dividends and distributions, if any, which such holder has the 
right to receive in respect of the Certificate surrendered 
pursuant to the provisions of this Section, after giving effect to 
any required withholding tax, and the Certificate so surrendered 
shall forthwith be cancelled.  If any certificate for shares of 
Company Common Stock is to be issued in a name other than that in 
which a certificate for shares of Mortgage Plus Common Stock so 
surrendered is then registered, such surrender shall be 
accompanied by payment of any applicable transfer taxes and 
documents required for a valid transfer.  From and after the 
Effective Time, until so surrendered, each Certificate theretofore 
representing shares of issued and outstanding Mortgage Plus Common 
Stock shall be deemed for all corporate purposes (except as 
provided herein with respect to fractional shares and with respect 
to shares held by Dissenting Stockholders, and except as set forth 
below), to evidence the number of whole shares of Company Common 
Stock into which such shares of Mortgage Plus Common Stock shall 
have been converted.  Upon surrender of a Certificate representing 
Mortgage Plus Common Stock, the holder of record thereof shall 
receive certificates representing the whole shares of Company 
<PAGE>
Common Stock, and cash in lieu of fractional shares to which he
shall be entitled, and all dividends and other distributions which 
shall have been paid or made to holders of record of Mortgage Plus 
Common Stock after the Effective Time with respect to such shares 
of Company Common Stock, without interest thereon. 

(c)		No Liability.  None of Mortgage Plus, the
Company, the Subsidiary or any other person shall be liable to any 
former holder of shares of Mortgage Plus Common Stock for any 
amount properly delivered to a public official pursuant to 
applicable abandoned property, escheat or similar laws.

1.7		Conversion of Subsidiary Common Stock.  At the
Effective Time, each outstanding share of Common Stock, par value 
$.001 per share of Subsidiary (the Subsidiary Common Stock) 
issued and outstanding immediately prior to the Effective Time 
shall, by virtue of the Merger and without any action on the part 
of the holder thereof, be converted into and become one fully paid 
and nonassessable share of Common Stock of the Surviving 
Corporation.  At the Effective Time, the Company, as the sole 
holder of the Subsidiary Common Stock, shall surrender any and all 
certificates representing such Subsidiary Common Stock to the 
Surviving Corporation and shall be entitled to receive in exchange 
therefor a certificate representing the number of shares of Common 
Stock of the Surviving Corporation into which the Subsidiary 
Common Stock theretofore represented by the certificates so 
surrendered shall have been converted as provided in this Section.  
From and after the Effective Time, until so surrendered, each 
certificate theretofore representing shares of issues and 
outstanding Subsidiary Common Stock shall be deemed for all 
corporate purposes to evidence the number of shares of Common 
Stock of the Surviving Corporation into which such shares of 
Subsidiary Common Stock shall have been converted.

1.8		Dissenting Stockholders.  All issued and
outstanding shares of Mortgage Plus Common Stock held by holders 
of record who shall have neither voted in favor of the Merger nor 
consented thereto in writing and shall have delivered (and then 
been entitled to deliver) to the Company a written demand for 
appraisal of their shares of Mortgage Plus Common Stock within the 
time and in the manner provided under the New York Law 
(collectively, the Dissenting Stockholders and, individually, a 
Dissenting Stockholder) shall not be converted into Company 
Common Stock, but shall be entitled to receive such consideration 
as shall be provided in New York Law, except that each share of 
Mortgage Plus Common Stock issued and outstanding immediately 
prior to the Effective Time and held by a Dissenting Stockholder 
who shall thereafter withdraw his demand for appraisal of his 
shares of Mortgage Plus Common Stock with the Surviving 
Corporation's consent or lose his right to such payment as 
provided in New York Law shall be deemed converted, as of the 
Effective Time, into (x) one (1) fully paid and nonassessable 
share of Company Common Stock, in which event such stockholder 
shall no longer be a Dissenting Stockholder.  A list of all 
holders of Mortgage Plus Common Stock who have filed written 
demands for payment of their shares of Mortgage Plus Common Stock 
by the date hereof in accordance with New York Law is attached 
hereto.
<PAGE>
1.9		Dissenting Stockholder Payment.  Each Dissenting
Stockholder who becomes entitled, pursuant to New York Law, to 
payment for the shares of Mortgage Plus Common Stock held by such 
Dissenting Stockholder shall receive the payment therefor from the 
Surviving Corporation, but only up to the amount of such payment 
as shall have been agreed upon or finally determined pursuant to 
New York Law, and such shares shall thereupon be cancelled.

1.10    All of the Company's Shares issued pursuant to this
Agreement shall be of the same class as pre-merger Company Shares.

                              ARTICLE 2
2.1		Assumption of Obligations and Liabilities by
Vertex.  Vertex acknowledges and agrees that, except as set forth 
on Exhibit __ hereto, (a) all "Liabilities" of the Company in 
existence immediately prior to the Closing, shall be assumed, 
satisfied and discharged by Vertex immediately prior to the 
Closing, and (b) any Liabilities of the Company which accrue or 
arise after the Closing relating to any act or omission occurring 
prior to the Closing shall be promptly assumed, satisfied and 
discharged as promptly thereafter as possible by Vertex, and (ii) 
that neither the Company nor any Mortgage Plus Shareholder shall 
have any liability or obligation with respect to the payment of 
any such Liability by virtue of Vertex's obligation herein, or any 
obligation to Vertex as a result of such payment.  "Liabilities" 
shall mean payments, claims, penalties, expenses, obligations (for 
the payment of money or the performance of services), indebtedness 
or damages, whether known or unknown, contingent or determinable, 
accrued or unaccrued, asserted or unasserted or based in law or 
equity in existence immediately prior to Closing.

2.2		Appointment as Attorney-In-Fact. Mortgage Plus
acknowledges and agrees that the Company has appointed Vertex, and 
each officer of Vertex acting singly, as the true and lawful agent 
and attorney-in-fact of the Company for purposes of paying, 
settling, compromising, defending and discharging any and all of 
the Liabilities, and that such appointment shall survive the 
Closing until the final and irrevocable settlement and discharge 
in full of the Liabilities, provided that such appointment shall 
not confer any authority (a) to agree to any restriction or 
limitation upon the conduct of the Company after the Closing, (b) 
which imposes any lien, encumbrance, restriction or limitation on 
any asset or right owned or used by the Company and provided, 
further, such authority shall not be used in a situation where a 
party may assert any claim against the Company which limits or 
restricts the activities of the Company in any respect.

                            ARTICLE 3
CLOSING

3.1		Closing.  The closing of the transactions
hereunder (the "Closing") will take place on March 4, 1998, or 
such other date and place as the parties may agree at the offices 
of Ruskin, Moscou, Evans & Faltischek, P.C., 170 Old Country Road, 
Mineola, New York 11501, upon the execution of this Agreement and 
shall be effective upon the filing of the Certificate of Merger 
with the Secretary of State of New York.  The day on which the 
Closing actually takes place is herein sometimes referred to as 
the "Closing Date." 
<PAGE>
                            ARTICLE 4
OBLIGATIONS AT CLOSING

4.1		Obligations of Vertex at Closing.  At Closing,
Vertex shall deliver, or cause the Company to deliver to Mortgage 
Plus, the following:

(a)             a true and complete copy of the Company's and
the Subsidiary's Articles of Incorporation (and any amendments 
thereto), certified as of a recent date by the Secretary of State 
of New York; a true and complete copy of the Company's and the 
Subsidiary's By-Laws in effect on the Closing Date; director and 
[shareholder] resolutions/consents of Vertex, the Company and the 
Subsidiary authorizing and approving the transactions contemplated 
hereby; 

(b)             the Company's and the Subsidiary's books,
records, correspondence, accounting books, ledgers, financial 
information and documentation, all tax returns (and correspondence 
with appropriate taxing authorities); governmental and regulatory 
filings, applications, licenses, permits and official and other 
records and authorizations; [bank accounts (and all cash and 
securities in such accounts as of__, 1998)], investment 
accounts, securities, trust funds, escrow funds (with appropriate 
documentation terminating Vertex's right to access or direct 
payment to or from such accounts); post office account/boxes; and 
powers of attorney in effect; 

(c)		a certificate(s) that the representations and
warranties of Vertex and the Company contained in this Agreement 
and in any statement (including financial statements), 
certificates, schedules or other documents delivered pursuant 
hereto or in connection with the transactions contemplated hereby 
shall be true and accurate as of the date when made and shall be 
deemed to be made again (and be true and accurate) at and as of 
the time of the Closing;

(d)		the resignations of all of the Company's and
Subsidiary's officers and directors and the appointment of the 
Mortgage Plus directors and officers, as contemplated in Article 
__ hereof;

(e)		any and all such other documents, agreements,
certificates and instruments required to be executed and/or 
delivered by Vertex, the Company and the Subsidiary to Mortgage 
Plus or to the Mortgage Plus Shareholders, including all 
assignment of claims and warranties.

4.2		Further Assurances.  At any time and from time to
time after the Closing, at the request of any person identified 
herein as a Mortgage Plus Shareholder or the Company and without 
further consideration, Vertex will execute and deliver such other 
instruments of sale, transfer, assignment and delivery and take 
such action as any person identified herein as a Mortgage Plus 
Shareholder may reasonably deem necessary or desirable in order to 
more effectively transfer, assign and deliver to the it (or them) 
and to confirm each Mortgage Plus Shareholder's title to the 
Shares to be transferred and/or issued as contemplated herein.
<PAGE>
                                ARTICLE 5
                 REPRESENTATIONS AND WARRANTIES OF VERTEX
5.1            Representations and Warranties of Vertex.  Vertex
represents and warrants to Mortgage Plus that the following 
matters are true on the date hereof and will be true and correct 
on the Closing Date, as if set forth independently on such date:

(a)		Organization, subsistence and Qualification
of the Company and the Subsidiary.  The Company and the Subsidiary 
are each corporations duly organized and validly subsisting under 
the laws of the State of New York and each has all requisite 
corporate power and authority to own, lease and operate properties 
and assets and to carry on business as it is presently 
contemplated by the transactions set forth in this Agreement.

(b)		Capitalization of the Company and the
Subsidiary.  Subject to Article 8, the Company's and the
Subsidiary's capitalization is as set forth on Exhibit A.  Vertex 
is the record, legal and beneficial owner of 75,417 shares of 
issued and outstanding shares of capital stock of the Company and 
the other shareholders listed on Exhibit B are the record owners 
of 37,047 issued and outstanding shares of capital stock of the 
Company.  The Company is the record, legal and beneficial owner of 
all of the issued and outstanding capital stock of the Subsidiary.  
Neither Vertex, the Company nor the Subsidiary has any agreement, 
commitment, obligations, absolute or contingent, to any other 
person to sell, transfer, assign, encumber, restrict or pledge any 
capital stock of the Company or the Subsidiary, or to sell, 
transfer, encumber, restrict or pledge any assets, income, 
revenues, rights, claims or authorizations of the Company or the 
Subsidiary, or to sell, assign, transfer or restrict any capital 
stock of the Company or the Subsidiary or to effect any merger, 
consolidation or other reorganization of the Company or the 
Subsidiary or to enter into any agreement with respect thereto, 
except as contemplated by this Agreement.

(c)		Execution, Delivery and Performance of
Agreement; Authority.  The execution and delivery of this 
Agreement by Vertex, the Company and the Subsidiary and of each of 
the other Transaction Documents to which Vertex, the Company and 
the Subsidiary is a party and the consummation of the transactions 
contemplated hereby and thereby by Vertex, the Company and the 
Subsidiary have been duly authorized by all requisite corporate 
and shareholder action of Vertex, the Company and the Subsidiary, 
as the case may be.  This Agreement constitutes the legal, valid 
and binding obligations of Vertex, the Company, or the Subsidiary, 
enforceable against it in accordance with their respective terms 
(except as such enforceability may be limited by applicable 
bankruptcy, insolvency, reorganization, moratorium or similar laws 
which from time to time may affect creditors' rights generally and 
by legal and equitable limitations as a remedy against Vertex).  
Upon the Effective Time of the Merger, Mortgage Plus shareholders 
will acquire good and marketable title to the Company's securities 
free and clear of any lien, charge, claim, encumbrance, pledge, 
security interest, defect or other restriction or equity of any 
kind whatsoever, subject to applicable Federal and State 
Securities Laws restrictions.
<PAGE>
(d)		No Conflict.  The execution and delivery of
this Agreement and the consummation of the transactions 
contemplated hereby will not (i) violate or conflict with any 
provision of the Certificate of Incorporation or By-Laws (or other 
governing instrument) of Vertex, the Company or the Subsidiary; 
(ii) will not violate, or be in conflict with, or constitute a 
default (or an event which, with notice or lapse of time or both, 
would constitute a default) under, any agreement, arrangement or 
other obligations of Vertex , the Company or the Subsidiary or any 
statute, law, judgment, decree, order, regulation or rule of any 
court or governmental body applicable to Vertex, the Company or 
the Subsidiary; (iii) result in the creation of any lien, claim, 
charge, encumbrance or exception upon any of the property, assets 
or rights of the Company, or the Subsidiary; or (iv) give rise to 
any right of forfeiture, termination, cancellation or acceleration 
with respect to any license or contract to which the Company or 
the Subsidiary is a party, or any statute, law, judgment, decree, 
order, regulation or rule of any court of governmental body 
applicable to the Company or the Subsidiary; it being specifically 
agreed that at the Closing neither the Company nor the Subsidiary 
will be a party to, or have an obligation with regard to, any 
bond, mortgage note or other evidence of indebtedness for borrowed 
money (or any guaranty thereof).

(e)		Consents and Approvals.  No consent, approval
or authorization of, or declaration, filing or registration with, 
any governmental body or any other person is required on behalf of 
Vertex, the Company or the Subsidiary in connection with the 
execution, delivery and performance of this Agreement and the 
consummation of the transactions contemplated hereby other than 
for such consents, approvals, authorizations, declarations, 
filings or registrations that have been or shall be disclosed 
and/or delivered to Mortgage Plus prior to the Closing as set 
forth on Exhibit_ hereof.

(f)		Litigation.  There is no action, suit,
inquiry, proceeding or investigation by or before any court, 
arbitrator or governmental body (i) pending or threatened against 
or relating to the Company or the Subsidiary with respect to any 
matter, or (ii) with respect to Vertex that involves the Company 
or the Subsidiary.  No action, suit, proceeding or arbitration is 
pending, threatened or contemplated in which the Company or the 
Subsidiary is a plaintiff or in which the Company or the 
Subsidiary is a witness or interested party.  There is no action, 
suit, proceeding or arbitration in the case of Vertex, the Company 
or the Subsidiary which may exist or be pending in connection with 
or relating to the transactions contemplated by this Agreement.  
There is no injunction, order or decree of a court of competent 
jurisdiction against Vertex, the Company or the Subsidiary that 
would prohibit or delay the consummation of the transactions 
contemplated by this Agreement.

(g)		No Brokers or Finders.  Neither Vertex, the
Company or the Subsidiary (and no affiliate thereof) nor any of 
its or their shareholders, officers, directors, employees or 
agents, has employed any broker or finder or incurred any 
Liability as to which the Company or the Subsidiary or any 
Mortgage Plus shareholder may be liable for any brokerage or 
<PAGE>
finder's fees or commissions or similar payments in connection
with the transactions contemplated by this Agreement and the other 
Transaction Documents.

(h)		SEC Reports.  The Company has heretofore
furnished Mortgage Plus with true and complete copies of its (i) 
Annual Reports on Form 10-K for the years ended July 31, 1997 as 
filed with the SEC, (ii) Quarterly Reports on Form 10-Q for each 
fiscal quarter ended after October 31, 1997; (iii) Proxy 
Statements relating to all meetings of its shareholders (whether 
annual or special) during 1997, and (iv) all other reports filed 
by the Company with the SEC during 1997.  As of their respective 
dates, such reports and statements complied as to form in all 
material respects with the requirements applicable thereto and did 
not contain any untrue statement of a material fact or omit to 
state a material fact required to be stated therein or necessary 
to make the statements, in light of the circumstances under which 
they were made, not misleading.  The audited financial statements 
and unaudited interim financial statements of the Company included 
or incorporated by reference in such reports have been prepared in 
accordance with GAAP applied on a consistent basis (except as may 
be indicated therein or in the notes thereto) and fairly present 
the assets, liabilities and financial position of the Company as 
of and at the dates thereof and the results of operations and 
changes in financial position for the periods then ended, subject 
in the case of the unaudited interim financial statements, to 
normal, recurring year-end adjustments and any other adjustments 
described therein.

(i)		Financial Information of the Entities; No
Material Change.

(i)	Vertex has delivered to Mortgage Plus the
Companys "Financial Information" listed on Exhibit __ hereof.  
The Financial Information fairly presents, in all material 
respects, the assets, liabilities, financial condition and results 
of operations of the Company, as at the respective dates thereof 
and for the periods referred to therein.  Except as shown on 
Exhibit __ and other than the Liabilities, the Company and the 
Subsidiary each has no obligation or liability of any nature.

(ii)	Except as set fort on Exhibit __, since the
date of the Financial Information, neither the Company or the 
Subsidiary has (A) incurred (and will not incur) any Liability; 
(B) sold or transferred any of the assets used in connection with
its business, cancelled any debts or claims or waived any rights 
[except for amounts, which in the aggregate are less than 
$__], or except for this Agreement, entered into any 
transaction; or (C) experienced any other material adverse change 
in its assets, properties, business or prospects.

(j)		Taxes.  All taxes (which are deemed
"Liabilities") including, without limitation, income, property, 
sales, use, franchise, value added, employees' income withholding 
and social security taxes, imposed by the United States or by any 
state, municipality, subdivision or instrumentality of the United 
States or of any foreign country, or by any other taxing 
authority, which are due or payable by the Company or the 
Subsidiary as of the Effective Time, and all interest and 
<PAGE>
penalties thereon, whether disputed or not, have been paid in
full, all tax returns required to be filed in connection therewith 
have been accurately prepared and duly filed or applicable 
extensions therefor have been obtained and all deposits required 
by law to be made by the Company with respect to employees' 
withholding taxes have been duly made.  The Company (and the 
Subsidiary) is not delinquent in the payment of any tax, 
assessment or governmental charge or deposit and has no tax 
deficiency or claim outstanding, proposed or assessed against it, 
and there is no basis for any such deficiency or claim.  Mortgage 
Plus shall be responsible for the cost and filing of all tax 
returns for fiscal 1998..

(k)		No Subsidiaries or Investments.  Other than
the Subsidiary, the Company does not own any capital shares or 
other equity or ownership or proprietary interest in any 
corporation, limited liability company, partnership, association, 
trust, joint venture or other entity.

(l)		Listing.  ["Bulletin Board" symbol ____.]

                              ARTICLE 6

                 REPRESENTATIONS AND WARRANTIES
                  OF MORTGAGE PLUS SHAREHOLDERS

6.1		On November 12, 1997, Mortgage Plus prepared and 
filed with the Securities and Exchange Commission (the 
"Commission"), a registration statement (the "Registration 
Statement") on Form SB-2 (No. 333-____) under the Securities Act 
of 1933, as amended (the Act"), which Registration Statement was 
prepared by the Company in substantial conformity with the 
requirements of the Act.  The amended Registration Statement to be 
filed to reflect the transactions contemplated by this Agreement 
at the time of filing thereof will not contain an untrue statement 
of a material fact or omit to state a material fact required to be 
stated therein and necessary to make the statements therein, in 
light of the circumstances under which they were made, not 
misleading.

6.2		Mortgage Plus has been duly organized and is a
validly existing corporation in good standing under the laws of 
the State of New York.  Mortgage Plus does not own or control, 
directly or indirectly, any corporation, partnership, trust, joint 
venture or other business entity other than the subsidiaries 
listed in Exhibit 21 of the Registration Statement.  Mortgage Plus 
is duly qualified and licensed and in good standing as a foreign 
corporation in each jurisdiction in which its ownership or leasing 
of any properties or the character of its operations require such 
qualification or licensing (except those jurisdictions in which 
the failure to not qualify will not, in the aggregate, have a 
material adverse effect on Mortgage Plus).  Mortgage Plus has all 
requisite power and authority (corporate and other), and has 
obtained any and all necessary authorizations, approvals, orders, 
licenses, certificates, franchises and permits of and from all 
governmental or regulatory officials and bodies (including, 
without limitations, those having jurisdiction over environmental 
or similar matters), to own or lease its properties and conduct 
its business as described in the Registration Statement; Mortgage 
<PAGE>
Plus has been doing business in compliance with all such
authorizations, approvals, orders, licenses, certificates, 
franchises and permits and all federal, state, local and foreign 
laws, rules and regulations; and Mortgage Plus has not received 
any notice of proceedings relating to the revocation or 
modification of any such authorization, approval, order, license, 
certificate, franchise or permit which, singly or in the 
aggregate, if the subject of an unfavorable decision, ruling or 
finding, would materially and adversely affect the properties, or 
results of operations Mortgage Plus taken as a whole.

6.3		Mortgage Plus has a duly authorized, issued and
outstanding capitalization as set forth in Exhibit ___.  Mortgage 
Plus is not a party to or bound by any instrument, agreement or 
other arrangement providing for it to issue any capital stock, 
rights, warrants, options or other securities, except as described 
in the Registration Statement.  Except as set forth in the 
Registration Statement and on Exhibit __ hereto, the Company has 
no outstanding options to purchase, or any preemptive rights or 
other rights to subscribe for or to purchase, any securities or 
obligations convertible into, or any contracts or commitments to 
issue or sell, shares of its capital stock or any such options, 
rights, convertible securities or obligations.

6.4		The 1997 audited financial statements of Mortgage
Plus, together with the related notes and schedules thereto, 
fairly present the financial position, changes in stockholders 
equity and the results of operations of Mortgage Plus at the 
respective dates and for the respective periods to which they 
apply and such financial statements have been prepared in 
conformity with generally accepted accounting principles 
consistently applied through the periods involved.  There has been 
no material adverse change or development involving a material 
prospective change in the condition, financial or otherwise, or in 
the business, affairs, operations, properties, or results of 
operations of Mortgage Plus and its subsidiaries taken as a whole 
whether or not arising in the ordinary course of business since 
the date of said financial statements.

6.5		Mortgage Plus (a) has paid all federal, state,
local, franchise and foreign taxes for which it is liable 
including, but not limited to, withholding taxes and amounts 
payable under Chapters 21 through 24 of the Internal Revenue Code 
of 1986, as amended (the "Code"), and has furnished all 
information returns it is required to furnish pursuant to the 
Code, (b) has established adequate reserves for such taxes which 
are not due and payable, and (c) does not have any tax deficiency 
or claims outstanding, proposed or assessed against it.

6.6		No transfer tax, stamp duty or other similar tax
is payable by or on behalf of the Company in connection with the 
consummation by Mortgage Plus of any of their obligations under 
this Agreement.

6.7		There is no action, suit, proceeding, inquiry,
arbitration, mediation, investigation, litigation or governmental 
proceeding (including, without limitation, those having 
jurisdiction over environmental or similar matters), domestic or 
<PAGE>
foreign, pending or threatened against (or circumstances that may
give rise to the same), or involving the properties or businesses 
of, Mortgage Plus which (a) questions the validity of the capital 
stock of Mortgage Plus, this Agreement, or of any action taken or 
to be taken by the Mortgage Plus Shareholders to authorize this 
Agreement or the transactions contemplated hereby, (b) is required 
to be disclosed in the Registration Statement which will not be so 
disclosed, or (c) might materially and adversely affect the 
condition, financial or otherwise, or the business, affairs, 
position, stockholders' equity, operation, properties, or results 
of operations of Mortgage Plus.

6.8		Mortgage Plus has the power and authority to enter
into this Agreement and to consummate the transactions provided 
for in this Agreement; and this Agreement has been duly and 
property authorized, executed and delivered by the Mortgage Plus 
shareholders.  This Agreement constitutes a legal, valid and 
binding obligation of Mortgage Plus enforceable against Mortgage 
Plus in accordance with its respective terms (except as the 
enforceability thereof may be limited by applicable bankruptcy, 
insolvency, reorganization, moratorium or other laws of general 
application relating to or affecting enforcement of creditors' 
rights and the application of equitable principles in any action, 
legal or equitable, and except as rights to indemnity or 
contribution may be limited by applicable law),  The consummation 
by Mortgage Plus of the transactions contemplated herein does not 
conflict with or will not conflict with or result or will result 
in, any breach or violation of any of the terms or provisions of, 
or constitutes or will constitute a default under, or result in 
the creation or imposition of any lien, charge, claim, 
encumbrance, pledge, security interest, defect or other 
restriction or equity of any kind whatsoever upon, any property or 
assets (tangible or intangible) of Mortgage Plus pursuant to the 
terms of (a) the articles of incorporation or by-laws of Mortgage 
Plus, as amended and restated, (b) any license, contract, 
indenture, mortgage, deed of trust, voting trust agreement, 
stockholders agreement, note, loan or credit agreement or any 
other agreement or instrument to which Mortgage Plus is a party or 
by which it is or may be bound or to which its properties or 
assets (tangible or intangible) is or may be subject, or any 
indebtedness, or (c) any statute, judgment, decree, order, rule or 
regulation applicable to Mortgage Plus of any arbitrator, court, 
regulatory body or administrative agency or other governmental 
agency or body (including, without limitation, those having 
jurisdiction over environmental or similar matters), domestic or 
foreign, having jurisdiction over Mortgage Plus or any of their 
activities or profits.

6.9		No consent, approval, authorization or order of,
and no filing with, any court, regulatory body, government agency 
or other body, domestic or foreign, is required for Mortgage Plus 
to consummate the transactions contemplated by this Agreement, 
including, without limitation, any waiver of any preemptive, first 
refusal or other rights that any entity or person may have for the 
issue and/or sale of any Mortgage Plus Shares.
<PAGE>
6.10	All executed agreements, contracts, or other documents
or copies of executed agreements, contracts or other documents 
filed as exhibits to the Registration Statement to which Mortgage 
Plus is a party or by which it may be bound or to which its 
assets, properties or businesses may be subject have been duly and 
validly authorized, executed and delivered by Mortgage Plus and 
constitute the legal, valid and binding agreements of Mortgage 
Plus enforceable against Mortgage Plus in accordance with their 
respective terms (except as such enforceability may be limited by 
applicable bankruptcy, insolvency, reorganization, moratorium or 
other laws of general application relating to or affecting 
enforcement of creditors' rights and the application of equitable 
principles in any action, legal or equitable, and except as rights 
to indemnity or contribution may be limited by applicable law).

6.11	Mortgage Plus has sufficient trademarks, trade names,
patent rights, copyrights, licenses, approvals and governmental 
authorizations to conduct its business as now conducted; the 
expiration of any trademarks, trade names, patent rights, 
copyrights, licenses, approvals or governmental authorizations 
would not have a material adverse effect on the condition 
(financial or otherwise), business, results of operations or 
prospects of Mortgage Plus; Mortgage Plus has no knowledge of any 
infringement by it or its subsidiaries of trademark, trade name 
rights, patent rights, copyrights, licenses, trade secret or other 
similar rights of others; and there is no claim being made against 
Mortgage Plus regarding trademark, trade name, patent, copyright, 
license, trade secret or other infringement which could have a 
material adverse effect on the condition (financial or otherwise), 
business, results of operations or prospects of Mortgage Plus.

6.12	No default exists in the due performance and observance
of any term, covenant or condition of any license, contract, 
indenture, mortgage, installment sale agreement, lease, deed of 
trust, voting trust agreement, stockholders agreement, note, loan 
or credit agreement, or any other material agreement or instrument 
evidencing an obligation for borrowed money, or any other material 
agreement or instrument to which Mortgage Plus is a party or by 
which Mortgage Plus may be bound or to which the property or 
assets (tangible or intangible ) of Mortgage Plus is subject or 
affected.

6.13	To Mortgage Plus's knowledge, there are no pending
investigations involving Mortgage Plus by the U.S. Department of 
Labor, or any other governmental agency responsible for the 
enforcement of such federal, state, local or foreign laws and 
regulations.  There is no unfair labor practice charge or 
complaint against Mortgage Plus pending before the National Labor 
Relations Board or any strike, picketing, boycott, dispute, 
slowdown or stoppage pending or to its knowledge threatened 
against or involving Mortgage Plus.  No representation question 
exists respecting the employees of Mortgage Plus.  No collective 
bargaining agreement or modification thereof is currently being 
negotiated by Mortgage Plus.  No grievance or arbitration 
proceeding is pending under any expired or existing collective 
bargaining agreements of Mortgage Plus.  No labor dispute with the 
employees of Mortgage Plus exists or to its knowledge is imminent.
<PAGE>
6.14	Except as described in the Registration Statement,
Mortgage Plus does not maintain, sponsor or contribute to any 
program or arrangement that is an "employee pension benefit plan," 
an "employee welfare benefit plan," or a "multiemployer plan" as 
such terms are defined in Sections 3(2), 3(1) and 3(37), 
respectively, of the Employee Retirement Income Security Act of 
1974, as amended ("ERISA") ("ERISA Plans").  Mortgage Plus does 
not maintain or contribute to a defined benefit plan, as defined 
in Section 3(35) of ERISA.  No ERISA Plan (or any trust created 
thereunder) has engaged in a "prohibited transaction" within the 
meaning of Section 406 of ERISA or Section 4975 of the Code, which 
could subject Mortgage Plus to any tax penalty or prohibited 
transactions and which has not adequately been corrected.  Each 
ERISA Plan is in compliance with all material reporting, 
disclosure and other requirements of the Code and ERISA as they 
relate to any such ERISA Plan.  Determination letters have been 
received form the Internal Revenue Service with respect to each 
ERISA Plan which is intended to comply with Code Section 401(a), 
stating that such ERISA Plan and the attendant trust are qualified 
thereunder.  Mortgage Plus has never completely or partially 
withdrawn forma "multiemployer plan."

6.15	Mortgage Plus has good and marketable title to, or
valid and enforceable leasehold estates in, all items of real and 
personal property stated in the Registration Statement to be owned 
or leased by it, free and clear of all liens, charges, claims, 
encumbrances, pledges, security interests, or other restrictions 
or equities of any kind whatsoever other than those referred to in 
the Registration Statement and liens for taxes not yet due and 
payable.

6.16	Except as set forth in the Registration Statement, no
officer, director or stockholder of Mortgage Plus, or any 
"affiliate" or "associate" (as those terms are defined in Rule 405 
promulgated under the Regulations) of any of the foregoing persons 
or entities has or has had, either directly or indirectly, (a) an 
interest in any person or entity which (1) furnishes or sells 
services or products which are furnished or sold or are proposed 
to be furnished or sold by Mortgage Plus, or (2) purchases from or 
sells or furnishes to Mortgage Plus any goods or services, or (b) 
a beneficiary interest in any contract or agreement to which 
Mortgage Plus is a party or by which it may be bound or affected.  
Except as set forth in the Registration Statement, there are no 
existing agreements, arrangements, understandings or transactions, 
or proposed agreements, arrangements, understandings or 
transactions, between or among Mortgage Plus, and any officer, 
director, principal shareholder (as such term is under in the 
Registration Statement) of Mortgage Plus, or any affiliate or 
associate of any of the foregoing persons or entities.

6.17	Mortgage Plus is not, and does not intend to conduct
its business in a manner in which it would become an "investment 
company" within the meaning of the Investment Company Act of 1940, 
as amended.
<PAGE>
6.18	Each of Mortgage Plus and its subsidiaries maintains
insurance by insurers of recognized financial responsibility of 
the types and in the amounts as are prudent, customary and 
adequate for the business in which it is engaged, including, but 
not limited to, insurance covering real and personal property 
owned or leased by Mortgage Plus and its subsidiaries against 
theft, damage, destruction, acts of vandalism and all other risks 
customarily insured against, all of which insurance is in full 
force and effect.  Mortgage Plus has no reason to believe that it 
will not be able to renew existing insurance coverage with respect 
to Mortgage Plus as and when such coverage expires or to obtain 
similar coverage from similar insurers as may be necessary to 
continue its business, in either cast, at a cost that would not 
have a material adverse effect on the financial condition, 
operations, business, assets or properties of Mortgage Plus.  
Mortgage Plus has not failed to file any claims, has no material 
disputes with its insurance company regarding any claims submitted 
under its insurance policies, and has complied with all material 
provisions contained in its insurance policies.

                               ARTICLE 7
                     SURVIVAL OF REPRESENTATIONS
                   AND WARRANTIES; INDEMNIFICATION

7.1		Survival of Representations and Warranties.  All 
representations, warranties, covenants and agreements contained in 
this Agreement, or in any written statement, including, without 
limitation, any certificate, exhibit, schedule or other document 
delivered pursuant hereto or thereto and made a part hereof or 
thereof, shall survive the execution and delivery of this 
Agreement and the Closing hereunder for a period of two (2) years 
from the Closing Date; provided, that all representations, 
warranties, covenants and agreements with respect to (a) any 
liability for any foreign, federal, state, county or local taxes 
and any interest and penalties thereon, and (b) any allegation of 
fraud, shall survive the execution and delivery of this Agreement 
and the Closing hereunder for the full period of any applicable 
statute of limitations.

7.2		Indemnification.
		Vertex agrees to indemnify and hold harmless from, and 
shall reimburse each Mortgage Plus Shareholder and the Company 
(and any officer, employee, shareholder, board member, advisor or 
attorney thereof) for any and all damages (which includes any 
Liability) arising from, in connection with or relating to any 
inaccuracy in any of the representations and warranties of Vertex 
or failure by Vertex to perform or comply with any of their 
respective covenants and agreements contained in this Agreement, 
the other Transaction Documents or in any certificate, exhibit, 
schedule or other document delivered pursuant hereto or thereto 
and made a part hereof or thereof.

7.3		Indemnification by the Company.  The Company
agrees to indemnify and hold harmless from, and shall reimburse 
Vertex (and any officer, employee, shareholder, board member or 
attorney thereof) for, any and all damages arising from, in 
connection with or relating to any inaccuracy in any of the 
representations and warranties of Mortgage Plus (and any officer, 
<PAGE>
employee, shareholder, board member, advisor or attorney thereof)
or failure by Mortgage Plus to perform or comply with any of their 
respective covenants and agreements contained in this Agreement or 
in any certificate, exhibit, schedule or other document delivered 
pursuant hereto or thereto and made a part hereof or thereof. 

7.4		Direct Claims.  If any indemnitee suffers a loss
or incurs an expense, loss or damage with respect to which it 
intends to seek indemnification hereunder, it shall give written 
notice thereof to the indemnitor describing the amount and nature 
of such loss or expense.  If within thirty (30) days from such 
notice the indemnitor has not delivered a written objection to 
such claim to such indemnitee, the indemnitor shall be deemed to 
have agreed to the amount of such claim and its liability 
therefor.  In the event that the indemnitor objects to such claim 
within such period, such indemnitee's rights to indemnification 
from the indemnitor for such claim under this Article 7 shall be 
determined by (i) subsequent written agreement of the indemnitor 
and such indemnitee; or (ii) a final decree or judgment of a court 
of competent jurisdiction.

                                ARTICLE 8
                          COVENANTS OF VERTEX
8.1		Covenants of the Company (Pre-Merger).  
Immediately prior to the Effective Time, the Company shall declare 
and distribute a 3 for 1 stock split consisting of one (1) 
registered shares and two (2) unregistered shares of the Company's 
Common Stock to pre-merger Company shareholders.  The unregistered 
Stock shall bear such legends (and related stop transfer 
instructions) as Company's pre-merger counsel shall approve.

8.2		Vertex agrees not to, directly or indirectly,
offer, offer to sell, sell, grant any option for the sale of, 
transfer, assign, pledge, hypothecate or otherwise encumber or 
dispose of any shares of the Company (including any shares of 
Additional Stock) (either pursuant to Rule 144 of the Regulations 
or otherwise) or dispose of any interest therein for a period from 
the date hereof until six (6) months following the date hereof, 
after which the pre-merger registered shares of the Company's 
Common Stock held by Vertex shall be free of all restrictions on 
their resale.

                                 ARTICLE 9
                   COVENANTS OF THE COMPANY (POST-MERGER)
9.1		The Company will use its best efforts, in a 
commercially reasonable manner, to promptly file an amended 
Registration Statement with the Commission to effect the sale, for 
the Company's account, on a self-underwritten best efforts 
underwriting, of between 1,000,000 and 1,200,000 shares of the 
Company's Common Stock at an anticipated purchase price between 
$4.50 and $5.00 per share, but not less than $4.50 per share, and 
shall use its best efforts to cause such Registration Statement to 
be declared effective by the Commission.

9.2		For a period of at least twelve (12) months
following the Effective Time, the Company will not authorize or 
approve any reverse stock split and prior to the release of Rule 
144 restrictions for all shares issued to the Companys pre-merger 
shareholders.
<PAGE>
                                ARTICLE 10
                                  NOTICES
10.1	Notices.  Any and all notices and other communications 
required or permitted to be given under any of the provisions of 
this Agreement shall be in writing and shall be deemed to have 
been duly given when delivered by hand or mailed by first class 
certified or registered mail, return receipt requested, or when 
sent by a nationally recognized overnight courier, addressed to 
the Parties at the following addresses (or at such other address 
as a Party may designate by notice to the other Parties given as 
aforesaid):
			If to the Mortgage Plus Shareholders:
			6851 Jericho Turnpike
			Syosset, New York  11791
			With copies to:
			
			Ruskin, Moscou, Evans & Faltischek, P.C.
			170 Old Country Road
			Mineola, New York  11501
			Attention: Norman M. Friedland, Esq.
		

			If to Vertex:
		
			Ronald C. Byer, President
			Vertex Industries, Inc.
			23 Carol Street
			Clifton, New Jersey 07014

			With copies to:

			Law Office of Jeffrey D. Marks, Esq., P.C.
			415 Clifton Avenue
			Clifton, New Jersey 07015

			If to the Company:

			Computer Transceiver Systems, Inc.
			23 Carol Street
			Clifton, New Jersey 07014
			Attention:  Tom Tully

                                   ARTICLE 11 
                                  MISCELLANEOUS
11.1	Publicity.  Public announcements relating to the 
transactions contemplated by this Agreement and the other 
Transaction Documents shall be jointly planned, coordinated and 
agreed to by the parties prior to Closing.

11.2	Expenses.  The Parties to this Agreement shall each
bear their own expenses incurred in connection with the 
preparation, execution and performance of this Agreement and the 
other Transaction Documents and the consummation of the 
transactions contemplated hereby and thereby including, without 
limitation, all fees and expenses of agents, representatives, 
counsel and accountants.  The post-merger Company shall bear the 
costs and expenses in connection with the issuance of all new 
stock certificates contemplated by this Agreement.
<PAGE>
11.3	Further Assurances.  Each of the Parties hereto agrees
to execute, acknowledge, deliver, file, record and publish such 
further certificates, instruments, agreements and other documents, 
and to take all such further actions, as may be required in 
connection with the consummation of the transactions contemplated 
by this Agreement and the other Transaction Documents.

11.4	Entire Agreement.   This Agreement and the other
Transaction Documents and all written statements including without 
limitation, all certificates, exhibits, schedules and other 
documents delivered pursuant hereto or thereto and made a part 
hereof or thereof, constitute the entire agreement among the 
Parties with respect to the subject matter hereof and thereof, 
supersede all prior written agreements (whether written or oral) 
among the Parties.

11.5	Amendments; Waivers.  This Agreement may not be
modified, supplemented or amended except by a written agreement 
executed by all of the Parties hereto.  No waiver of any breach or 
default under this Agreement shall be considered valid unless in 
writing and signed by the Party or Parties giving such waiver, and 
no such waiver shall be deemed to be a waiver of any subsequent 
breach or default of the same or similar nature.

11.6	Gender and Number.  Unless the context otherwise
requires, when used herein, the singular includes the plural and 
vice versa, and the masculine includes the feminine and neuter and 
vice versa.

11.7	Assignment, Binding Effect.  No Party to this Agreement
may assign its rights and obligations hereunder, without the prior 
written consent of the other Parties hereto.  This Agreement shall 
be binding upon and inure to the benefit of the Parties hereto and 
their respective successors.

11.8	Headings.  The article and section headings contained
in this Agreement are for the purpose of convenience only and are 
not intended to define or limit the contents of said articles and 
sections.

11.9	Governing Law.  This Agreement shall be governed by and
construed in accordance with the laws of the State of New York, 
without regard to the conflicts of law provisions thereof.  Each 
of the Parties to this Agreement hereby irrevocably submits to the 
exclusive jurisdiction of the state and federal courts of the 
State of New York.

11.10	Counterparts.  This Agreement may be executed in
counterparts, each of which shall be deemed an original and all of 
which, when taken together, shall constitute one and the same 
instrument.

11.11	Escrow.  All parties to this Agreement agree that all
documents related to this transaction shall be held in escrow by 
the parties's attorneys and shall have no force or effect prior to 
the consent of Norman M. Friedland, Esq. and Jeffrey D. Marks, 
Esq. to the release and effectiveness of said documents.
<PAGE>
	IN WITNESS WHEREOF, the parties hereto have executed this 
Agreement as of the day and year first above written.

                   MORTGAGE PLUS EQUITY AND LOAN
                   CORPORATION

                    
                   By: S/Steven M. Latessa,
                       STEVEN M. LATESSA, President and
                       Chief Executive Officer

                    VERTEX INDUSTRIES, INC.


                    By: S/Ronald C. Byer
                        Ronald C. Byer, President

                   COMPUTER TRANSCEIVER SYSTEMS, INC.

                   By: S/Thomas J. Tully
                       Thomas J. Tully, President

                   CTS-Subsidiary

                   By: S/Thomas J. Tully
                   Thomas J. Tully, President


<PAGE>

                          SUBLEASE AGREEMENT


        THIS SUBLEASE dated as of this 4th day of May, 1998, is 
made by and between VERTEX INDUSTRIES, INC., a New Jersey 
corporation ("Sublandlord") and THEA & SCHOEN, INC. ("Subtenant").

	RECITALS:

	A.	WHEREAS, pursuant to a Lease dated October 15, 1997 
(hereinafter referred to as the "Base Lease"), Ninth Avenue 
Equities Co., Inc. ("Base Landlord"), demised and leased to Vertex 
Industries, Inc., as Tenant, the premises at 23 Carol Street, City 
of Clifton, County of Passaic, State of New Jersey (the "Warehouse 
Space");

	B.	WHEREAS, Sublandlord desires to lease a portion of the 
Warehouse Space to Subtenant and Subtenant desires to lease from 
Sublandlord the Warehouse Space, subject to all of the terms, 
covenants and conditions in this Sublease;

	NOW, THEREFORE, for good and valuable consideration, receipt 
of which is hereby acknowledged, the parties agree as follows:

	1.	Summary of Basic Terms:

		(a)	Premises:  Approximately 17,100 square feet of the 
office building, commonly known as 23 Carol Street, Clifton, New 
Jersey, 07014-0996, substantially as shown on the floor plan 
attached hereto as Exhibit "A".
	
		(b)	Permitted Use:  The Subtenant shall use the 
Premises only for storage of electrical conduit, cable and 
assorted electrical supplies, or for such other purpose with the 
prior written permission of Sublandlord, which permission shall 
not be unreasonably withheld.

		(c)	Initial Sublease Term:  Commencing June 1, 1998, 
and ending on May 31, 2003, unless sooner terminated as elsewhere 
provided herein.

		(d)	Annual Net Rent Per Square Foot:  $3.10 per square 
foot on an annual basis from June 1, 1998 through May 31, 2001; 
$3.20 per square foot on an annual basis from June 1, 2001 through 
May 31, 2003.

		(e)	Security:  2 months rent to be handled in 
accordance with the provisions of Section 4.

	2.	Demise and Term:

		Sublandlord hereby leases the Premises to Subtenant and 
Subtenant hereby leases the Premises from Sublandlord, subject to 
all of the terms, covenants and conditions in this Sublease.
<PAGE>
	3.	Rent:

		Subtenant shall pay to Sublandlord as rent for the 
Premises a monthly rent (the "Monthly Rent") equal to the Annual 
Net Rent Per Square Foot divided by 12.  The Monthly Rent shall be 
payable in advance on or before the first day of the first full 
calendar month of the Lease Term (the "First Month") and on or 
before the first day of each successive calendar month thereafter 
during the Lease Term.  The Monthly Rent for any period during the 
Lease Term which is for less than a full one month period shall be 
prorated based on a thirty (30) day month.  The Monthly Rent and 
all other rent hereunder shall be paid without prior notice or 
demand, without deduction or offset, in lawful money of the United 
States of America which shall be legal tender at the time of 
payment, at the office of the Sublandlord.

		June 1, 1998 through May 31, 2001, Annual Net Rent 
shall be $53,010; Monthly Net Rent shall be $4,417.50.  June 1, 
2001 through May 31, 2003, Annual Net Rent shall be $54,720; 
Monthly Net Rent shall be $4,560.00.

		In addition to the Monthly Rent, the Subtenant agrees 
to pay the Sublandlord the following shares of the 
Sublandlord's expenses under the Base Lease: (i) thirty three 
and one half percent (33 1/2%) of Sublandlord's expenses for 
gas; (ii) forty one percent (41%) of Sublandlord's expenses for 
taxes; (iii) fifty percent (50%) of Sublandlord's expenses for 
dumpsters; and (iv) ten percent (10%) of Sublandlord's expenses 
for electricity.

	4.	Security:

		Sublandlord hereby acknowledges receipt from 
Subtenant of a Security Deposit in the amount stated in Article 
1(f) hereof to be held by Sublandlord as security for the 
performance by Subtenant of Subtenant's covenants and 
obligations under this Agreement, it being expressly understood 
that such deposit shall not be considered an advance payment of 
rental or a measure of Sublandlord's damages in case of Default 
by Subtenant.  The Security Deposit shall be held by 
Sublandlord in a separate interest bearing account on behalf of 
Subtenant and the Security Deposit shall not be commingled with 
any other funds held by Sublandlord.  Upon the occurrence of 
any event of default beyond the expiration of any applicable 
grace period.  Sublandlord may, from time to time, without 
prejudice to any other remedy, use such fund to the extent 
necessary to make good any arrears of rental and any other 
damage, injury, expense or liability caused to Sublandlord by 
such event of default beyond the expiration of any applicable 
grace period.  Following any such application of the Security 
Deposit, Subtenant shall pay to Sublandlord on demand the 
amount so applied in order to restore the Security Deposit to 
eh amount thereof immediately prior to such application.  If 
Subtenant is not then in default hereunder beyond the 
expiration of any applicable grace period, any remaining 
balance of such Deposit shall be returned to Subtenant upon the 
termination of this Agreement; provided, however, Sublandlord 
shall have the right to retain and expend such remaining 
<PAGE>
balance for cleaning and repairing the Premises if Subtenant
shall fail to deliver up the same at the expiration or earlier 
termination of this Agreement in the condition required by the 
provisions of this Agreement.

	5.	Incorporation by Reference:

		This Sublease shall be expressly subject and 
subordinate to all of the terms, covenants and conditions 
contained in the Base Lease, except such terms, covenants and 
conditions as are specifically inconsistent with the terms 
hereof or as set forth in Paragraph 8 below (the "Excluded 
Provisions").  With the exception of the Excluded Provisions or 
inconsistent terms, Subtenant acknowledges that any obligations 
of the Sublandlord under the Base Lease, but not with respect 
to Rent and Additional Rent, and only with respect to the 
Sublease Premises shall be the responsibility and obligation 
also of the Subtenant.

	6.	Excluded Provisions:

		The following provisions of the Base Lease, 
identified by Article, are specifically excluded from the 
provisions of this Sublease, paragraphs 3, 5.01(a) and 25.

	7.	Indemnification:

		Sublandlord hereby indemnifies and holds Subtenant 
harmless from any and all liability (including, but not limited 
to, legal fees and disbursements) in connection with any and 
all hazardous materials located on the Premises.

	8.	Representations of Sublandlord:

		(a)	Sublandlord hereby warrants and represents that 
(i) it is leasing certain premises pursuant to the Base Lease, 
which includes the demised premises; (ii) the Base Lease is in 
full force and effect; (iii) it has a valid leasehold interest 
in the demised premises under the Base Lease; (iv) the Sublease 
sets forth the entire agreement of the parties with respect to 
Subtenant's leasing of the demised premises; (v) as of the date 
hereof, there exists, to the best of Sublandlord's knowledge, 
no circumstances, condition or act of default beyond any 
applicable grace and cure periods which would entitle or permit 
the Base Landlord to terminate the Base Lease; and (vi) it will 
not modify or surrender the Base Lease so as to deprive 
Subtenant of its rights or remedies under this Sublease without 
the prior written consent of Subtenant.

		(b)	Sublandlord shall send a copy of any notice of 
default or notice of termination of the Base Lease received 
from the Base Landlord to Subtenant.
<PAGE>
		(c)	Sublandlord covenants that it will (i) pay all 
rent and additional rent when due pursuant to, and (ii) observe 
all the other terms and conditions of, the Base Lease provided 
that (a) it is not prevented from doing so by Subtenant and (b) 
Subtenant is not in default hereunder.  If Sublandlord shall 
fail to observe any of the terms and/or fail to pay any such 
amounts to the Base Landlord as and when such amounts shall be 
due and payable, and provided further that (i) Sublandlord has 
not made such payments and/or observed such terms within a 
period equal to one-half of the applicable grace period, if 
any, under the Base Lease and (ii) Sublandlord has not notified 
Subtenant that Sublandlord has obtained an injunction against 
the Base Landlord with respect to the enforcement of any 
default notice sent by the Base Landlord to Sublandlord as a 
result of Sublandlord's failure to make such payments and/or 
observe the terms of the Base Lease, then in such event, 
Subtenant may, but shall not be obligated to, expend such sums 
as may be necessary to observe or perform such terms, 
provisions and conditions and/or pay such rent, additional rent 
and other charges to the Base Landlord for the account of 
Sublandlord, and any amount so paid shall become immediately 
due and payable to Subtenant from Sublandlord upon demand, and 
if not so paid by Sublandlord.  Subtenant shall have the right 
to offset such amounts against future fixed and additional 
rental payments hereunder, notwithstanding anything to the 
contrary contained herein.

		(d)	If, at any time during the term of this 
Sublease, (i) Sublandlord is in default of its obligations 
under the Base Lease beyond any applicable grace and cure 
periods and (ii) Sublandlord receives a notice of termination 
of the Base Lease from the Base Landlord pursuant to the 
provisions of the Base Lease which Sublandlord is not 
contesting or defending against, then, only in such event, 
shall Subtenant have the right, in addition to and without 
prejudice to those rights of recovery which may be available 
through other actions or procedures at law or in equity, to 
terminate this Sublease upon written notice to Sublandlord.

	9.	Representations of Subtenant:

		Subtenant represents that it maintains general 
liability insurance sufficient to cover the potential 
liabilities as set forth in Article 5.01(b) of the Base Lease.  
It is understood that Subtenant will not be responsible for 
insurance coverage, pursuant to any of the other provisions of 
Article 5 of the Base Lease, such responsibility being that of 
the Sublandlord.  Subtenant shall provide Sublandlord with 
suitable certificates from the insurer evidencing such 
coverage.

	10.	Miscellaneous:

		(a)	Assignability:  Unless otherwise agreed to in 
writing by both parties hereto, the rights, obligations and 
benefits established by this Sublease shall be nonassignable by 
either of the parties hereto and any such attempt of assignment 
shall be null and void and of no effect whatsoever.
<PAGE>
		(b)	Entire Agreement:  This Sublease contains the 
entire agreement of the parties with respect to the subject 
matter hereof, and may not be changed except by a writing 
signed by the party against whom enforcement or discharge is 
sought.

		(c)	Waiver of Breach:  The waiver by either party of 
a breach of any provision of this Sublease by the other party 
shall not operate or be construed as a waiver of any subsequent 
breach of any other party.

		(d)	Captions and Headings:  The paragraph headings 
throughout this Agreement are for convenience and reference 
only, and shall in no way be deemed to define, limit or add to 
the meaning of any provision of this Sublease.

		(e)	State Law:  This Sublease, its interpretation 
and its application shall be governed by the laws of the State 
of New Jersey.

		(f)	Costs:  In the event of any legal proceeding 
between any of the parties to enforce or defend the terms and 
rights set forth in this Sublease, the prevailing party or 
parties shall be paid all costs of such legal proceeding, 
including, but not limited to, attorneys' fees by the other 
party or parties.

		(g)	Notices and Waivers:  Any notice or waiver 
required or permitted to be given by the parties hereto shall 
be in writing and shall be deemed to have been given, when 
personally delivered, or three (3) business days after being 
mailed by certified or registered mail, or faxed during regular 
business hours of the recipient and there is confirmation of 
receipt, or sent by prepaid full rate telegram to the following 
addresses:

		If to Sublandlord:

			VERTEX INDUSTRIES, INC.
			23 Carol Street
			Clifton, New Jersey 07014-0996
			Attn:  Mr. Ronald C. Byer

		If to Subtenant:

			THEA & SCHOEN, INC.
			232 Entin Road
			Clifton, New Jersey 07014
			Attn: Messrs. Michael & Joel Thea

		(h)	The parties acknowledge and agree that no real 
estate broker has any interest in this transaction or has 
participated in any way in the culmination of this Sublease.
<PAGE>
	IN WITNESS WHEREOF, the parties have executed this 
Sublease on the date specified below next to their respective 
signatures.


SUBLANDLORD:					SUBTENANT:

VERTEX INDUSTRIES, INC.               THEA & SCHOEN, INC.
                    
BY:s/Ronald C. Byer, Pres.            BY:s/Joes Thea

DATE: 4 May, 1998                     DATE:  5 May, 1998

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUL-31-1998
<PERIOD-END>                               JUL-31-1998
<CASH>                                         631,362
<SECURITIES>                                   452,502
<RECEIVABLES>                                1,111,986
<ALLOWANCES>                                   207,243
<INVENTORY>                                    464,389
<CURRENT-ASSETS>                             2,474,344
<PP&E>                                       1,941,283
<DEPRECIATION>                               1,653,962
<TOTAL-ASSETS>                               3,228,066
<CURRENT-LIABILITIES>                          880,073
<BONDS>                                         11,424
                                0
                                          0
<COMMON>                                        25,785
<OTHER-SE>                                   2,310,784
<TOTAL-LIABILITY-AND-EQUITY>                 3,228,066
<SALES>                                      3,566,943
<TOTAL-REVENUES>                             3,566,943
<CGS>                                        1,733,152
<TOTAL-COSTS>                                3,743,659
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               2,762
<INCOME-PRETAX>                              (156,554)
<INCOME-TAX>                                 (205,000)
<INCOME-CONTINUING>                             48,446
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    48,446
<EPS-PRIMARY>                                      .01
<EPS-DILUTED>                                      .01
        

</TABLE>


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