SOFTWARE DEVELOPERS CO INC/DE/
DEFM14A, 1996-06-04
CATALOG & MAIL-ORDER HOUSES
Previous: DIRECT CONNECT INTERNATIONAL INC, 8-K, 1996-06-04
Next: CHARTER COMMUNICATIONS INTERNATIONALINC, 8-K/A, 1996-06-04





                            SCHEDULE 14A INFORMATION

   CONSENT SOLICITATION STATEMENT STATEMENT PURSUANT TO SECTION 14(A) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

Filed by the Registrant:                               [X]
Filed by a Party other than the Registrant:            [ ]

Check the appropriate box:

   
[ ]         Preliminary Consent Solicitation Statement
[X]         Definitive Consent Solicitation Statement
[ ]         Definitive Additional Materials
[ ]         Soliciting Material Pursuant to Section 240.14a-11(c) or 
            Section 240.14a-12
    

                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
- - --------------------------------------------------------------------------------
                (Name of Registrant as Specified in Its Charter)

                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
- - --------------------------------------------------------------------------------
            (Name of Person(s) Filing Consent Solicitation Statement)

[ ]      $125  per  Exchange  Act  Rules  0-11(c)(1)(ii),   or  14a-6(i)(1),  or
         14a-6(i)(2),  or Item  22(a)(2) of Schedule 14A.
[ ]      $500 per each party to the controversy pursuant to Exchange Act Rule
         14a-6(i)(3).
[X]      Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and
         0-11.

     1)  Title of each class of securities to which transaction applies:
         Common Stock 
         Series C Preferred Stock

     2)  Aggregate number of securities to which transaction applies:
         9,026,217

     3)  Per unit  price  or other  underlying  value  of  transaction  computed
         pursuant to Exchange  Act Rule 0-11:
         $11,000,000 based on estimated Purchase Price         

     4)  Proposed maximum aggregate value of transaction:
         $11,000,000.00         

     5)  Total fee paid:
         $2,200.00         

   
[X]      Check box if any part of the fee is offset as provided by Exchange  Act
         Rule  0-11(a)(2)  and identify the filing for which the  offsetting fee
         was paid  previously.  Identify  the  previous  filing by  registration
         statement number, or the Form or Schedule and the date of its filing.

         1)       Amount Previously Paid: $2,200.00      

         2)       Form, Schedule, or Registration Statement No.:

                  Schedule 14A  Information  (Preliminary  Consent  Solicitation
                  Statement)

         3)       Filing Party: Registrant

         4)       Date Filed: May 24, 1996  

    

                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
                               33 RIVERSIDE DRIVE
                               PEMBROKE, MA 02359
                               Tel: (617) 829-2036
                               Fax: (617) 829-5002
- - --------------------------------------------------------------------------------

   
                                                                    June 4, 1996
    

Dear Stockholder:

   
         The Software  Developer's  Company,  Inc., a Delaware  corporation (the
"Company"),  is  soliciting  consents  in  connection  with a proposal to sell a
substantial  portion of the Company's assets,  comprised of all of the operating
assets  relating to The  Programmer's  SuperShop  catalog,  its Web Site for The
Programmer's  SuperShop  operation,   its  corporate  sales  group,  its  German
subsidiary  and its SDC  Communications  division,  pursuant  to the  terms  and
conditions  of the  Agreement of Purchase  and Sale of Assets with  Programmer's
Paradise,  Inc., dated as of May 16, 1996, in the form attached as Appendix A to
the enclosed Consent Solicitation  Statement. In connection with the disposition
contemplated by the Agreement,  the Company is also proposing to change its name
to Netegrity,  Inc. You will also be asked to authorize  such further  action by
the Company's Board of Directors and proper officers as may in their  discretion
be necessary or desirable to carry out the intents and purposes of the Agreement
of Purchase and Sale of Assets. The Company will retain its business relating to
Internet  Security  Corporation,  a Company  subsidiary  which provides  network
security services for enterprise communications. Gross proceeds from the sale of
the Company's assets are estimated to be approximately  $11,000,000.  Details of
the proposed  transaction are set forth in the accompanying Consent Solicitation
Statement which you should review carefully.
    

         The Board of Directors of the Company has unanimously approved both the
asset sale and the name change and RECOMMENDS that all stockholders render their
written  consent for the  approval of this  transaction.  The Board of Directors
believes  that this  proposed  action is in the best interest of the Company and
its stockholders.

         So that your  shares  may be  represented  in the action to be taken by
written  consent,  I urge you to promptly  complete,  sign,  date and return the
accompanying Consent Card in the enclosed envelope.


   
                                                   /s/ Barry N. Bycoff

                                                   BARRY N. BYCOFF
                                                   President and Chief
                                                   Executive Officer
    



                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
                               33 RIVERSIDE DRIVE
                               PEMBROKE, MA 02359
                                ----------------

                    NOTICE AND CONSENT SOLICITATION STATEMENT

   
 FOR ACTION TO BE TAKEN BY WRITTEN CONSENT IN LIEU OF A MEETING OF STOCKHOLDERS

To the Stockholders of The Software Developer's Company, Inc.:
    

         Attached  to this  notice is a  Consent  Solicitation  Statement  which
solicits the written  consent of the  stockholders  of The Software  Developer's
Company,  Inc.,  a  Delaware  corporation  (the  "Company"  or  "SDC"),  for the
following action (the "Proposal"):

   
                  1. To  authorize  and  approve  the  proposed  sale of certain
assets of the Company to Programmer's Paradise,  Inc., pursuant to the terms and
conditions  of the  Agreement  of  Purchase  and Sale of  Assets,  by and  among
Programmer's Paradise,  Inc., the Company and Software Developer's Company GmbH,
dated as of May 16,  1996,  in the form  attached  as  Appendix A to the Consent
Solicitation Statement accompanying this Notice (the "Agreement");  to authorize
such further action by the Company's  Board of Directors and proper  officers as
may in their  discretion  be necessary or desirable to carry out the intents and
purposes of the Agreement; and in furtherance of the disposition contemplated by
the  Agreement,   to  authorize  and  approve  an  amendment  to  the  Company's
Certificate of Incorporation to change the Company's name to Netegrity, Inc., or
such other name as the Board of Directors deems appropriate.

         The Board of Directors  has  unanimously  approved the above  Proposal,
deems  it  advisable  and  in  the  best   interests  of  the  Company  and  its
stockholders,  and RECOMMENDS that stockholders approve the above Proposal.  The
Proposal is described in detail in the Consent  Solicitation  Statement attached
to this Notice.
    

         The Board of Directors believes that it is in the best interests of the
Company and its stockholders to solicit such approvals by written consent of the
Company's  stockholders  rather than incur the delay and expense of  convening a
special  meeting.  By the  terms of the  Agreement,  the  Company  must  receive
stockholder approval no later than June 15, 1996, or Programmer's Paradise, Inc.
will be entitled to a fee of  $1,000,000.  The name change is a condition to the
consummation of the transaction.

   
         The close of business on May 24, 1996 has been fixed as the record date
for the  determination  of  stockholders  entitled  to  notice  of and to submit
written  consents in  connection  with the  Proposal.  The  affirmative  vote of
holders of a  majority  of the  shares of Common  Stock and  Series C  Preferred
Stock,  voting together as a single class,  outstanding as of the record date is
required to approve the Proposal. The Proposal will be effective upon receipt by
the Company of Consent Cards which have not previously been revoked representing
the  approval  by the  holders of a majority  of the shares of Common  Stock and
Series C Preferred Stock,  voting together as a class, issued and outstanding on
the record date.  Stockholders are not entitled to dissenters'  rights under the
Delaware  General  Corporation Law in connection  with the proposed  transaction
described in the  Agreement.  Certain  holders of capital  stock of the Company,
representing approximately 31% of the outstanding shares of capital stock, have
each separately entered into voting agreements with Programmer's Paradise,  Inc.
whereby each holder agreed to vote its shares in favor of the transaction.

         PLEASE  COMPLETE,  SIGN,  DATE AND RETURN  THE  ENCLOSED  CONSENT  CARD
PROMPTLY. STOCKHOLDERS WHO EXECUTE CONSENT CARDS RETAIN THE RIGHT TO REVOKE THEM
AT ANY TIME PRIOR TO THE TIME OF WHICH THE COMPANY HAS RECEIVED WRITTEN CONSENTS
FROM HOLDERS  REPRESENTING NOT LESS THAN A MAJORITY OF THE SHARES OUTSTANDING AS
OF THE RECORD DATE. A RETURN  ENVELOPE,  WHICH  REQUIRES NO POSTAGE IF MAILED IN
THE UNITED STATES, IS ENCLOSED FOR YOUR CONVENIENCE.
    







         ALL  STOCKHOLDERS  ARE URGED TO  COMPLETE,  SIGN,  DATE AND  RETURN THE
ACCOMPANYING  CONSENT CARD IN THE ENCLOSED  ENVELOPE AS SOON AS POSSIBLE AND, IN
ANY EVENT,  PRIOR TO JUNE 14, 1996.  CONSENTS ARE REVOCABLE AT ANY TIME PRIOR TO
THE TIME AT WHICH THE COMPANY HAS RECEIVED  WRITTEN  CONSENTS  REPRESENTING  NOT
LESS THAN A MAJORITY OF THE VOTES OUTSTANDING AS OF THE RECORD DATE.


   
                                          By Order of the Board of Directors



                                          /s/ Barry N. Bycoff

                                          Barry N. Bycoff,
                                          President and Chief
                                          Executive Officer


June 4, 1996

    



                               TABLE OF CONTENTS
<TABLE>
                                
                                                                                                                 PAGE
                                                                                                                 ----

<S>                                                                                                                 <C>
   
VOTING RIGHTS AND CONSENTS......................................................................................... 1
   Delivery and Return of Written Consents......................................................................... 3
   Revocation of Written Consents.................................................................................. 3
   Notice of Effectiveness of the Transaction...................................................................... 3
SUMMARY............................................................................................................ 4
   The Company..................................................................................................... 4
   Business to be Sold............................................................................................. 5
   The Purchaser................................................................................................... 5
   Business to be Retained......................................................................................... 5
   Use of Proceeds................................................................................................. 6
   Solicitation of Written Consents of Stockholders................................................................ 6
   Consents Required............................................................................................... 6
   The Transaction................................................................................................. 6
THE TRANSACTION....................................................................................................11
   General.........................................................................................................11
   Business of the Company to be Sold in the Transaction...........................................................11
   Name Change.....................................................................................................12
   Background of the Proposed Sale.................................................................................12
   Reasons for the Transaction.....................................................................................15
   Purchase Price..................................................................................................17
   Reimbursement of Certain Shutdown Expenses......................................................................18
   Transition Plan Prior to Closing; Employee Retention Plan.......................................................18
   Governmental Approvals..........................................................................................20
   Closing.........................................................................................................20
   The Purchaser...................................................................................................20
   Opinion of Financial Advisor....................................................................................21
   Interests of Certain Persons in the Transaction.................................................................23
   Voting Agreements; Consent to Transaction.......................................................................25
   Use of Proceeds.................................................................................................25
   Accounting Treatment of the Transaction.........................................................................26
   Tax Consequences to the Company.................................................................................26
   Recommendation of the Board of Directors Regarding the Transaction..............................................27
   No Dissenters' Rights...........................................................................................27
THE AGREEMENT......................................................................................................27
   Assets to be Sold...............................................................................................27
   Purchase Price..................................................................................................27
   Certain Representation and Warranties...........................................................................29
   Certain Covenants...............................................................................................29
   Conditions to the Transaction...................................................................................30
   Transition Plan.................................................................................................30
   Reimbursement of Certain Shut-Down Expenses.....................................................................30
   Termination and Damages.........................................................................................31
   Break-Up Fee....................................................................................................31
   Indemnification.................................................................................................32
   Noncompetition Covenant.........................................................................................32
   Expenses of Transaction.........................................................................................32
   Amendment and Waiver............................................................................................32
    

                                      -i-


                               TABLE OF CONTENTS -- (CONTINUED)
                                                                                                                 PAGE
                                                                                                                 ----

   
PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS..............................................................33
SELECTED CONSOLIDATED FINANCIAL DATA...............................................................................38
INFORMATION CONCERNING THE COMPANY.................................................................................39
   Market for Registrant's Common Equity and Related Stockholder Matters...........................................39
   Security Ownership of Certain Beneficial Owners  and Management.................................................39
   Dividend Policy.................................................................................................42
BUSINESS OF THE COMPANY PRIOR TO THE TRANSACTION...................................................................42
   The Company.....................................................................................................42
   Business Strategy...............................................................................................42
   Catalog Operations and Publications.............................................................................43
   Markets and Customers...........................................................................................43
   Marketing and Sales.............................................................................................43
   Products and Merchandising......................................................................................44
   Purchasing......................................................................................................44
   Competition.....................................................................................................45
   Product Research and Development................................................................................45
   Employees.......................................................................................................45
   Business to be Retained - Internet Security Corporation.........................................................45
   Properties......................................................................................................47
   Legal Proceedings...............................................................................................47
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS..............................48
FINANCIAL STATEMENTS...............................................................................................57
AVAILABLE INFORMATION..............................................................................................87
EXPENSES AND SOLICITATION..........................................................................................87
STOCKHOLDER PROPOSALS..............................................................................................87
APPENDIX A  - Agreement of Purchase and Sale of Assets by and between Programmer's
            Paradise,  Inc., the Company  and  Software  Developer's  Company GmbH
            dated as of May 16, 1996..............................................................................A-1

APPENDIX B - Form of Consent Card.................................................................................B-1
</TABLE>
    


                                      -ii-



                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
                               33 RIVERSIDE DRIVE
                               PEMBROKE, MA 02359

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

                         CONSENT SOLICITATION STATEMENT

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


                    FOR STOCKHOLDER ACTION BY WRITTEN CONSENT
              CONSENT CARDS TO BE SUBMITTED PRIOR TO JUNE 27, 1996

   
         This  Consent  Solicitation  Statement  is  furnished to the holders of
Common Stock,  $.01 par value (the "Common Stock"),  and the holders of Series C
Preferred  Stock,  $.01 par value  (the  "Series  C  Preferred  Stock"),  of The
Software  Developer's  Company,  Inc.  (the  "Company" or "SDC") by the Board of
Directors  in  connection  with the  solicitation  by the Board of  Directors of
written consents in the form enclosed in connection with the following action:

                  1. To  authorize  and  approve  the  proposed  sale of certain
assets of the Company to Programmer's Paradise,  Inc., pursuant to the terms and
conditions  of the  Agreement  of  Purchase  and Sale of  Assets,  by and  among
Programmer's Paradise,  Inc., the Company and Software Developer's Company GmbH,
dated as of May 16,  1996,  in the form  attached as Appendix A to this  Consent
Solicitation  Statement (the  "Agreement");  to authorize such further action by
the Company's Board of Directors and proper officers as may in their  discretion
be  necessary  or  desirable  to  carry  out the  intents  and  purposes  of the
Agreement;  and in furtherance of the disposition contemplated by the Agreement,
to  authorize  and  approve  an  amendment  to  the  Company's   Certificate  of
Incorporation  to change the Company's  name to  Netegrity,  Inc., or such other
name as the Board of Directors deems appropriate.

         The Company intends to mail this Consent Solicitation Statement and the
form of consent to the stockholders of the Company on or about June 4, 1996. The
action proposed above, including the approval of the Agreement and the change of
the Company's name, is referred to in this document as the  "Transaction" or the
"Proposal."
    

                           VOTING RIGHTS AND CONSENTS

   
         Under the  Company's  Certificate  of  Incorporation  and  By-laws  and
pursuant to the Delaware  General  Corporation  Law (the  "Delaware  Law"),  any
action which may be taken at any annual or special  meeting of the  stockholders
of the Company may be taken without a meeting,  without prior notice and without
a vote, if a consent in writing, setting forth the action so taken, is signed by
the holders of  outstanding  stock  having not less than the  minimum  number of
votes that would be  necessary  to authorize or take such action at a meeting at
which all shares  entitled to vote thereon  were  present and voted.  The matter
being  considered by the  stockholders  is being submitted for action by written
consent,  rather than by votes cast at a meeting. The Proposal will be deemed to
have been  approved  upon receipt by the Company of Consent Cards which have not
previously been revoked  representing  the approval by the holders of a majority
of the shares of capital  stock issued and  outstanding  on the record date with
respect to the Proposal,  provided that such approval is received on or prior to
June 27, 1996 (the "Termination Date"). If, however, sufficient written consents
have not been received by the Termination  Date, the Company  reserves the right
to extend the  solicitation  of written  consents  made hereby.  If the Company,
however,  does not receive  sufficient  written  consents by June 15,  1996,  to
approve  the  Proposal,  then the  Company  will  incur a fee of  $1,000,000  to
Programmer's  Paradise,  Inc. Any  election to extend this consent  solicitation
beyond the Termination Date and set a new Termination 
    



Date will be made prior to the then existing  Termination  Date and will be made
by the Company by news release or other similar public announcement. The date on
which the Proposal is deemed approved is referred to as the "Effective Date."

   
         Only  stockholders  of record at the close of  business on May 24, 1996
are entitled to notice of and to submit written  consents in connection with the
above Proposal.  At the close of business on the record date,  there were issued
and outstanding  8,405,017 shares of Common Stock and 628,330 shares of Series C
Preferred Stock.  Each outstanding  share of Common Stock and Series C Preferred
Stock is entitled to one vote per share in  connection  with the approval of the
Proposal.  The written  consent of holders of a majority of the shares of Common
Stock and Series C Preferred Stock, voting as a single class,  outstanding as of
the record date is required to approve the Proposal.  Certain holders of capital
stock of the Company,  representing  approximately 31% of the outstanding shares
of capital  stock of the  Company,  have each  separately  entered  into  voting
agreements  with the Purchaser  whereby such holder agreed to vote its shares in
favor  of the  Transaction  and  delivered  an  irrevocable  proxy  in  favor of
Purchaser  which may be exercised by the  Purchaser  only if it appears that the
holder has not rendered a written consent in favor of the Transaction.  See "The
Transaction--Voting Agreements; Consent to Transaction."
    

         Stockholders  are being requested to indicate  approval of the Proposal
by executing the enclosed Consent Card and by checking the box which corresponds
to the action the stockholder  wishes to take. Failure to check any of the boxes
will, if the Consent Card has been signed and returned,  constitute  approval of
the Proposal. Nevertheless,  signing and indicating approval on the Consent Card
will be deemed to be written  consent to the  approval  of the  Proposal,  where
specified on the Consent. Consent Cards that reflect abstentions will be treated
as voted for purposes of determining  the approval of the Proposal and will have
the same  effect as a vote  against the  Proposal.  Consent  Cards that  reflect
"broker  non-votes"  will be treated  as unvoted  for  purposes  of  determining
approval and will not be counted as votes for or against the Proposal.

   
         All shares  represented by each properly executed and unrevoked written
consent  received  on  or  before  the  Effective  Date  will  be  counted.  Any
stockholder  giving a  written  consent  has the  power to revoke it at any time
before  the  Company  receives  written  consents  representing  not less than a
majority  of the  outstanding  shares.  Stockholders  who do not  consent to the
approval of the Proposal by execution  of the Consent Card will  nonetheless  be
bound by the Proposal if sufficient written consents are received by the Company
to approve the Proposal.  No dissenters' or similar rights apply to stockholders
who do not approve the Proposal.

         This  solicitation is being made by the Company.  The Company will bear
all costs in connection with the solicitation of written consents, including the
cost of preparing,  printing and mailing this Consent Solicitation Statement. In
addition  to the use of the mails,  written  consents  may be  solicited  by the
Company's directors, officers and employees by personal interview,  telephone or
telegram.  Such  directors,  officers  and  employees  will not be  additionally
compensated, but may be reimbursed for out-of-pocket expenses in connection with
such  solicitation.  Employees of the Company who assist in such activities will
not  receive  additional   compensation  in  connection  with  these  soliciting
activities.  The Company has also retained  Corporate  Investor  Communications,
Inc. ("CIC") to assist in the solicitation of written consents. CIC will receive
approximately  $4,500 for its solicitation  services.  The Company has agreed to
indemnify CIC against any  liabilities  incurred by CIC in conjunction  with the
services  provided,   unless  such  liability  results  from  CIC's  negligence.
Arrangements  will  also  be  made  with  brokerage  houses,   banks  and  other
custodians, nominees and fiduciaries for the forwarding of solicitation material
to the  beneficial  owners of the capital  stock held of record by such persons,
and the Company may reimburse  such persons for their  reasonable  out-of-pocket
expenses.

         The approximate date on which this Consent  Solicitation  Statement and
the  accompanying  form  of  Consent  Card  will  be  mailed  to  the  Company's
Stockholders is June 4, 1996. The principal executive offices of the Company are
located at 33 Riverside  Drive,  Pembroke,  MA 02359 and its telephone number is
(617) 829-2036.
    


                                       2



DELIVERY AND RETURN OF WRITTEN CONSENTS

         The Board of Directors requests that each stockholder  complete,  sign,
date and mail or deliver the Consent Card to  Registrar & Transfer  Company (the
"Transfer Agent") at the following address:

                                10 Commerce Drive
                           Cranford, New Jersey 07016
                                Attn: Diane Sayak
                                 (908) 272-8511

   
         An addressed envelope is provided for your convenience in returning the
Consent  Card.  The Consent Card should be returned as soon as possible  and, in
any event,  with sufficient time for receipt by the Transfer Agent prior to June
14, 1996. DO NOT SEND CONSENT CARDS TO THE COMPANY.
    

REVOCATION OF WRITTEN CONSENTS

         Any Consent Card executed and delivered by a stockholder may be revoked
by delivering written notice of such revocation or a later dated written consent
prior to the  Effective  Date to the  Transfer  Agent at the  address  set forth
below:

                                10 Commerce Drive
                           Cranford, New Jersey 07016
                                Attn: Diane Sayak
                                 (908) 272-8511


NOTICE OF EFFECTIVENESS OF THE TRANSACTION

         If the  Transaction is approved by the  stockholders,  the Company will
promptly  give notice  thereof to all  stockholders  who have not  consented  in
writing  to the  extent and in the  manner  required  by  Section  228(d) of the
Delaware Law.

                                     

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


         No persons have been  authorized to give any information or to make any
representations   other  than  those  contained  in  this  Consent  Solicitation
Statement in connection with the solicitation of consents and, if given or made,
such  information  or  representations  must not be relied  upon as having  been
authorized  by the  Company  or any  other  person.  This  Consent  Solicitation
Statement does not constitute the  solicitation of a consent in any jurisdiction
to any  person to whom it is not  lawful to make any such  solicitation  in such
jurisdiction.  The delivery of this  Consent  Solicitation  Statement  does not,
under any circumstances,  create an implication that there has been no change in
the affairs of the Company since the date hereof or that the information  herein
is correct as of any time subsequent to its date.


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

                                      -3-

                                     SUMMARY

         The following  summary of certain  information  contained  elsewhere in
this  Consent  Solicitation  Statement  does not purport to be  complete  and is
qualified  in  its  entirety  by  reference  to the  full  text,  including  the
appendices attached hereto. As used in this Consent Solicitation Statement,  the
"Company" or "SDC" refers to The Software  Developer's  Company,  Inc.,  and the
"Purchaser" refers to Programmer's Paradise, Inc., and also includes, unless the
context otherwise requires,  such entities and their respective subsidiaries and
affiliates.  Certain  capitalized  terms  which are used but not defined in this
summary are defined elsewhere in this Consent  Solicitation  Statement or in the
appended Agreement.

THE COMPANY

   
o THE PROGRAMMER'S SUPERSHOP
    

      The Software  Developer's  Company,  Inc.  ("SDC" or the  "Company")  is a
national and international direct marketer and distributor of PC-based specialty
software  and  hardware  to  technical  and  professional  PC users  through its
proprietary catalog, The Programmer's  SuperShop ("TPS"), its TPS World Wide Web
site  ("Web  Site"),  and  its  corporate  sales  group,  and,  through  its SDC
Communications  division,  addresses the marketing  needs of the  developers and
publishers  of  the  products  it  distributes  by  providing   advertising  and
promotional  services.   Software  Developer's  Company,  GmbH,  a  wholly-owned
subsidiary located in Dortmund,  Germany, provides similar products and services
to dealers  and  end-users  in  Germany.  The  Company  distributes  third-party
software and hardware products operating on DOS, Windows, Windows/NT, OS/2, Unix
and Apple  operating  systems and provides an extensive  offering of specialized
add-on hardware for these computers.  The Company purchases approximately 40% of
the products it distributes directly from software manufacturers and the balance
from third-party distributors.

      SDC  currently  serves  business  customers in the  software  development,
networking,  engineering and scientific,  and profession multimedia marketplaces
by  offering  a  comprehensive  range of  third-party  products.  The  Company's
corporate sales group targets  mid-size to large  commercial,  governmental  and
educational  accounts.  Leveraging off of initial sales made through its catalog
operations,  this group focuses on establishing relationships with customers and
becoming their primary source for software and specialty  hardware.  It provides
corporate customers with services including in-depth technical support,  product
sourcing and volume discounts.  The Company's  marketing services  organization,
SDC  Communications,  offers  marketing  and  promotional  services  to software
developers  and   manufacturers  to  assist  them  in  launching  new  products,
generating sales leads, and increasing market visibility.  Its principal role is
creating  advertisements and publishing for all of SDC's catalogs.  However,  it
also develops and circulates  direct mail  campaigns and specialty  catalogs and
digests,  and provides trade show assistance.  See "The Transaction -- General";
"The  Transaction -- Business of the Company to be Sold in the  Transaction" and
"Business of the Company Prior to the Transaction."


o INTERNET SECURITY CORPORATION

   
         The Company also provides  network  security  products and services for
enterprise  communications  through a subsidiary,  Internet Security Corporation
("ISC"),  acquired  in November of 1995.  ISC  markets an  integrated  family of
network security solutions and related services along with a range of consulting
and support services to protect and manage access to computer-based  information
resources.  ISC plans to launch a series of software and hardware  products that
authenticate  the  identity  of users  accessing  a  network,  allocate  network
services for remote users,  and authorize  user access to specific  applications
and data resident on a network.  The services  offering will assist the customer
in   implementing   and  auditing   security   policies  and  products  for  its
communications  networks.  See "Business of the Company prior to the Transaction
- - -- Business to be Retained - Internet Security Corporation."

         The  Company's  corporate  offices are located at 33  Riverside  Drive,
Pembroke,  MA 02359,  and its general  telephone  number is (617) 829-2036.  The
address of  Software  Developer's  Company,  GmbH is:  Beratgerstrasse  36, 4600
Dortmund 1, Germany. ISC is located at 245 Winter Street, Waltham, MA 02154, and
its telephone number is (617) 487-9300.
    


                                      -4-


BUSINESS TO BE SOLD

   
         The  assets  to be  sold by the  Company  are  comprised  of all of the
operating  assets  of the  Company  related  to  its  catalog  operations,  "The
Programmer's  SuperShop,"  its Web  Site  relating  to the TPS  operations,  its
corporate sales group, inbound and outbound telemarketing  operations,  reseller
operations  and the  operations  of its  German  subsidiary  (collectively,  the
"Target Business"). TPS offers software development tools, utilities, databases,
languages and business  productivity  applications  to software  developers  and
business professionals.  Sales from the TPS operations represented approximately
80% of the  Company's  total sales in fiscal 1995 and 78% in fiscal  1994.  Also
included in the purchased  assets of the Target Business are all advertising and
promotional  operations  of SDC  Communications  and  its  service  and  support
operations  relating to the TPS catalog business and the German operations.  The
assets of the Target  Business  also  include  all  tradenames,  trademarks  and
copyrights,  mailing  lists  and  customer  databases,  computer  programs  used
internally or externally in the business,  rights under reseller  contracts with
software  manufacturers  and  distributors,  all  inventory  relating to the TPS
catalog and the Target Business, capital equipment and computer systems relating
to the Target Business,  all accounts receivable and unfilled sales and purchase
orders  relating to the Target  Business,  and all deferred  charges and prepaid
items,  advance  payments and  prepayments  for backlog  orders  relating to the
Target  Business.  See "The Transaction -- Business of the Company to be Sold in
the Transaction" and "The Agreement -- Assets to be Sold."

         As of March 31,  1996,  the assets of the Target  Business  (unaudited)
constituted  approximately  58% and 65%,  respectively,  of the Company's  total
assets and  operating  assets.  Further,  as of such date,  the Company  derived
revenues  (unaudited) of  approximately  $51,100,000 (91% of total revenues) and
incurred  a loss of  $275,000  (unaudited)  from the  operations  of the  Target
Business.  See "The  Transaction  -  Business  of the  Company to be Sold in the
Transaction."
    

THE PURCHASER

         The purchaser, Programmer's Paradise, Inc., a Delaware corporation (the
"Purchaser"),  is  located at 1163  Shrewsbury  Avenue,  Shrewsbury,  New Jersey
07702,  telephone  (908)  389-8950.  The  Purchaser is an  international  direct
marketer of  third-party  software  for  microcomputers,  servers and  networks,
operating through three separate  distribution channels in the United States and
Europe, catalog, corporate reseller and wholesale distribution, with a strategic
focus on expanding its catalog  activities aimed at people who design,  program,
document and support software.  The Purchaser currently offers catalogs in local
languages  and with  prices in local  currencies  in the United  States,  Italy,
Germany,  Austria,  the United Kingdom and France.  See "The  Transaction -- The
Purchaser."

   
BUSINESS TO BE RETAINED

         Following  the  transaction,  the Company  will  continue to manage and
operate its network security service operation through its subsidiary,  Internet
Security  Corporation  ("ISC").  ISC,  a  business  acquired  by the  Company in
November  1995,  was  founded  in May  1994 as a  non-exclusive  distributor  of
CheckPoint Software Technologies Ltd.'s ("CheckPoint") FireWall-1 access control
product for network security applications. ISC established a preferred financial
relationship with CheckPoint, allowing it to pursue both large end-user accounts
and other  resellers.  ISC currently has over 350 customers,  including  Fortune
1000  companies,  telecommunication  companies,  major banks and large insurance
companies.  ISC has  been  able  to  increase  its  customer  base by  combining
CheckPoint's  FireWall-1  product with post-sales  support  services,  including
training and customer  support.  More  recently,  the Company has  established a
consulting  service   organization  to  provide  assistance  to  customers  with
enterprise  security  problems.  New services  include  assistance in developing
enterprise-wide   security   policies,   auditing   existing  security  schemes,
performing threat  assessments and evaluating  network  topologies.  The Company
will use a portion of the net proceeds  from the sale of the Target  Business as
working  capital to finance the  operations of ISC. See "Business of the Company
Prior  to the  Transaction  --  Business  to be  Retained  -  Internet  Security
Corporation"; "The Transaction -- Use of Proceeds."
    


                                      -5-

USE OF PROCEEDS

   
         Following  the  Closing  of the  Transaction,  the  Company  will  have
approximately  $10,000,000  of immediate  gross proceeds from the sale of Target
Business. The Company currently plans to utilize approximately $4,560,000 of the
proceeds of the  Transaction  to expand the ISC business  being  retained by the
Company. The Company also intends to use approximately  $700,000 of the proceeds
for the retirement of secured  indebtedness,  $550,000 for  investment  banking,
financial  advisory and other professional fees associated with the Transaction,
$700,000 for accrued  vacation and bonuses and severance costs, and $240,000 for
termination  of  leases  and the  closing  of the  Company's  German  operation.
Additionally,  the  Company  may be  obligated  to use up to  $2,000,000  of the
proceeds to repurchase  shares of capital stock held by a large  stockholder  of
the Company. See "The Transaction--Use of Proceeds"; "The Transaction--Interests
of  Certain  Persons in the  Transaction";  "Pro  Forma  Condensed  Consolidated
Financial  Statements";  "Selected  Consolidated Financial Data"; and "Financial
Statements."
    


SOLICITATION OF WRITTEN CONSENTS OF STOCKHOLDERS

   
         This  Consent  Solicitation  Statement  relates  to a  solicitation  of
written  consents of  stockholders of the Company (the  "Solicitation").  As set
forth in the  Notice  of  Action  to be Taken by  Written  Consent  in Lieu of a
Meeting of Stockholders,  the stockholders of the Company are being solicited in
connection with a proposal to approve and adopt the Agreement  pursuant to which
the Company  will sell to the  Purchaser  the Target  Business and to approve an
amendment to the Company's  Certificate of Incorporation to change the Company's
name.  The  assets of the  Target  Business  could be  construed  to  constitute
substantially  all of the operating  assets of the Company.  Certain  holders of
capital stock of the Company,  representing approximately 31% of the outstanding
shares of capital stock of the Company, have each separately entered into voting
agreements  with the Purchaser  whereby each holder agreed to vote its shares in
favor of the  Transaction  and  delivered an  irrevocable  proxy in favor of the
Purchaser  which may be exercised by the Purchaser  only if its appears that the
holder has not rendered a written consent in favor of the Transaction.  See "The
Transaction--Voting Agreements; Consent to Transaction."

         The record date for  stockholders of the Company  entitled to notice of
and to submit  written  consents is as of the close of business on May 24, 1996.
Each  outstanding  share of capital stock is entitled to one vote per share upon
all matters to be acted upon by written consent.  As of May 24, 1996, there were
8,405,017 shares of Common Stock outstanding,  held by approximately 157 holders
of record, and 628,330 shares of Company's Series C Preferred Stock outstanding,
held by  approximately  14  holders  of  record.  See  "The  Transaction--Voting
Agreements; Consent to Transaction."
    

CONSENTS REQUIRED

   
         Written  consents  representing  at least a majority of the outstanding
shares of the  Company's  Common  Stock and  Series C  Preferred  Stock,  voting
together  as a  class,  as of the  record  date  are  required  to  approve  the
Transaction.  Members of the  Company's  Board of  Directors  and its  executive
officers,  representing  approximately  32% of  the  outstanding  shares  of the
Company's  capital  stock as of the record  date,  have advised the Company that
they intend to vote their shares in favor of the Transaction. Certain holders of
capital stock of the Company,  representing approximately 31% of the outstanding
shares of  capital  stock of the  Company,  have each  separately  entered  into
multiple voting agreements with the Purchaser whereby each holder agreed to vote
its shares in favor of the  Transaction  and delivered an  irrevocable  proxy in
favor of the  Purchaser  which  may be  exercised  by the  Purchaser  only if it
appears  that the  holder  has not  rendered  a written  consent in favor of the
Transaction. See "The Transaction -- Voting Agreements; Consent to Transaction."
    


THE TRANSACTION

   
         PURCHASE PRICE.  If the Transaction is consummated,  the Purchaser will
pay to the Company in immediately  available  funds  $10,0000,000,  less certain
adjustments based on the value of the Target Business,  and shall pay $1,000,000
to an escrow  agent  selected  by the  Purchaser.  The  escrowed  amount will be
released to the Company one year after the Closing Date,  except with respect to
amounts reserved for claims made prior to such date. The
    


                                      -6-

   
Company has no present intent to pay a special dividend to  stockholders,  or to
otherwise  distribute  to  its  stockholders  any  proceeds  received  from  the
Transaction,  except that if the Transaction is consummated,  the Company may be
obligated to expend up to $2,000,000 in proceeds to repurchase shares of capital
stock held by the Company's largest  stockholder,  the Edison Venture Funds. See
"The  Transaction  -- Interests  of Certain  Persons in the  Transaction";  "The
Transaction -- Purchase Price."

         REASONS  FOR  THE   TRANSACTION.   The  Company's  Board  of  Directors
unanimously  determined  that the terms of the  Transaction  are fair and in the
best interest of the Company and its stockholders. In the course of reaching its
decision  to approve the  Transaction,  the Board  consulted  with its legal and
financial  advisors,  as well as the Company's  management,  and  considered the
following factors:
    

         1. Current industry,  economic and financial market conditions relating
to the Company as a whole and to the Target Business separately,  as well as the
financial  condition,  assets,  liabilities,  businesses  and  operations of the
Company as a whole and of the Target Business separately,  both on an historical
and prospective basis.

         2. The belief of the Board of Directors  that the industry in which the
Target  Business  operates is rapidly  maturing,  highly  competitive  and price
sensitive,  and that further  consolidation  and  possible  erosion of operating
margins will occur.

   
         3. The belief of the  Company's  management  and the Board of Directors
that certain  trends in the software  marketplace  are  adversely  affecting the
Company's  margins and  ability to compete  effectively,  including  the need of
software  distributors  to  achieve  larger  critical  mass  rapidly  to  obtain
profitability, the trend towards commodity pricing of software products, and the
increasing  domination of the market and distribution channels by large software
companies such as Microsoft Corporation.
    

         4. The belief of the  Company's  management  and the Board of Directors
that the increasing consolidation in the software market is further accelerating
domination of market share by a few larger, catalog distributors.

   
         5. The belief of the  Company's  management  and the Board of Directors
that catalog  software  distribution is being  "disintermediated"  by electronic
distribution  channels,  such as  CD-ROM  and the  Internet,  allowing  software
vendors to market  directly to consumers  and thereby  eliminating  the "content
value" of the catalog distributor.

         6. The belief of  management  that the  Internet  could have a dramatic
effect on the way individuals and companies purchase software,  thereby reducing
the value of traditional direct marketing companies such as SDC.
    

         7. The  absence of more  attractive  offers  for the  Target  Business,
whether in cash or securities of another publicly-traded corporation..

         8. The  recommendation  of the Company's  management and its investment
banker, Broadview Associates, to enter into the proposed Transaction.

         9. The  opinion of Adams,  Harkness & Hill,  an  independent  financial
advisor  engaged by the Company,  that the  consideration  to be received by the
Company  pursuant to the Agreement is fair to the Company from a financial point
of view. See "Opinion of Financial Advisor."

         10. The proposed terms and structure of the Transaction, which includes
an immediate cash payment of $10,000,000 to the Company. See "The Agreement."

   
         11. The  potential  utilization  of the cash  proceeds  to finance  the
working capital  requirements of the Company's profitable ISC subsidiary without
resorting to raising  additional equity capital at possibly dilutive prices. See
"Use of Proceeds."

         12.  The  results  of the  Company's  efforts  to  identify  other more
attractive  alternatives  and acquisition  candidates with respect to the Target
Business and the likelihood that a transaction more favorable to the Company and
its stockholders could be consummated in the near term, as well as the risk that
another  transaction could be negotiated  without also jeopardizing the proposed
Transaction with the Purchaser.
    


                                      -7-



         13. The Purchaser's  desire to acquire only selected assets and certain
specific  liabilities  associated  with the  Target  Business  and the  Board of
Directors  desire to expand the scope of the  Company's  ISC  business to pursue
more profitable opportunities in enterprise security solutions.

         14. The belief of the Board of Directors  that,  based on the foregoing
reasons,  the sale of the Target Business at this time would be expedient and in
the best  interests  of the Company and its  stockholders  as a whole.  See "The
Transaction  --  Recommendation   of  the  Board  of  Directors   Regarding  the
Transaction."

   
         OPINION  OF  FINANCIAL  ADVISOR.   Adams,   Harkness  &  Hill  ("Adams,
Harkness"),  a nationally  recognized  investment  banking firm  retained by the
Company as its financial advisor,  rendered its written opinion to the Company's
Board of  Directors to the effect that the  Transaction  was fair to the Company
from a  financial  point of view.  See "The  Transaction--Opinion  of  Financial
Advisor."

         INTEREST OF CERTAIN  PERSONS IN THE  TRANSACTION.  In  considering  the
recommendations  of the Board of  Directors  of the Company  with respect to the
Agreement and the Transaction contemplated thereby, stockholders should be aware
that certain affiliates of the Company have certain interests in the Transaction
that are in addition to the interests of stockholders of the Company  generally.
If the  Transaction  is  consummated,  the Company may be obligated to use up to
$2,000,000 of the proceeds of the  Transaction  to repurchase  shares of capital
stock held by the  Company's  largest  stockholder  (who is an  affiliate of the
Company),  the Edison Venture Funds. The Company's  obligation to purchase these
shares  depends on the market  price of the  Company's  Common  Stock during the
period  between May 16, 1996,  the day the  Agreement  was signed,  and the last
trading day  immediately  prior to the Closing Date. If the average market price
during this period is above $3.00 per share,  the Company has no  obligation  to
purchase  these shares.  If the average  market price for the  Company's  Common
Stock during this period is below $1.50 per share,  the Edison Venture Funds, at
their option,  can require the Company to repurchase  shares held by them at the
average of the daily closing prices during this trading  period.  If the average
of the daily  closing  prices  during this trading  period is between  $1.50 and
$3.00 per share,  the Company is obligated to purchase,  and these  entities are
obligated to sell,  up to $2,000,000 of shares of capital stock at a price equal
to the average of the daily closing prices for the Company's Common Stock during
this  period.  See "The  Transaction  --  Interest  of  Certain  Persons  in the
Transaction."
    

         BREAK UP FEE. Upon the occurrence of certain  events,  the Company must
pay a break-up fee to the  Purchaser.  These events consist of (i) the Company's
agreeing to sell the Target Business to a party other than the Purchaser, (ii) a
change in control of the Company, (iii) the withdrawal from the Agreement by the
Purchaser  because of a material  adverse change in the Target Business prior to
Closing,  (iv) the  termination  of the Agreement by the  Purchaser  because the
Company  does not fulfill the closing  requirements  or breaches  its  covenants
under the Agreement, or (v) the failure of the Company to obtain the stockholder
consents necessary to approve the Proposal by June 15, 1996, at 5:00 p.m.

         If one of the above events occurs prior to April 30, 1997, the break-up
fee  payable by the Company to the  Purchaser  is  $250,000.  If,  however,  the
break-up event is the failure of the Company to obtain the necessary stockholder
consents by June 15,  1996,  or if another  break-up  event  occurs prior to the
receipt of the necessary  stockholder  consents (however,  the Company has until
June 15, 1996, to obtain such  consents),  the break-up fee is  $1,000,000.  See
"The Agreement -- Break-Up Fee."

   
         REPRESENTATIONS,  WARRANTIES  AND  COVENANTS.  The  Agreement  contains
various  representations,  warranties and covenants of the Company,  a breach of
which  prior  to the  Closing  could  permit  the  Purchaser  to  terminate  the
Agreement. The representations and warranties made by the Company include, among
other things,  customary  representations and warranties as to operations of the
Target  Business and similar  corporate  and  business  matters,  its  financial
statements,  and the  absence of certain  changes  to the Target  Business.  The
covenants  made by the Company  include,  among other  things,  an obligation to
conduct the operations of the Target Business in the normal course, preserve the
value  of the  Target  Business  pending  the  closing,  solicit  the  requisite
stockholder   consents,   and  use  best  efforts  to  ensure  the  Proposal  is
consummated. See "The Agreement -- Certain Representations and Warranties"; "The
Agreement -- Certain Covenants."
    

                                      -8-


   
         TRANSITION PLAN. The Agreement  contains certain  provisions  regarding
the transition of the Target  Business from the Company to the Purchaser.  These
provisions  address  operations  pending  the  closing  of the  Transaction.  In
addition,  the transition  plan includes an Employee  Retention Plan designed to
provide strong incentives,  including bonuses, severance packages and vesting of
options,  for employees of the Company to continue their employment through each
employee's  agreed-upon departure date. The Purchaser has also agreed to provide
certain  outplacement  services  and  enhancements.   See  "The  Transaction  --
Transition  Prior to  Closing;  Employee  Retention  Plan";  "The  Agreement  --
Transition Plan."

         INDEMNIFICATION.  The  Company  and  the  Purchaser  are  obligated  to
indemnify the other for certain losses, liabilities and costs in connection with
the  Transaction.  The Purchaser  must  indemnify  the Company for,  among other
things,  liabilities that the Purchaser assumes under the Agreement,  and losses
and liabilities  relating to  misrepresentation or breach by the Purchaser under
the Agreement. The Company must indemnify the Purchaser for, among other things,
liabilities  not  assumed  by the  Purchaser  under the  Agreement,  losses  and
liabilities relating to  misrepresentations or breaches by the Company under the
Agreement,  and losses and  liabilities  incurred by the Purchaser in connection
with  debts and  obligations  of the  Company  existing  as of, or prior to, the
Closing which are not assumed by the Purchaser.  The Company is not obligated to
indemnify the Purchaser until the indemnity claims aggregate $75,000, subject to
certain exceptions. See "The Agreement -- Indemnification."
    

         CONDITIONS TO THE TRANSACTION. The Purchaser's obligation to consummate
the Transaction is subject to the fulfillment of certain  conditions  including,
among other things:  the absence of threatened  litigation which would interfere
with the  consummation of the Transaction;  the accuracy of the  representations
and warranties made by the Company;  the absence of any material  adverse change
in the  Target  Business  prior to the  Closing,  its  operations  or  financial
condition;  the receipt of all  consents  necessary  to assign to the  Purchaser
certain contracts and governmental  permits;  the approval of the Transaction by
the Company's stockholders;  the delivery of an opinion to the Company as to the
fairness of the financial terms of the Transaction;  and compliance with certain
legal  and  accounting  procedures.  See "The  Agreement  --  Conditions  to the
Transaction."

         The following  factors are deemed to be material adverse changes in the
Target  Business and entitle the  Purchaser to withdraw  from the  Agreement and
receive a fee of $250,000:  (i) the balance  sheet at the time of Closing  shall
reflect  tangible net assets less than $900,000,  or the statement of revenue at
the time of Closing  shall  reflect  revenues  during the 30 days  preceding the
Closing of 25% or more less than the revenues for the same period set forth in a
Transition Plan agreed to by the parties, or (ii) the  weighted-average  product
gross margin during the 30 days preceding the Closing is less than 13%, or (iii)
the number of  advertising  pages placed in the August 1996 catalog is less than
75% of the number of pages in the  previous  year's  catalog for the same month,
with these  pages  being sold at  substantially  the same price in the  two-year
period.  The fee of $250,000 is increased to  $1,000,000 if the Company fails to
obtain  stockholder  approval  of the  Transaction  by June 15,  1996.  See "The
Agreement -- Conditions to the Transaction."

         NONCOMPETITION  COVENANT.  In  connection  with  the  Transaction,  the
Company has agreed with the Purchaser that,  effective upon the Closing Date, it
will not compete with the  Purchaser in the Target  Business for a period of ten
(10) years following the Closing (the "Noncompetition  Covenant").  Furthermore,
the Company has agreed that it will not solicit or attempt to hire any employees
of the  Target  Business  or the  Purchaser  during  the  ten-year  period.  The
Noncompetition  Covenant  does not prohibit the Company from  operating  its ISC
subsidiary to provide product integration and consulting and support services as
a systems  integrator  providing  Internet,  Intranet and other on-line  network
security  services for  enterprise-wide  communications.  See "The  Agreement --
Noncompetition Covenant."

   
         ACCOUNTING  TREATMENT  OF  THE  TRANSACTION.  For  financial  statement
reporting  purposes,  the  Transaction  will be accounted  for as an asset sale,
whereby the Company will receive  $11,000,000 (the "Purchase Price"),  in return
for transferring  ownership of certain assets of the Target Business. The assets
to be transferred consist primarily of accounts  receivable,  product inventory,
fixed assets (at net book value) and certain prepaid  expenses and deposits.  In
addition,  the Purchaser  will assume  certain  obligations  of the Company that
consist primarily of trade accounts payable,  unfilled sales orders, and certain
accrued expenses.  Both the assets transferred to and obligations assumed by the
Purchaser  (the "net assets") will be  incorporated  in the  calculation  of the
resulting  gain or less on the asset  sale.  The  resulting  gain or loss on the
asset sale will be calculated by deducting from the
    


                                      -9-


   
Purchase Price the net assets  transferred  to the Purchaser,  the net assets of
Personal  Computing  Tools  (a  Company  subsidiary)  as  of  the  date  of  the
transaction,  the associated  transaction  costs and the applicable  federal and
state  income  taxes.  See  "The  Transaction  --  Accounting  Treatment  of the
Transaction."
    

         CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE TRANSACTION. As a result
of the Transaction,  the Company will recognize taxable gain equal to the amount
paid by the  Purchaser  (including  liabilities  of the  Company  assumed by the
Purchaser  and the  $1,000,000  amount  placed  in the  escrow  fund)  less  the
Company's  adjusted tax basis in the assets sold in the Transaction.  The amount
of gain  subject to federal  income  tax will be  reduced by the  Company's  net
operating losses, currently estimated at $6,400,000.  The use of these losses to
offset gain  recognized  in the  Transaction  may be limited  under the Internal
Revenue  Code of 1986 due to  certain  shifts  in the  equity  ownership  of the
Company. See "The Transaction -- Tax Consequences to the Company".

   
         CLOSING  DATE;  TERMINATION.  If the  Transaction  is  approved  by the
stockholders,  the "Closing  Date" or "Closing" for the  Transaction is June 28,
1996 (or such  other  date as the  parties  may  agree).  The  Agreement  may be
terminated  prior to the Closing upon (i) mutual consent of the parties,  (ii) a
breach by the Company of the  representations,  warranties  or  covenants in the
Agreement,  (iii) the failure of the  Transaction  to be consummated by June 28,
1996,  (iv) an  injunction  enjoining the sale of the Target  Business,  (v) any
negotiations  or  solicitations  by the Company in  violation  of the  Company's
no-shop  covenant,  or (vi) a decrease  in the  revenue of the Company by 20% or
more from the revenues  reflected in a transition plan agreed among the parties.
In the  event  of a  termination  based  on a  decrease  in  revenues  from  the
transition plan, the Purchaser is entitled to a break-up fee of $500,000, unless
the  termination  occurs as a result of the failure of the Company to obtain the
necessary  stockholder  consents  by June 15,  1996,  in  which  case the fee is
$1,000,000.  See "The  Transaction -- Closing";  "The Agreement -- Conditions to
the Transaction."

         RECOMMENDATION OF THE BOARD OF DIRECTORS REGARDING THE TRANSACTION. The
Board of Directors of the Company has  unanimously  approved the Transaction and
unanimously recommends a vote by written consent FOR approval of the Transaction
by the Company's stockholders. The Board of Directors believes that the terms of
the  Transaction  are  fair to the  Company  and in the  best  interests  of its
stockholders.  For a  discussion  of the  factors  considered  by the  Board  of
Directors  in reaching its  decision,  see "The  Transaction--Background  of the
Proposed  Sale" and "The  Transaction--Recommendation  of the Board of Directors
Regarding the Transaction."
    

         NO DISSENTERS' RIGHTS. Under Delaware Law, the holders of capital stock
of the Company are not entitled to dissenters' or appraisal rights in connection
with the Proposal. See "The Transaction -- No Dissenters' Rights."

                                      -10-


                                 THE TRANSACTION

GENERAL

         Pursuant to the terms of the  Agreement,  the Company  will sell to the
Purchaser  substantially  all of its operating  assets,  comprised of all of the
operating assets relating to its business of The Programmer's  SuperShop ("TPS")
catalog,  its TPS Web Site, its corporate  sales group,  its German  subsidiary,
Software  Developer's  Company  GmbH  ("SDC  Germany"),  and SDC  Communications
(collectively,  the "Target  Business")  for a  consideration  of $11,000,000 in
cash,  subject to certain  adjustments based on revenues and tangible net assets
as of  the  Closing.  The  aggregate  purchase  price  consists  of  payment  of
$10,000,000 in immediately  available funds and the deposit of $1,000,000  under
an escrow arrangement. See -- "The Agreement - Purchase Price".

   
         The Company currently operates two distinct  businesses,  The Computing
SuperShops  and Internet  Security  Corporation.  The Computing  SuperShops is a
direct marketer and distributor of specialty  software and hardware to technical
and  professional   personal  computer  users  worldwide  through  catalogs  and
telesales. The largest component of The Computing SuperShops is The Programmer's
SuperShop  ("TPS").  Through its catalog and corporate  sales group,  TPS offers
software  development  tools,  utilities,   databases,  languages  and  business
productivity  applications to software  developers.  The TPS catalog  operations
represented approximately 91 % of the Company total sales in fiscal 1996, 80% in
fiscal 1995 and 78% in fiscal 1994.  Recently,  in November of 1995, the Company
entered the  emerging  Internet  marketplace  with its  acquisition  of Internet
Security  Corporation,  a provider of network security  solutions for enterprise
communication systems over wide-area, local-area, Internet and Intranet.

         The Programmer's  SuperShop catalog offers software  development tools,
utilities,  databases,  languages  and  business  productivity  applications  to
software  developers  and  business  professionals.  The TPS  catalog  operation
currently  serves business  customers in the software  development,  networking,
engineering and scientific, and profession multimedia marketplaces by offering a
comprehensive  range of third-party  software products.  The Company's corporate
sales group targets mid-size to large  commercial,  governmental and educational
accounts.  Leveraging off of initial sales made through the catalogs, this group
focuses on establishing  relationships with customers and becoming their primary
source for software and specialty hardware. It provides corporate customers with
services  including  in-depth  technical  support,  product  sourcing and volume
discounts.  The Company's marketing services  organization,  SDC Communications,
offers   marketing  and   promotional   services  to  software   developers  and
manufacturers to assist them in launching new products,  generating sales leads,
and increasing market visibility.  Its principal role is creating advertisements
and  publishing  for  all of  SDC's  catalogs.  However,  it also  develops  and
circulates direct mail campaigns and specialty catalogs, and provides trade show
assistance to software developers and manufacturers.
    

BUSINESS OF THE COMPANY TO BE SOLD IN THE TRANSACTION

         The Company will  transfer to the  Purchaser  substantially  all of its
assets, properties and business as a going concern,  including all of the assets
and business  related to or used in connection with The  Programmer's  SuperShop
catalog,  its TPS Web Site,  its  corporate  sales group,  Software  Developer's
Company GmbH, a wholly-owned  subsidiary of the Company,  and SDC Communications
(collectively,  the "Target  Business"),  with the exception of certain excluded
assets and operations. See "The Agreement--Assets to be Sold."

   
         The Target Business consists of all trademarks, tradenames, copyrights,
customer mailing lists, interests in software and computer programs, proprietary
rights  relating  to the Target  Business,  the TPS  catalog,  the TPS Web Site,
know-how and other intellectual property relating to the operation of the Target
Business,  contracts,  agreements,  leases,  licenses,  franchises,   inventory,
capital equipment, furniture, computer systems, supplies, receivables,  proceeds
of any insurance,  unfilled sales and purchase orders, files, records,  deferred
charges,  prepaid items, and all of the Target Business as a going concern.  The
foregoing is subject to the assumption of certain  specified  liabilities by the
Purchaser
    

                                      -11-


   
including, but not limited to, accounts payable and obligations under contracts.
As of March 31, 1996 the assets of the Target Business constituted approximately
58% and 65%,  respectively,  of the Company's total assets and operating assets.
Further,  as  of  such  date,  the  Company  derived  revenues   (unaudited)  of
approximately  $51,100,000  (or 91% of total  revenues)  and  incurred a loss of
$275,000  (unaudited) from the operations of the Target Business.  The operating
assets of the Target Business could be construed to constitute substantially all
of the Company's assets from a historical revenue and book value perspective.
    

NAME CHANGE

   
         In the course of reaching its decision to approve the  Transaction  and
in furtherance of the disposition  contemplated  by the Agreement,  the Board of
Directors  determined  that  the  name  change  is  an  important  term  of  the
Transaction, and that the current name will not accurately reflect the Company's
business  following the Transaction.  The Purchaser also desires to use the name
of "Software Developer's Company" following the Transaction and demanded the use
of the name and associated goodwill as part of the purchased assets. The Company
is required to discontinue use of the name following the Transaction in order to
avoid confusion in the marketplace.
    

BACKGROUND OF THE PROPOSED SALE

         Over the last few  years,  the  Company's  Board of  Directors  and its
management have  periodically  evaluated its competitive  position in the direct
marketing  for  the  personal   computer  industry  and  the  various  strategic
alternatives   available  to  the  Company,   including   the   acquisition   of
complementary  products  or services by the Company or the merger of the Company
with a larger company with more financial, marketing and distribution resources.

         The  Company  has  taken a number  of  steps  in the past few  years to
eliminate  unprofitable  businesses,  reduce  overhead  and  focus  on its  core
business,  which  had the  strongest  competitive  position.  In May of 1992 the
Company  sold  to  Borland  International  its  Brief(TM),  BrieForC++(TM),  and
Sourcerer's  Apprentice(TM) product lines for $5,700,000 in cash. In November of
1992 and March of 1993,  faced with declining  revenues in its direct  marketing
business,  the Company effected a reorganization  and business  restructuring in
order to reduce overhead to more supportable levels.

   
         In September of 1994, a planning  meeting was held among management and
the Board of Directors.  Also present at that meeting was Broadview  Associates,
L.P., an investment  banking firm that  specializes in mergers and  acquisitions
and   strategic   alliances  of  companies  in  the   "information   technology"
marketplace.  The following factors effecting the direct marketing business were
discussed.  The low  barriers  to  market  entry  and  the  rapid  expansion  of
distribution  channels for all categories of software have increased competition
dramatically.  The consolidation of companies,  even in the software development
tools marketplace, has occurred and is continuing apace. The result is that more
resellers are competing for market share dominated by a few large companies. The
outgrowth of this  environment is that software is becoming more of a commodity,
thus affecting the price it can be sold for and the gross margins that resellers
can derive. Longer term, electronic distribution of software could result in the
further  pricing  pressures  and perhaps the  disintermediation  of the reseller
distribution channel,  particularly for smaller catalog distributors such as the
Company.  The Board  concluded that two directions for the Company were required
in order for it to produce an adequate  return on equity.  In the near term, the
Company would have to aggressively  increase revenues in its current business to
gain economies of scale and operating synergies. In the longer term, the Company
needed to  diversify  into markets  where it could  establish  more  proprietary
positions  through  products  and  services.   These  directions  included  both
strategic  business  combinations as well as internally  generated  initiatives.
Broadview  Associates was retained by the Company to assist it in pursuing these
initiatives.
    

         Several  initiatives  were undertaken over the years to grow the Target
Business.  The acquisition of the Personal Computing Tools SuperShop business in
June of 1993 allowed the Company to enter the scientific and engineering  direct
marketing arena. The establishment by the Company of an outbound corporate sales
organization in January of 1994 expanded the  distribution of TPS products.  The
Company  created  "CD  Select"  in  March  of 1994,  one of the  first  programs
available for  purchasing  and

                                      -12-


   
distributing  software  in  electronic  format  on CD-ROM  media.  The New Media
SuperShop  catalog was  launched  in  February of 1995 to target the  multimedia
marketplace.  And finally,  The Computer  Supershops Web site was established in
August of 1995 to compete in the emerging  market for electronic  purchasing and
distribution of software.  These initiatives  achieved the desired result.  They
accelerated   the  Company's   revenue  growth  for  the  Target  Business  from
$28,500,000  (unaudited)  in fiscal 1994 (at a loss of $390,000,  unaudited)  to
approximately  $51,100,000  (unaudited)  in fiscal 1996 (at a loss of  $275,000,
unaudited)  with  only  a  modest  investment  in the  infrastructure.  However,
constant  competitive pricing pressures in the software marketplace during these
two years reduced the Company's average gross margin,  offsetting the gains made
from the Company's  revenue  growth.  Diversification  occurred when the Company
acquired Internet Security  Corporation ("ISC") in November of 1995.  Management
believed that ISC would provide an entry into the rapidly  developing market for
network security products and related services.

         In  January  of 1995,  the  Company  was  approached,  unsolicited,  by
MicroWarehouse,  a  publicly-traded  corporation,  about the  potential of being
acquired.   Detailed  financial  information  was  provided  to  MicroWarehouse.
Discussions   were  held  between  the  management  of  both  companies.   These
discussions  were  relayed  to the Board of  Directors,  who  decided  to retain
Broadview  Associates  to  market  the  Company  to a  qualified  list of direct
marketing  companies  in an effort to pursue  opportunities,  establish a proper
valuation  for the Company,  and  increase  the number of potential  candidates.
Although  leading to initial  meetings with two prospects,  Broadview's  efforts
turned up no interested buyers. After two months of discussions,  MicroWarehouse
decided not to move forward and declined to make an offer.  The reason given was
that it had decided not to pursue the acquisition of direct marketing  companies
in the  software  distribution  marketplace.  In  March  of  1995,  the  Company
discontinued  the pursuit of an  acquisition  strategy  and decided to focus its
resources  on  improving  revenue and margin  growth for the core  business  and
diversifying into other, complementary businesses with better operating margins.

         In late December of 1995, the Company was approached,  unsolicited,  by
the  Purchaser,   a  direct   competitor  in  the  software   developers'  tools
marketplace.  The  Purchaser  expressed  an interest in  acquiring  the Company,
either through  stock-for-stock  merger or asset sale. Although no firm proposal
was made by the  Purchaser,  the Board of  Directors  discussed  the  matter and
concluded that the Company should enter into  negotiations with the Purchaser to
determine  if a merger or other  form of  acquisition  might be  possible.  This
decision  to pursue  such a  transaction  was based on the fact that many of the
concerns of  management  and the Board of Directors  regarding the trends in the
direct  marketing  business  previously  discussed  were becoming more acute and
causing further erosion of operating  margins of the Target Business.  Broadview
Associates  was  contacted  to  assist  the  Company  in  discussions  with  the
Purchaser.

         Broadview  Associates  arranged for a meeting between the two companies
on  January  23,  1996.  Broadview  Associates  provided  financial  information
regarding  the Company in advance of that meeting  subject to a  confidentiality
agreement.  The  discussions  were  focused  on giving  the  Purchaser  a better
understanding   of  the  Company's   various   businesses   and  their  relative
profitability.

         The Purchaser  sent a proposal to the Company's  management on February
13, 1996. The proposal  provided that the Purchaser would purchase only selected
assets of The Programmer's SuperShop,  the corporate sales group and the TPS Web
Site. It would not purchase the Personal  Computing  Tools' catalog  business or
the ISC business.  In consideration for the assets of TPS, the Purchaser offered
to pay $7,000,000 in cash and $3,500,000 in a note payable due in the year 2000.
The Company would provide the Purchaser with  $2,000,000 in tangible net assets,
excluding  cash and  liabilities  under a line of credit.  Any  shortfall to the
$2,000,000  requirement  would be deducted from the purchase price. An escrow of
$1,000,000 would be established to cover post-closing  adjustments.  The Company
would also receive warrants to purchase 400,000 shares of the Purchaser's stock.

         The proposal was  subsequently  reviewed and rejected by the  Company's
Board  of  Directors  in late  February  1996.  Both  management  and  Broadview
Associates  updated the Board of Directors  with respect to the  Company's  most
recent  operating  performance  and the  status  of the  factors  affecting  the
industry.  Given their view of the market, Broadview Associates recommended that
a strategic arrangement with another  computer-related  direct marketing company
was essential to improve SDC's financial return on
    


                                      -13-

   
investment. Based on these recommendation, the Board of Directors concluded that
it was essential to find a buyer for the direct  marketing  business if it would
improve the return on investment.  However,  the Board of Directors decided that
the offer put forward by Programmer's Paradise was not adequate enough to accept
outright.  The Board of Directors instructed Broadview Associates to solicit any
potential interest from many of the same companies that were approached in early
January 1995. At the same time, the Board of Directors instructed  management to
continue  discussions  with  Programmer's  Paradise  and  offered a proposal  of
$14,000,000 for the assets of the TPS operation.

         Over the next month,  Broadview  contacted the list of qualified buyers
which  included many of the  companies  from the prior year as well as three new
prospects.  Telephonic  meetings  were held with two prospects in March of 1996,
after  receiving  informational  packages  from  Broadview  Associates.  Neither
company decided to submit an offer for the Company.
    

         Programmer's  Paradise  did  not  respond  to the  counter  offer,  but
requested  that a second  meeting be held on March 26,  1996.  At that  meeting,
discussions  centered  on a review of the recent  financial  performance  of the
Company and its various operations. Current financial information of the Company
was discussed as well as the  $14,000,000  counter-proposal  and the  $2,000,000
guarantee for net tangible assets.  Extensive  discussions followed and a verbal
proposal was put forward for  $11,000,000,  composed of  $8,000,000  in cash and
$3,000,000  in shares of the  Purchaser's  common  stock.  It also included some
adjustments  to the purchase  price for  variations in tangible net assets,  the
balance  sheet and  revenues of the Target  Business  prior to closing that were
unacceptable  to the  Company.  The  tangible  net  asset  requirement  was then
discussed.  Management  of the Company  requested  that the  tangible net assets
requirement  should be reduced to $1,500,000.  Agreement was not reached on this
issue and the meeting was adjourned.

   
         Over the next two weeks,  several  discussions were held with the Board
of  Directors  of the  Company  and  then  between  the  management  of the  two
companies.  In early  April of 1996,  the  Company's  management  asked that the
proposed  purchase  price of  $11,000,000  be  composed of all cash and that the
Company's tangible net asset requirement be reduced to $1,500,000.

         On April 10, 1996,  the Purchaser  submitted a new outline of the terms
of the proposed transaction.  Under these terms the Purchaser would purchase the
assets of TPS for a purchase  price of  $11,000,000  cash, or $8,000,000 in cash
and  3,000,000  shares of the  Purchaser's  common  stock.  The shares  would be
restricted  securities until registered following the release of the Purchaser's
next annual  report on Form 10-K for the  December  31, 1996  fiscal  year.  The
tangible net assets  requirement  was reduced to  $1,500,000.  In addition,  the
Purchaser would receive from the Company  warrants to purchase 250,000 shares of
the Company's Common Stock at $2.50 per share.  Also introduced by the Purchaser
was a requirement for an additional $500,000 to be held in escrow and a negative
variation to a transition plan which included  purchase price  adjustments based
on declines in revenue during the transition period.

         The  Company's  management  responded  to that latest  proposal  with a
letter on April 11, 1996.  On April 19, 1996 another  proposal was  submitted by
the Purchaser  which called for a purchase  price of  $11,000,000  in cash.  The
proposed  tangible  net asset  requirement  was  reduced to  $1,500,000  and the
purchase price would be adjusted upward if the Company exceeded that number. The
negative  variation  from the  transition  plan was modified  and the  Purchaser
agreed to pay $85,000 in severance costs with respect to the German  operations.
It also included a requirement for the Company and certain  stockholders to sign
a no-shop agreement.
    

         Negotiations continued between the management of the two companies and,
on April 25, 1996,  another proposal was submitted to the Company that broadened
the definition of the equipment included in the purchase and further refined the
negative variation in revenues during the transition  period.  This proposal was
discussed with the Company's Board of Directors and management.

   
         On April 30, 1996, the Company and the Purchaser  entered into a letter
agreement for the exchange of confidential  information  regarding the Company's
TPS  business.  In the letter  agreement,  the  Company  agreed to  provide  the
Purchaser  with  evaluation  materials  solely for the purpose of conducting due
diligence  investigations and evaluating a possible  transaction between the two
parties  relating to the Target  Business.  The  Purchaser  agreed to keep these
evaluating materials confidential. The Company agreed that for 60 days after the
signing of the letter agreement, it would not dispose of 
    


                                      -14-


the Target Business, issue or purchase its own capital stock, merge with another
entity or solicit or continue  discussions  with other entities  relating to the
sale of the Target Business. In addition,  several principal stockholders agreed
not to transfer  any shares of capital  stock of the  Company  during the 30-day
period  after the  signing of any  definitive  agreement.  Finally,  the parties
agreed that if and only if they did not enter into an agreement  for the sale of
the Target Business,  and if certain events occurred within 120 days of the date
of the letter  agreement,  the Company would pay the Purchaser a break-up fee of
$120,000.  These  events  included  the sale of the Target  Business  to another
entity or a change in control of the Company.

   
         On May 7, 1996 the Board of Directors  retained Adams,  Harkness & Hill
("Adams,   Harkness")  to  render  a  fairness   opinion  with  respect  to  the
Transaction.  It is the opinion of Adams, Harkness & Hill that the consideration
to be received by the Company is fair to the Company  from a financial  point of
view (See  "Opinion of Financial  Advisor").  In October 1993,  Adams,  Harkness
rendered  an opinion to the Company in  connection  with a  recapitalization  of
preferred stock of the Company.

         On May 15,  1996,  the Company held a meeting of the Board of Directors
at which  detailed  presentations  were made by  management  and  legal  counsel
regarding  the proposed  sale and other  matters.  Management  and legal counsel
reviewed  the terms of the  Agreement,  outlined  the  benefits and risks of the
proposed  Transaction,  and answered a number of questions  about the  business,
legal, tax and accounting aspects of the Transaction.  The Directors unanimously
resolved that the proposed sale was expedient,  fair and in the best interest of
the Company and its stockholders. On May 16, 1996, the Company and the Purchaser
executed the Agreement of Purchase and Sale of Assets subject to approval of the
Company's stockholders. See "The Agreement".

         As of May 16, 1996, five persons, consisting of officers and members of
the Board of Directors  representing  some of the Company's larger  stockholders
and representing  approximately  31% of the then  outstanding  shares of capital
stock of the Company, agreed to vote all shares of capital stock held by them to
approve the proposed Transaction.  These holders of capital stock of the Company
each separately  entered into voting  agreements with the Purchaser whereby such
holder  agreed to vote its shares in favor of the  Transaction  and delivered an
irrevocable  proxy in favor  of the  Purchaser  which  may be  exercised  by the
Purchaser only if it appears that the holder has not rendered a written  consent
in favor of the Transaction. See "The Transaction--Voting Agreements; Consent to
Transaction."
    

REASONS FOR THE TRANSACTION

   
         The Board of Directors  believes that the  Transaction is expedient and
fair  to  and  in the  best  interests  of the  Company  and  its  stockholders.
Accordingly,  the Board of Directors has unanimously  approved the Agreement and
the Transaction. At meetings of the Board of Directors held on February 15, 1996
and May 15, 1996, and on several informal  conferences of the Board of Directors
held during the interim  before  final  approval of the  Transaction  on May 15,
1996. The Board of Directors also carefully  reviewed the terms of the Agreement
and the Transaction with the Company's management, and representatives from each
of Broadview Associates, Testa, Hurwitz & Thibeault, counsel to the Company, and
a representative from Adams, Harkness & Hill.
    

         In reaching  its  conclusions,  the Board of Directors  considered  the
following principal factors:

         1. Current industry,  economic and financial market conditions relating
to the Company as a whole and to the Target Business separately,  as well as the
financial  condition,  assets,  liabilities,  businesses  and  operations of the
Company as a whole and of the Target Business separately,  both on an historical
and prospective basis.

         2. The belief of the Board of Directors  that the industry in which the
Target  Business  operates is rapidly  maturing,  highly  competitive  and price
sensitive,  and that further  consolidation  and  possible  erosion of operating
margins will occur.

         3. The belief of the  Company's  management  and the Board of Directors
that certain  trends in the software  marketplace  are  adversely  affecting the
Company's  margins and  ability to compete  effectively,  including  the need of
software  distributors  to  achieve  rapidly  larger  critical  mass  to  obtain
profitability,

                                      -15-


the trend towards  commodity  pricing of software  products,  and the increasing
domination of the market and distribution  channels by large software  companies
such as Microsoft Corporation.

         4. The belief of the  Company's  management  and the Board of Directors
that the increasing consolidation in the software market is further accelerating
domination of market share by a few larger, catalog distributors.

   
         5. The belief of the  Company's  management  and the Board of Directors
that catalog  software  distribution is being  "disintermediated"  by electronic
distribution  channels,  such as  CD-ROM  and the  Internet,  allowing  software
vendors to market  directly to consumers  and thereby  eliminating  the "content
value" of the catalog distributor.

         6. The belief of  management  that the  Internet  could have a dramatic
effect on the way individuals and companies purchase software,  thereby reducing
the value of traditional direct marketing companies such as SDC.
    

         7. The  absence of more  attractive  offers  for the  Target  Business,
whether in cash or securities of another publicly-traded corporation.

         8. The  recommendation  of the Company's  management and its investment
banker, Broadview Associates, to enter into the proposed Transaction.

         9. The  opinion of Adams,  Harkness & Hill,  an  independent  financial
advisor  engaged by the Company,  that the  consideration  to be received by the
Company  pursuant to the Agreement is fair to the Company from a financial point
of view. See "Opinion of Financial Advisor."

   
         10. The proposed terms and structure of the Transaction, which includes
an immediate cash payment of  $10,000,000 to the Company.  See "The Agreement --
Purchase Price."

         11. The  potential  utilization  of the cash  proceeds  to finance  the
working capital  requirements of the Company's profitable ISC subsidiary without
resorting to raising  additional equity capital at possibly dilutive prices. See
"The Transaction -- Use of Proceeds."

         12.  The  results  of the  Company's  efforts  to  identify  other more
attractive  alternatives  and acquisition  candidates with respect to the Target
Business and the likelihood that a transaction more favorable to the Company and
its stockholders could be consummated in the near term, as well as the risk that
another  transaction could be negotiated  without also jeopardizing the proposed
Transaction with the Purchaser.
    

         13. The Purchaser's  desire to acquire only selected assets and certain
specific  liabilities  associated  with the  Target  Business  and the  Board of
Directors  desire to expand the scope of the  Company's  ISC  business to pursue
more profitable opportunities in network security solutions.

         14. The belief of the Board of Directors  that,  based on the foregoing
reasons,  the sale of the Target Business at this time would be expedient and in
the best interests of the Company and its stockholders as a whole.

         In view of the wide variety of factors  considered in  connection  with
its  evaluation  of the  Transaction,  the  Board of  Directors  did not find it
practicable  to, and did not,  quantify or otherwise  attempt to assign relative
weights to the specific factors considered in reaching its determination.

   
         Considering all of the above factors,  the Board of Directors concluded
that it is likely that in an  increasingly  competitive  environment  the Target
Business  would not have a value higher than that which existed at the time that
the Transaction was approved. The Board also considered that the potential for a
reduction in the value or  profitability  of the Target Business over time might
negatively  impact the Company's  public stock price.  In addition,  management,
with its intimate  knowledge  of the areas of operation of the Target  Business,
had concluded that it was unlikely in the near term that any purchaser  would be
willing to pay a price  higher than that to be received in the  Transaction  and
communicated this to the Board of Directors.  See "The Transaction -- Background
of the Proposed Sale."
    

                                      -16-


PURCHASE PRICE

   
         The purchase  price to be paid by the  Purchaser to the Company for the
Target  Business  (the  "Purchase  Price")  will consist of (i) a payment at the
closing  of the  Transaction  (the  "Closing")  of  $10,000,000  in  immediately
available  funds,  subject to adjustment for variations in revenues and tangible
net assets of the Target Business as of the Closing,  as further described below
(the  "Closing  Payment"),  and (ii) a payment of  $1,000,000 to an escrow agent
under a one-year  escrow  arrangement  (the "Escrow  Fund").  The escrow  period
expires on the date one year after the Closing,  subject to claims made prior to
such date.  Up to $500,000 of the Escrow Fund may be used by the Purchaser as an
offset to the Purchase Price if any  adjustments  are made because of variations
in the revenues or tangible net assets as of the Closing from estimates provided
by the Company of the  revenues and tangible net assets as of the signing of the
Agreement.  The balance of the  escrowed  funds may be used by the  Purchaser to
satisfy general claims of indemnity under the Agreement.

         The aggregate  purchase price of  $11,000,000  assumes that the Company
will  transfer to the  Purchaser  as of the Closing  tangible  net assets of the
Target Business that equal $1,500,000.  These net assets are comprised primarily
of accounts receivable,  inventory,  equipment,  and other assets related to the
TPS catalog operation. In addition to the assets transferred, the Purchaser also
agreed  to assume  certain  liabilities  including  accounts  payable  and other
accrued expenses relating to the TPS catalog business. The Purchaser also agreed
to assume a capitalized  lease  obligation of the Company for a computer  system
relating to the TPS catalog business. The following liabilities are specifically
excluded  from the  transfer  of assets  relating  to the Target  Business:  all
employee-related  expenses  except  those  specifically  assumed;  brokerage  or
finder's fees; stockholder  obligations;  secured debt; taxes; product liability
and warranty  claims;  leases of real property and certain  operating  leases of
personal  property;  and shutdown  costs  associated  with the Company's  German
operations,  except  that the  Purchaser  agrees to pay  one-half  of the German
subsidiary shutdown costs up to $85,000.

         For purpose of calculating  the purchase price  adjustments,  "Tangible
Net Assets" means an amount equal to the  difference  between the total tangible
purchased  assets  relating to the Target  Business and the  liabilities  of the
Target  Business  included  as  "accounts   payable-trade"  and  "other  accrued
expenses"  in respect of the Target  Business,  after  taking  into  account the
Permitted  Adjustments noted below, but excluding "Excluded Assets" or "Excluded
Liabilities." For purposes of this calculation,  "Permitted  Adjustments"  means
(i)  indebtedness  for  borrowed  money and the  liabilities  not included as an
assumed  liability  (that is, trade  payables and unfilled  purchase  orders for
inventory, and liabilities under contracts assigned to the Purchaser),  (ii) the
amount of all accounts  receivable which are considered to be uncollectible  and
are actually  written off, or are in excess of the stated allowance for doubtful
accounts as of the Closing Date,  (iii) tax credits and other benefits which are
not  available to the Company  after the  Closing,  (iv) the value of assets not
transferred  to the  Purchaser,  (v)  one-half  the  costs  associated  with the
preparation of the estimated financial statements as of the Closing reflected as
an expense and deducted  from  Tangible  Net Assets,  and (vi) the amount of all
product  returns  prior to the  delivery  of the closing  financial  statements.
"Excluded  Assets"  means those  contracts and assets which are unrelated to the
Target  Business  and  which  are not  transferred  as part of the  Transaction.
"Excluded  Liabilities"  means all other debts and  obligations  of the Company,
other than trade payables and unfilled  purchase orders for the Target Business,
and liabilities in respect of contracts assigned to the Purchaser.
    

         Within  five days prior to the  Closing  Date,  the  Purchaser  and the
Company will prepare an estimated Balance Sheet and Statement of Revenue for the
Target Business,  in accordance with generally accepted  accounting  principles.
Based on those estimates,  if the Tangible Net Assets of the Target Business are
less than  $1,500,000  as of the  Closing  Date,  the  payment to the Company at
Closing  shall  be  reduced,  dollar  for  dollar,  by an  amount  equal to such
shortfall  and, if the Tangible Net Assets of the Target  Business are more than
$1,500,000 as of the Closing  Date,  the payment to the Company at Closing shall
be increased,  dollar for dollar, by an amount equal to such excess. The Company
expects the Tangible Net Assets to be  approximately  $1,500,000  at the time of
the Closing,  although it may increase or decrease by as much as $200,000 at any
time because the Company  experiences  regular daily fluctuations in its working
capital and cash flow based on the amount of  customer  orders or  shipments  of
inventory received during any business day.



                                      -17-


   
         The Purchase Price is also adjusted for declines in revenues forecasted
prior  to the  Closing  and set  forth in a  transition  plan  agreed  to by the
parties.  If,  during the thirty days  preceding  the Closing  Date,  the actual
revenues from  operations of the Target  Business are no more than 12% less than
the Company's  projected  revenues for this period  reflected on the  Transition
Plan (as defined below),  the Purchase Price shall not be reduced.  If, however,
such revenues are greater than 12% and up to 17% less than that reflected on the
Transition  Plan, the Purchase Price is reduced by $1,000,000.  If such revenues
are greater than 17% and up to 27% less than that  reflected  on the  Transition
Plan, the Purchase Price is reduced by $2,000,000.  If such revenues are greater
than 27% and up to 32% less than that  reflected  on the  Transition  Plan,  the
Purchase Price is reduced by  $4,000,000.  If such revenues are greater than 32%
and up to 42% less than that  reflected  on the  Transition  Plan,  the Purchase
Price is reduced by $6,000,000. Finally, if such revenues are more than 42% less
than that  reflected on the  Transition  Plan,  the Purchase Price is reduced by
$8,000,000.
    

         The Company has provided the Purchaser with a transition  plan prepared
by the Company  (the  "Transition  Plan").  The  Transition  Plan  provides  for
projected gross revenue of at least  $12,300,000 for the quarter ending June 30,
1996, allocated by each month as follows:  $3,600,000 of estimated gross revenue
for April  1996;  $4,200,000  of  estimated  gross  revenue  for May  1996;  and
$4,500,000 of estimated gross revenue for June 1996. The  adjustments  described
in this  paragraph  and the  preceding  paragraph  are referred to herein as the
"Estimated Adjustment."

         Within  45 days  after  the  Closing  Date,  auditors  selected  by the
Purchaser will prepare an audited  balance sheet of the Target  Business,  as of
the day  immediately  preceding the Closing Date, and an unaudited  statement of
revenue  from  operations  of the  Target  Business  for the  thirty-day  period
preceding  the  Closing.  The  balance  sheet and  statement  of revenue  may be
adjusted to take into  account  certain  agreed-upon  adjustments.  This audited
balance  sheet is  referred  to herein as the  "Closing  Balance  Sheet" and the
unaudited  statement of revenue is referred to herein as the "Closing  Statement
of Revenue." If the Tangible Net Assets of the Business being purchased shown on
the Closing  Balance  Sheet is more or less than  $1,500,000  (the  shortfall or
excess  being  referred  to as the "Final  Adjustment"),  the  Purchaser  or the
Company  shall pay to each other an amount  necessary to reconcile the Estimated
Adjustment and the Final Adjustment.  Additionally,  if during the 30-day period
prior to the Closing, the actual revenues from operations of the Target Business
are more than 12% less than the  projected  revenue set forth in the  Transition
Plan, then the Purchase Price will be reduced by an amount  corresponding to the
percentage decrease in actual revenue from estimated revenue as set forth in the
Transition Plan (as described above).

REIMBURSEMENT OF CERTAIN SHUTDOWN EXPENSES

   
         The  Purchaser  has agreed to reimburse the Company for one-half of all
severance costs related to the closing of the Company's Germany operations.  The
total  severance  cost  relating to the shutdown of the German  operation is not
expected  to  exceed  $120,000.  Hence,  the  Company  expects  that  it will be
reimbursed by the Purchaser an amount approximately $60,000. The Agreement calls
for a  maximum  reimbursement  liability  of the  Purchaser  to the  Company  of
$85,000. All other shutdown costs, as well as all other severance costs, are the
responsibility of the Company.
    

TRANSITION PLAN PRIOR TO CLOSING; EMPLOYEE RETENTION PLAN

   
         The Agreement contains certain  provisions  regarding the transition of
the Target  Business  from the Company to the Purchaser  which are  incorporated
into a Transition  Plan jointly  prepared by the Company and the Purchaser.  The
Transition  Plan,  in  addition  to  providing  the  Purchaser  with  access  to
information   concerning   the  Target   Business   through  the  Closing  Date,
incorporates an employee  retention plan (the "Employee  Retention  Plan").  The
Employee  Retention  Plan  has  been  designed  to  provide  strong  incentives,
including, without limitation,  bonuses and severance packages, for employees of
the Company to continue their  employment  through their  agreed-upon  departure
date.  Should any such employee  terminate his or her employment  prior to their
agreed-upon departure date, the employee will forfeit all rights to the benefits
afforded by the Employee  Retention  Plan. The Board of Directors  believes that
the Employee  Retention Plan will help the Company achieve or exceed its revenue
milestone  under the Transition  Plan and its Tangible Net Asset  requirement of
$1,500,000  as of the  Closing,  thereby  maximizing  the  value  of the  Target
Business and increasing the purchase price.
    


                                     -18-


         The severance package provided for in the Employee  Retention Plan is a
combination  of  cash  payments,   accelerated  vesting  of  stock  options  and
continuation  of medical and dental  coverage.  The Purchaser has also agreed to
provide certain outplacement services and enhancements.

   
         Prior to the Closing,  the Purchaser shall designate those employees it
desires to employ in its business  following the Closing Date, but the Purchaser
has no obligation to employ any of such  employees.  However,  it is anticipated
that  approximately  90  employees of the Company  will be  terminated.  Of this
amount, 80 employees will represent employees currently working in the corporate
offices  located in  Pembroke,  Massachusetts,  with the  remaining 10 employees
employed at the  Company's  German  subsidiary  operation,  located in Dortmund,
Germany.
    

         Severance  Plan.  The Board of  Directors,  at the request of Company's
management,  has approved a severance  package for all employees.  The severance
package is a combination of cash payments, accelerated vesting of stock options,
and continuation of medical and dental coverage.  All employees must remain with
the Company until their agreed-upon  separation date. If any employee decides to
leave the employ of the Company prior to his or her agreed-upon separation date,
he or she will forfeit their rights to any severance benefits.

         The cash  portion  of the  severance  plan is based on a formula  which
takes  into  account  the  employee's  level  of  responsibility,  as  well as a
component  that pays the  employee  an amount  based on length of  service.  The
following  outlines  the  severance  payments to be awarded  based on job level:
directors are entitled to receive 12 weeks of  severance;  managers are entitled
to receive 4 weeks of severance;  supervisors are entitled to receive 3 weeks of
severance; and all other employees are entitled to receive 2 weeks of severance.
To be entitled to the severance payments,  employees who are not terminated must
remain with the Company through their agreed-upon  departure date to receive the
benefit of any severance payment.

   
         All employees  being  terminated are guaranteed a minimum of four weeks
severance based on the above formula.  The Company estimates that the total cash
outlay for  severance  payments to all  employees,  including  accrued  vacation
costs, bonuses and commissions,  will be approximately  $700,000.  The amount of
severance payments is summarized by classes of employees as follows:  directors,
$93,000; managers, $44,000; supervisors,  $63,000; U.S. employees, $183,000; and
the personnel of the German operations,  $120,000.  Of the aggregate amount, the
Company has also allocated  severance  payments of $88,000 for key employees and
accrued sales bonuses, and approximately $150,000 of accrued vacation costs.
    

         In addition to the above formula,  all employees  terminated  will also
receive one additional week of base  compensation  for each year of service with
the Company. This award is rounded up to the nearest year, so that all employees
receive at least one week of base compensation in this computation. For example,
if a employee  has been  employed by the Company for one and a half years,  then
his or her severance would be increased by two weeks. The final component of the
severance  plan is a one month  continuation  of medical  and  dental  coverage.
Employees must be employed at the date of separation to receive this benefit.

   
         Vesting of Employee  Stock  Options.  In addition to the cash  payments
made to all  terminated  employees,  the Board of Directors  has also approved a
plan that will accelerate the vesting of all employee  options as of the date of
separation.  If the proposed Transaction is consummated,  the Board of Directors
has also determined to accelerate the unvested and unexercisable  portion of all
stock options for shares of Common Stock held by all employees,  including those
terminated  as a result of the  Transaction  and those who remain  with  Company
following the  Transaction.  Similar to the cash portion of the  severance  plan
described  above,  employees must remain with the Company until the date of each
employee's  agreed-upon departure date to receive the benefit of the accelerated
vesting of stock options.  The Board of Directors  believed that acceleration of
unvested  stock  options was a reward for all  employees  who helped to grow the
value of the Target  Business  during the last few  years.  Because  most of the
options were granted in the past to management and employees  based on the value
of the Target  Business,  the Board of  Directors  believed it was  important to
provide  incentives for all employees  upon  conclusion of the operations of the
Target Business. The Board of Directors believed that the acceleration
    

                                      -19-


   
of stock options and severance  payments to employees who remain with the Target
Business  through the Closing  Date will help the Company  achieve or exceed its
revenue  milestones  under  the  Transition  Plan  and its  Tangible  Net  Asset
requirement of $1,500,000 as of the Closing, thereby maximizing the value of the
Target Business and increasing the purchase price for the Target  Business.  The
Board of  Directors  also  believed  that the  acceleration  of  options  was an
important  component of employee  severance.  Since  approximately  80 employees
working in the corporate  offices located in Pembroke,  Massachusetts,  could be
terminated as a result of the Transaction, the Board of Directors believed these
employees should receive additional  benefits following  termination in order to
ameliorate  the impact of  termination.  Moreover,  the Board of Directors  also
believed that to not accelerate stock options for the  non-terminated  employees
would provide a disincentive  for those  employees who remained with the Company
to help with the growth of the Company's ISC business -- that is,  employees who
remained  with  the  Company  were  penalized  vis-a-vis  employees  who  may be
terminated.
    

         As of May 8, 1996,  there were  options to  purchase  an  aggregate  of
986,831 shares of Common Stock at a weighted-average exercise price of $1.32 per
share. Of this amount,  options to purchase  446,601 shares are currently vested
and  exercisable,  and options to purchase 540,230 shares will become vested and
exercisable  if  the  Transaction  is  consummated.  Executive  officers  of the
Company,  Messrs.  Barry Bycoff,  Richard  Kosinski,  James  O'Connor and Joseph
Burke,  currently  hold options to purchase an  aggregate  of 775,000  shares of
Common Stock at a  weighted-average  exercise price of $1.22 per share.  Of this
amount,  options to purchase 395,000 shares are currently  exercisable as of the
record date, and options to purchase  380,000 shares will become  exercisable if
the  Transaction is consummated.  Mr. Bycoff,  the President and Chief Executive
Officer of the  Company,  currently  holds  options to purchase an  aggregate of
535,000 shares of Common Stock at a weighted-average exercise price of $1.02 per
share. Of this amount, Mr. Bycoff holds options to purchase 387,500 shares which
are currently  vested and  exercisable,  and options to purchase  147,500 shares
will become exercisable if the Transaction is consummated. Mr. Richard Kosinski,
President of the Company's ISC subsidiary and a  Vice-President  of the Company,
currently hold options to purchase an aggregate of 75,000 shares of Common Stock
at a  weighted-average  exercise price of $1.71 per share.  Of this amount,  Mr.
Kosinski  holds no  options  which are  currently  vested and  exercisable,  but
options to purchase 75,000 shares will become  exercisable if the Transaction is
consummated. Mr. O'Connor, Chief Financial Officer of the Company, holds options
to purchase an aggregate of 85,000 shares of Common Stock at a  weighted-average
exercise price of $1.71 per share. Of this amount, Mr. O'Connor holds no options
which are  currently  vested and  exercisable,  but options to  purchase  85,000
shares will become  exercisable if the  Transaction is  consummated.  Mr. Joseph
Burke,  Vice  President  of Catalog  Operations,  holds  options to  purchase an
aggregate of 80,000  shares at a  weighted-average  exercise  price of $1.51 per
share.  Of this amount,  Mr. Burke holds options to purchase  7,500 shares which
are vested and  exercisable,  and options to purchase  72,500 shares will become
exercisable if the Transaction is consummated.

GOVERNMENTAL APPROVALS

   
         There are no federal  or state  regulatory  requirements  which must be
complied  with,  or pursuant to which  approval  must be  obtained,  in order to
consummate the  Transaction,  other than  compliance  with local bulk sales laws
regarding notice to the Company's creditors of the proposed Transaction.
    

CLOSING

   
         If the Proposal is approved by the stockholders, it is anticipated that
the Closing of the Transaction will take placed at the offices of Testa, Hurwitz
& Thibeault,  LLP, High Street  Tower,  125 High Street,  Boston,  Massachusetts
02110, at 10:00 a.m., local time, on June 28, 1996, or such other date, place or
time as the parties to the Agreement shall mutually agree upon.
    

THE PURCHASER

         The  Purchaser  is an  international  direct  marketer  of  third-party
software for  microcomputers,  servers and  networks,  operating  through  three
separate  distribution  channels  in the  United  States  and  Europe,  catalog,
corporate  reseller  and  wholesale  distribution,  with a  strategic  focus  on
expanding its catalog activities aimed at people who design,  program,  document
and support software. The Purchaser currently offers catalogs in local languages
and with  prices in local  currencies  in the  United  States,  Italy,  Germany,
Austria, the United Kingdom and France.


                                      -20-

         The Purchaser's  strategy is to build upon its  distinctive  catalogs -
the  established   Programmer's   Paradise  catalog,   directed  at  independent
professional  programmers,  and its offshoot,  Programmer's  Paradise  Corporate
Developer   ("Corporate   Developer"),   introduced  in  1994  and  directed  at
programmers  working  in large  corporations.  These  catalogs  are  full  color
"megalogs" created in-house,  which combine  traditional catalog sales offerings
with  detailed   product   descriptions,   magazine  style   articles,   product
announcements  and interviews  with industry  leaders,  and contain  substantial
amounts of paid and cooperative advertising.  In 1995, the Purchaser distributed
over 2.9 million  catalogs,  typically  featuring  more than 1,300 stock keeping
units ("SKUs") in each catalog.

         The Purchaser operates three separate  distribution  channels - catalog
operations  (Programmer's  Paradise,  Corporate  Developer and System  Science),
corporate  reselling to large  accounts  (Corsoft in the U.S.,  ISP*D in Munich,
Germany and ISP*F in Paris,  France) and wholesale  distribution  to dealers and
large resellers (Lifeboat  Distribution in the U.S. and Lifeboat Italy in Milan,
Italy).  Through its multiple  channels,  the Purchaser  offers more than 10,000
SKUs,  consisting of technical and general business application  software,  from
over  1,100  publishers  at prices  generally  discounted  below  manufacturers'
suggested retail prices. The Purchaser's catalogs contain substantial amounts of
advertising  and offer one of the most  complete  collections  of  microcomputer
technical  software,   including  programming   languages,   tools,   utilities,
libraries,  development  systems,  interfaces and communications  products.  The
Purchaser is located at 1163 Shrewsbury  Avenue,  Shrewsbury,  New Jersey 07702,
telephone (908) 389-8950.

OPINION OF FINANCIAL ADVISOR

   
         The Company  retained  Adams,  Harkness & Hill  ("Adams,  Harkness") to
render to its Board of Directors an opinion as to the fairness to Company,  from
a financial  point of view, of the  consideration  to be received by the Company
for all of the assets,  properties and business as a going concern of the Target
Business in the Transaction.  Adams,  Harkness has rendered a written opinion to
the Company's Board of Directors to the effect that, as of May 15, 1996, the $11
million to be received  by the  Company  for the Target  Business is fair from a
financial  point  of view,  to the  Company  (the  "Adams,  Harkness  Opinion").
Although  Adams,  Harkness  delivered  an  opinion  to the  Company's  Board  of
Directors   concerning   the  fairness  of  the   Transaction,   the  amount  of
consideration   to  be  exchanged  in  the  Agreement  was  determined   through
negotiations between the Company and the Purchaser, and not by Adams, Harkness.

         The Adams,  Harkness  Opinion was prepared for the  Company's  Board of
Directors,  is directed  only to the fairness to the Company as of May 15, 1996,
from a  financial  point of view,  of the  consideration  to be  received by the
Company and does not constitute a recommendation to any stockholder as to how to
vote.

         In  rendering  its  opinion,  Adams,  Harkness  did not make or seek to
obtain  appraisals of the assets of the Target  Business in connection  with its
analyses of the valuation of the Target  Business.  Adams,  Harkness relied with
the Company's consent and without independent verification upon the accuracy and
completeness of all of the financial information reviewed by it for the purposes
of its opinion. With respect to any financial forecasts reviewed relating to the
prospects of the Company or the business, Adams, Harkness assumed that they were
reasonably prepared on a basis reflecting the best currently available estimates
and judgments of the Company's management as to the future financial performance
of the Company.  No limitations were imposed by the Company's Board of Directors
upon Adams,  Harkness with respect to the  investigation  made or the procedures
followed  by Adams,  Harkness  in  rendering  its  opinion.  The Company and its
management  cooperated  fully  with  Adams,  Harkness  in  connection  with  its
investigation.  In its analyses,  Adams, Harkness made numerous assumptions with
respect to industry  performance,  general business and economic  conditions and
other  matters,  many of which are  beyond  the  Company's  and the  Purchaser's
control. Any such estimate is not necessarily indicative of actual values, which
may be significantly more or less favorable than as set forth therein. Estimates
of values of companies do not purport to be  appraisals or  necessarily  reflect
the prices at which  companies may actually be sold.  Because such estimates are
inherently subject to uncertainty,  none of the Company,  Adams, Harkness or any
other person assumes responsibility for their accuracy.
    

         In rendering its opinion,  Adams,  Harkness,  among other  things:  (i)
analyzed certain publicly available  financial  statements and other information
concerning the Company;  (ii) analyzed certain internal financial statements and
other  financial  and  operating  data  concerning  the  Company  and the


                                      -21-

   
Target  Business  prepared by the  management  of the  Company;  (iii)  analyzed
certain  financial  forecasts  prepared by the  management of the Company;  (iv)
discussed  the past and  current  operations  and  financial  condition  and the
prospects  of the Company and the Target  Business  with the  management  of the
Company; (v) reviewed the reported prices and trading activity for the Company's
Common Stock; (vi) compared the financial  performance of Company and the prices
and trading  activity of the  Company's  Common Stock with that of certain other
comparable  publicly traded companies and their  securities;  (vii) reviewed the
financial  terms,  to the  extent  publicly  available,  of  certain  comparable
acquisition  transactions;  and (viii)  reviewed and  discussed  with the senior
management of the Company the strategic  rationale for the  Transaction  and the
benefits of the Transaction to the Company.
    

         In rendering  its opinion to the Company's  Board of Directors,  Adams,
Harkness  performed and presented certain financial  information and comparative
analyses, with such other factors as it deemed relevant,  including, among other
things:

   
         Historical Stock Trading and Financial Statement  Analysis.  As part of
its analysis,  Adams, Harkness reviewed and analyzed selected historical trading
prices and volumes for Company's Common Stock,  including daily price and volume
information  from January 1, 1995 to May 15, 1996. The average per share closing
prices of the Company's Common Stock for the various periods ending May 15, 1996
were:  $1.79 for the  previous 12 months;  $1.81 for the  previous  four months;
$2.00 for the previous two months;  $2.24 for the previous month;  $2.28 for the
previous 20 trading days;  $2.56 for the previous 10 trading days; $2.63 for the
previous five trading days;  and $2.61 for the previous  three trading days. The
Company's  Common  Stock closed at $2.50 on May 15,  1996.  In addition,  Adams,
Harkness  reviewed and analyzed  selected  annual and quarterly  historical  and
forecasted income  statements and selected annual historical  balance sheets for
the Company.  Adams, Harkness also reviewed and analyzed selected historical and
projected income statement information relating to the Target Business.

         Peer Group  Comparison.  Adams,  Harkness  compared  certain  financial
information of the Company and Target Business with a group of several  publicly
traded  computer  distribution  companies  including  but not limited to,  Micro
Warehouse,  Inc.,  Programmer's  Paradise, Inc.,  CDW  Computer  Centers,  Inc.,
Software Spectrum,  Inc., and Egghead Inc. Such financial  information included,
among other things, market valuation, stock price as a multiple of earnings, and
aggregate market value as a multiple of revenues.  In particular,  such analysis
showed that on average after  excluding  both the maximum and minimum values for
each valuation  metric,  as of May 15, 1996, based on the closing prices for the
respective  common  stocks,  this  group of common  stocks  traded at 26.5 times
annualized  1995  earnings  per share,  20.1 times  annualized  1996  forecasted
earnings per share and 17.2 times annualized 1997 forecasted  earnings per share
(based on research analysts' estimates as reported by First Call), and 0.5 times
the last 12 months'  reported  revenues.  By comparison  and using the financial
results and  projections  prepared by the  management  of the  Company,  the $11
million to be  received by the  Company  for the Target  Business  resulted in a
transaction   value  of   approximately  22  times  the  Target  Business'  1995
annualized,  fully  taxed net  earnings,  22 times  the  Target  Business'  1996
annualized,  projected,  fully  taxed  net  earnings,  and 21 times  the  Target
Business' 1997 annualized, projected, fully taxed net earnings.


         Analysis of Selected Precedent  Transactions.  Adams, Harkness examined
selected precedent transactions involving computer distribution companies.  Such
analysis resulted in a mean transaction  valuation of 24.5 times last 12 months'
net income,  0.2 times last 12 months'  revenues  and 2.3 times book  value.  By
comparison  and using the  financial  results  and  projections  prepared by the
management of the Company, the $11 million to be received by the Company for the
Target Business  resulted in a transaction  value of  approximately 20 times the
Target  Business'  last  twelve  months  revenues,  and 4.91  times  the  Target
Business' book value.

         Multiple Analysis.  Adams,  Harkness prepared an analysis that reviewed
the  aggregate  consideration  to be  received  by the  Company  pursuant to the
Agreement  as a multiple of various  financial  operating  parameters  including
revenues  and  net  income.   Such   analysis   indicated   that  the  aggregate
consideration  to be  received  by the  Company  (i) as a multiple of the Target
Business' 
    


                                      -22-


   
annualized 1995 actual  revenue,  1996 annualized  projected  revenue,  and 1997
annualized  projected revenue was 0.20x, 0.17x, 0.14x,  respectively;  (ii) as a
multiple of annualized  1995 and forcasted  annualized  1996 and 1997 net income
was 22.1x, 22.0x and 20.6x, respectively.

         Pursuant to a letter agreement between the Company and Adams,  Harkness
(the "Engagement  Letter"),  the Company agreed to pay Adams,  Harkness a fee of
$50,000 for the Adams,  Harkness Opinion. The aforementioned  opinion fee is not
contingent on the favorable or unfavorable  nature of the opinion.  In addition,
the  Company  agreed to  reimburse  Adams,  Harkness  for all of its  reasonable
out-of-pocket  expenses.  The Company also agreed to indemnify and hold harmless
Adams,  Harkness against certain  liabilities,  including  liabilities under the
federal  securities laws or, arising out of, or in connection with its rendering
of services under the Engagement Letter. In the event such  indemnification were
not available, however, the Company agreed to contribute to the settlement, loss
or expenses involved in the proportion that the relevant  financial  interest of
the Company and its stockholders  bears to Adams,  Harkness'  relevant financial
interest.

         The summary of the Adams,  Harkness  analyses  set forth above does not
purport to be a complete  description of the presentation by Adams,  Harkness to
the Company's  Board of Directors.  The  preparation of a fairness  opinion is a
complex  process  and is not  necessarily  susceptible  to partial  analyses  or
summary description.  Adams, Harkness believes that its analyses and the summary
set forth above must be considered as a whole and that selecting portions of its
analyses,  or of the  above  summary,  could  create an  incomplete  view of the
process underlying the analyses performed by Adams,  Harkness in connection with
the  preparation  of its opinion  letter.  In performing  its  analyses,  Adams,
Harkness made numerous assumptions with respect to industry performance, general
business and economic conditions and other matters, many of which are beyond the
control of the  Company  or the  Purchaser.  The  analyses  performed  by Adams,
Harkness  are not  necessarily  indicative  of actual  values  or actual  future
results,  which may be  significantly  more or less  favorable than suggested by
such  analyses.  In addition,  analyses  relating to value of  businesses do not
purport to the appraisals or to reflect the prices at which businesses  actually
may be sold. The Adams,  Harkness Opinion is rendered on the basis of securities
market  conditions  prevailing  as of May 15,  1996  and on the  conditions  and
prospects, financial and otherwise of the Company as known to Adams, Harkness as
of May 15, 1996.
    

         Adams,  Harkness,  as part of its  investment  banking  activities,  is
continually  engaged in the  valuation of  businesses  and their  securities  in
connection with mergers and acquisitions,  negotiated  underwritings,  secondary
distributions  of  listed  and  unlisted  securities,   private  placements  and
valuations for estate, corporate and other purposes.

INTERESTS OF CERTAIN PERSONS IN THE TRANSACTION

         In  considering   the   recommendation   of  the  Board  of  Directors,
stockholders should be aware that certain principal  stockholders of the Company
and  members  of Company  management  have  certain  interests  in the  proposed
Transaction  that are in addition to the  interests of the  stockholders  of the
Company generally.

   
         Repurchase  of  Shares  of  Affiliates.  If and  only  if the  proposed
Transaction is consummated, the Company may be obligated to use a portion of the
proceeds of the  Transaction  to repurchase  shares of Common Stock and Series C
Preferred Stock held by the Company's largest institutional  stockholder.  These
stockholders  are Edison Venture Fund I, L.P.,  Edison Venture Fund II, L.P. and
Edison Venture Fund II - PA, L.P.  (collectively,  the "Edison Venture  Funds").
The Edison Venture Funds  collectively  own 1,504,780 shares of Common Stock and
Series C Preferred  Stock, or  approximately  17% of the 8,826,217 shares of the
Company's  outstanding  voting securities as of May 8, 1996. Mr. Gustav Koven, a
director  of the  Company,  is also a  general  partner  of each of the  general
partners of the various Edison Venture Funds. Mr. Koven abstained from voting on
the decision to repurchase the shares of capital stock.

         Edison Venture Funds had previously indicated to the Board of Directors
their desire for  liquidity  with respect to their  holdings of capital stock in
the  Company.  From time to time during the past nine  months,  the entities had
advised the Board of Directors  of their intent to sell shares of the  Company's
Common Stock to the public in open-market  transactions  in accordance  with the
resale  limitations of Rule 144 of the  Securities  Act of 1933.  These entities
have also expressed a desire for liquidity for their original investments in the
Company which were made in June of 1991.  One of the Edison Venture Funds is due
to expire and will be 
    

                                      -23-

   
liquidated over the next twenty-four months.  Because the trading market for the
Company's  Common Stock has been both  volatile  and  illiquid at various  times
during the past twelve  months,  and because the trading  volume is also erratic
and low, the Edison  Venture Funds are likely to be unable to sell shares to the
public in significant  amounts to achieve this liquidity without also disrupting
the trading markets and causing  downward  pricing  pressure on the market price
for the Company's  Common Stock.  As a consequence,  although the Edison Venture
Funds have  indicated a desire to liquidate some or all of their holdings of the
Company's  capital  stock,  they have been  unable  to do so  because  of volume
restrictions  imposed  by Rule  144  and  because  of  volatile  trading  market
conditions and lack of adequate trading volume in the Company's Common Stock.

         In order to avoid disruption in the trading of Common Stock in the open
market following the proposed  Transaction,  and to create improved stability in
stock  price and trading  volume,  the Board of  Directors  agreed to enter into
separate stock  repurchase  agreements  with each of the Edison Venture Funds if
the  Transaction  is   consummated.   The  Company  has  agreed  to  use  up  to
approximately $2,000,000 of the Transaction proceeds to repurchase stock held by
the Edison Venture Funds. The Company's obligation to purchase these shares, and
the number of shares repurchased, depends on the average of the closing price of
the Company's  Common Stock during the trading  period between May 16, 1996, the
day the Agreement was signed, and the last trading day prior to the Closing Date
of the Transaction (determined as the "Market Price").

         If the Market  Price during this  trading  period is below  $1.50,  the
Company  must  purchase,  at the  option  of the  Edison  Venture  Funds,  up to
$2,000,000  of Common  Stock and  Series C  Preferred  Stock  held by the Edison
Venture  Funds.  If the Market Price during this trading  period is greater than
$3.00,  the Company is not obligated to repurchase any shares held by the Edison
Venture  Funds,  but, at its option,  may elect to purchase  these shares at the
Market  Price for a maximum  of  $2,000,000  for the  shares  held by the Edison
Venture  Funds.  If the Market Price during this trading  period is greater than
$1.50 but less than $3.00, the Company is obligated to purchase, and each of the
Edison  Venture  Funds is  obligated  to sell,  their shares of Common Stock and
Series C  Preferred  Stock at the  average  of the  daily  closing  price of the
Company's  Common  Stock  during the period  between  May 16,  1996 and the last
trading day prior to the Closing Date.

         The  Company is not  obligated  to  purchase  more than  $2,000,000  of
securities  held by the  Edison  Venture  Funds  and the  number  of  shares  so
purchased by the Company  depends on the Market Price during this trading period
between May 16, 1996 and the last  trading  day prior to the Closing  Date.  The
purchase  price for  shares of Common  Stock to be  repurchased  by the  Company
relating to the Series C Preferred  Stock held by the Edison  Venture Funds is a
minimum of $2.00 per share (that is, equal to the current liquidation preference
for the Series C Preferred  Stock) but may be higher if the Market  Price during
this trading period is higher than $2.00 per share.

         If the Transaction is consummated, the Company is obligated to purchase
up to $2,000,000 of equity  securities held by the Edison Venture Funds,  unless
the Market Price for the Company's  Common Stock during the  applicable  trading
period is greater than $3.00 per share. If any shares held by the Edison Venture
Funds are repurchased by the Company,  Mr. Gustav Koven, the  representative  of
the Edison  Venture  Funds  serving as a director of the Company,  has agreed to
resign from the Board of Directors and not seek election to the Company's  Board
of  Directors  in the future.  Additionally,  the Company  also has the right to
assign its repurchase  obligation described above to a third party to permit the
purchase of some or all of the shares held by the Edison  Venture  Funds by such
third party  rather than the  Company.  As part of the  repurchase,  each of the
Edison  Venture  Funds have  agreed to convert  any shares of Series C Preferred
Stock held by them and the Company is only obligated to repurchase the shares of
Common Stock issuable upon conversion of the Series C Preferred Stock.

         The Board of Directors  believes the  repurchase  of the capital  stock
held by the Edison Venture Funds is in the best interests of the Company both in
the short and long term. The Board of Directors  believes this  repurchase  will
eliminate some of the downward  pricing  pressure on the Company's  Common Stock
caused by the large block of stock  represented by these  entities,  improve the
trading  volume  for  the  Common  Stock,  and  reduce  stock  price  volatility
associated  with the shares held by the Edison  Venture Funds  entering the open
market  at  inopportune   periods.  In  addition,   future  earnings  per  share
calculations  may  improve  because  of a  reduction  in the  number  of  shares
outstanding following the repurchase.
    

                                      -24-


         Retirement  of  Secured  Debt Held by  Director.  The  Company is using
$300,000 of the net  proceeds to repay  secured  indebtedness  of the Company to
Stephen L. Watson.  Mr.  Watson is a director of the Company and  currently  its
Chairman  of the  Board.  In  November  of 1990,  the  Company  issued to Watson
Investments,  Inc. its Secured  Subordinated Term Note, due December 1, 1993, in
the principal amount of $300,000. This note bears interest at 16% per year, with
interest payable monthly in arrears,  and is secured by substantially all of the
assets of the Company.  The note was renewed and extended to December 1996, with
interest accruing at 12% per annum,  payable  quarterly in arrears.  The note is
subordinated to any commercial bank or other institutional debt.


         Vesting  of  Stock  Options  of  Management.  In  connection  with  the
consummation of the  Transaction,  the Board of Directors  decided to accelerate
the unvested and  unexercisable  portions of all stock options,  including those
options held by executive  officers.  See "The  Transaction  -- Transition  Plan
Prior to Closing; Employee Retention Plan."

VOTING AGREEMENTS; CONSENT TO TRANSACTION

         At the time of the signing of the  Agreement,  the Purchaser  contacted
not more than ten persons who were either  members of the Board of  Directors or
executive  officers of the Company,  who are significant  holders or who control
significant  holders of the Company's capital stock with regard to their support
of the Transaction,  pursuant to Rule 14a-2(b)(2) of the Securities Exchange Act
of 1934. In order to induce the Purchaser to enter into the  Agreement,  several
of these persons or entities  entered into separate  Voting  Agreements with the
Purchaser,  each dated May 16, 1996 (the "Voting  Agreements").  Pursuant to the
Voting Agreements, each person or entity separately agreed with the Purchaser to
execute a written consent with respect to all capital stock owned by such person
or  entity  in favor of the  Transaction.  In  addition,  each  person or entity
separately  executed an irrevocable  proxy in favor of the Purchaser to render a
written  consent in favor of the  Transaction.  The  Purchaser may exercise such
irrevocable  proxy only if it appears that such person or entity has not given a
written consent in favor of the Transaction. Each person or entity agrees not to
transfer any Common Stock or Series C Preferred Stock prior to the expiration of
the Voting Agreements. The Voting Agreements expire upon the earlier to occur of
the closing of the Transaction or July 1, 1996.

USE OF PROCEEDS

         The Company anticipates proceeds of approximately  $9,450,000 following
consummation  of  the   Transaction,   after  deducting  fees  and  expenses  of
approximately $550,000 associated with the Transaction. A total of $1,000,000 is
being withheld by the Purchaser to satisfy  potential  post-closing  adjustments
and indemnity claims.  The Company will not have use of these proceeds until all
post-closing  adjustments and indemnity claims are satisfied (expected to be one
year from Closing).

   
         The  Company  anticipates  using  approximately  $700,000  of  the  net
proceeds to retire existing secured indebtedness, $700,000 for accrued vacation,
benefits,  severance and other accrued  benefits in connection with its employee
retention and severance plans, $466,000 for estimated tax liabilities associated
with a gain on the sale of the purchased assets, $100,000 for the closing of its
German  operation,  and  $100,000  for the buy-out and  cancellation  of certain
operating  lease  obligations.   Approximately  $550,000  of  the  proceeds  are
anticipated to be expended for legal and  accounting  fees,  investment  banking
fees, and fees related to the fairness opinion of Adams, Harkness.

         In addition, the Company anticipates dedicating up to $2,000,000 of the
net proceeds to repurchase  shares of capital  stock held by the Edison  Venture
Funds. The Company is not obligated to purchase the shares of capital stock held
by the Edison  Venture Funds if the average of the daily  closing  market prices
for the  Company's  Common  Stock for the period  from May 16, 1996 (the date of
signing the Agreement)  until the last trading day prior to the Closing  exceeds
$3.00 per share.  See "The  Transaction  -- Interests of Certain  Persons in the
Transaction."

         The Company intends to use the balance of  approximately  $5,384,000 of
net proceeds of the  Transaction  (assuming  the Company uses the  $2,000,000 to
purchase  the shares held by the Edison  Venture  Funds)  primarily  for working
capital and other general  corporate  purposes  relating to its ISC business and
operations.  These working capital  requirements  include the development of, or
investment in, proprietary product technology or exclusive licensing agreements;
expansion of ISC's service and support capabilities; acquisitions of products or
services  that may be  comple-
    

                                      -25-


   
mentary to the ISC business;  and the purchase of additional  computer equipment
and enhancement of management  information  systems for the ISC operations.  The
amounts actually  expended by the Company for working capital purposes will vary
significantly  depending  upon any number of factors,  including  future revenue
growth,  the amount of cash  generated by the Company's ISC  operations  and the
progress of the Company's product  development  efforts in the ISC business.  In
addition,  the  Company  may  make  one or more  acquisitions  of  complementary
technologies,  products or  businesses  with the goal of broadening or enhancing
the  Company's  current  product  offerings  in the ISC  business.  The Company,
however, has no present specific agreements or commitments, and is not currently
engaged in any negotiations with respect to any such acquisition.

         Following  consummation  of the  Transaction,  the  Company may also be
obligated to use an additional  $913,872 of net proceeds from the Transaction to
purchase   outstanding   shares  of  Series  C  Preferred  Stock  under  certain
circumstances. Under the terms of the Series C Preferred Stock, a sale of all or
substantially  all of the assets of the Company (such as the Transaction) may be
regarded as a form of liquidation  or  dissolution  of the Company.  Under these
circumstances,  holders of the Series C Preferred  Stock may elect in writing to
demand payment for their shares  following  consummation of the Transaction at a
price of $2.00  per  share,  or,  alternatively,  they may  elect at any time to
convert  their  Series C  Preferred  Stock into  Common  Stock (at a  one-to-one
conversion  rate) and sell such  shares  of Common  Stock in the open  market at
prevailing  market  prices.  The  percentage  vote of the  holders  of  Series C
Preferred  Stock  required  to treat the  Transaction  as a  liquidation  varies
depending  on the  amount of  consideration  or yield  actually  payable  to the
holders of Common Stock. If the consideration is greater than $1.50 per share of
Common  Stock,  the  election  in  writing  by  holders  of at least  50% of the
outstanding  shares  of  Series C  Preferred  Stock  is  required  to treat  the
Transaction as a liquidation.  If the consideration is less than $1.50 per share
of Common  Stock,  the  election  in  writing  by holders of at least 15% of the
outstanding  shares  of  Series C  Preferred  Stock  is  required  to treat  the
Transaction as a liquidation. Since the holders of Common Stock are not entitled
to  payment  for  or  in  respect  of  their  shares  as a  consequence  of  the
Transaction,  it is the Company's  understanding  that no  liquidation  event is
triggered because of the Transaction.
    

         Pending uses described  above, the net proceeds of the Transaction will
be invested in short-term investment grade, interest-bearing securities.

ACCOUNTING TREATMENT OF THE TRANSACTION

   
         For financial  statement  reporting  purposes,  the Transaction will be
accounted for as an asset sale, whereby the Company will receive $11,000,000, in
return for transferring  ownership of certain assets of the Target Business. The
assets to be  transferred  consist  primarily  of accounts  receivable,  product
inventory,  fixed  assets (at net book value) and certain  prepaid  expenses and
deposits.  In addition,  the Purchaser  will assume  certain  obligations of the
Company that consist primarily of trade accounts payable, unfilled sales orders,
and certain  accrued  expenses.  Both the assets  transferred to and obligations
assumed  by the  Purchaser  (the  "net  assets")  will  be  incorporated  in the
calculation  of the resulting gain or less on the asset sale. The resulting gain
or loss on the asset sale will be  calculated  by  deducting  from the  purchase
price the net assets transferred to the Purchaser, the net assets of the catalog
operations of Personal  Computing Tools (PCT) as of the date of the Transaction,
the associated  transaction  costs, and the applicable  federal and state income
taxes.
    

TAX CONSEQUENCES TO THE COMPANY

   
         As a result of the Transaction, the Company will recognize taxable gain
equal to the amount paid by the Purchaser (including  liabilities of the Company
assumed by the  Purchaser and the  $1,000,000  amount placed in the escrow fund)
less the Company's adjusted tax basis in the assets sold in the Transaction. The
amount of gain  subject to federal  income tax will be reduced by the  Company's
net operating losses, currently estimated at $6,400,000. The use of these losses
to offset gain  recognized in the  Transaction may be limited under the Internal
Revenue  Code of 1986 due to  certain  shifts  in the  equity  ownership  of the
Company which have occurred over the past five years.
    


                                      -26-


RECOMMENDATION OF THE BOARD OF DIRECTORS REGARDING THE TRANSACTION

         THE BOARD OF  DIRECTORS  OF THE COMPANY HAS  UNANIMOUSLY  APPROVED  THE
TRANSACTION AND UNANIMOUSLY RECOMMENDS A VOTE FOR APPROVAL OF THE TRANSACTION BY
THE  STOCKHOLDERS  OF THE  COMPANY.  THE BOARD OF  DIRECTORS  BELIEVES  THAT THE
TRANSACTION  IS  FAIR  TO AND IN THE  BEST  INTERESTS  OF THE  COMPANY  AND  ITS
STOCKHOLDERS.

NO DISSENTERS' RIGHTS

   
         UNDER THE DELAWARE  GENERAL  CORPORATION  LAW, THE  STOCKHOLDERS OF THE
COMPANY  ARE NOT  ENTITLED TO ANY RIGHTS OF  APPRAISAL  IN  CONNECTION  WITH THE
APPROVAL OR THE CONSUMMATION OF THE TRANSACTION.
    


                                  THE AGREEMENT

         The discussion in this Consent Solicitation  Statement of the Agreement
as described below and the  description of the  Agreement's  principal terms are
subject to and qualified in their entirety by reference to the Agreement, a copy
of which is attached to this  Consent  Solicitation  Statement as Appendix A and
which is incorporated herein by reference.

ASSETS TO BE SOLD

   
         Pursuant to the terms of the  Agreement,  the Company will  transfer to
the Purchaser all of the operating  assets of the Target  Business  comprised of
trademarks;  copyrights; mailing lists; customer records; interests in software;
know-how;  intellectual property;  contracts;  agreements;  licenses; inventory;
equipment; supplies; accounts receivables;  certain insurance proceeds; unbilled
sales and purchase  orders;  files and records;  deferred  charges;  and prepaid
items associated with the Target  Business.  The acquisition by the Purchaser of
the  foregoing is subject to the  Purchaser's  assumption  of certain  specified
liabilities  including,  but not limited to,  accounts  payable and  obligations
under Purchaser's contract.

         The Purchaser will not, however, assume certain liabilities, including,
but not limited to,  obligations  of the  Company to apply the  Purchase  Price;
obligations of the Company based upon acts or omissions of the Company occurring
after  the  Closing  Date;  the  Company's   obligations   under  any  stock  or
profit-sharing plans or under stock options;  brokerage or finder's fees payable
by the Company in connection with the Transaction; liabilities of the Company to
its  stockholders  arising out of the Company's  actions in connection  with the
Transaction;  obligations of the Company for certain  indebtedness  for borrowed
money;  obligations of the Company under  operating  leases or for  intercompany
obligations;  obligations of the Company  incurred or accrued on or prior to the
Closing  Date and  relating  to wages,  employee  benefits,  and  certain  other
employee  related-matters;  obligations incurred or accrued under benefit plans;
tax  liabilities of the Company imposed on the Company with respect to income of
the Company; obligations of the Company arising under the Agreement; obligations
with respect to claims,  actions and other proceedings relating to periods prior
to the Closing Date; real property leases and certain personal  property leases;
liabilities  under  contracts  which are not assumed;  and other  obligations in
connection  with the  termination  of the Company's  operations  relating to the
Target Business.

         According to the Agreement,  the Purchaser and the Company may agree to
modify the  Agreement to provide for the purchase by the Purchaser of all of the
outstanding  shares of capital stock of SDC Germany in lieu of the assets of the
German operations, on terms substantially equivalent,  from a legal and business
perspective,  and  with  substantially  equivalent  benefits  and  risks  to the
parties, as contemplated by the purchase of the assets of the Target Business.
    

PURCHASE PRICE

   
         The  Purchase  Price will  consist  of (i) a payment at the  Closing of
$10,000,000 in immediately available funds, subject to adjustment for variations
in revenues and tangible net assets of the Target Business as of the Closing, as
described below (the "Closing Payment"),  and (ii) a payment of $1,000,000 to an
escrow agent under an escrow  arrangement (the "Escrow Fund"). The escrow period
expires on the date one year
    


                                      -27-


   
after the Closing,  subject to claims made prior to such date. Up to $500,000 of
the Escrow Fund may be used by the Purchaser as an offset to the Purchase  Price
if any  adjustments  are made because of  variations in the revenues or tangible
net assets as of the Closing from  estimates  provided by the Company of revenue
and tangible net assets as of the signing of the  Agreement.  The balance of the
escrowed  funds  may be used by the  Purchaser  to  satisfy  general  claims  of
indemnity under the Agreement.

         The aggregate  purchase price of  $11,000,000  assumes that the Company
will  transfer to the  Purchaser  at the Closing  tangible net assets that equal
$1,500,000.  These net assets are  comprised  primarily of accounts  receivable,
inventory,  equipment, and other assets related to the TPS catalog operation. In
addition to the assets transferred,  the Purchaser also agreed to assume certain
liabilities  including  accounts payable and other accrued expenses  relating to
the TPS catalog  business.  The  Purchaser  also agreed to assume a  capitalized
lease  obligation  of the  Company  for a computer  system  relating  to the TPS
catalog business.  The following  liabilities are specifically excluded from the
transfer  of  assets  relating  to the  Target  Business:  all  employee-related
expenses  except  those  specifically  assumed;   brokerage  or  finder's  fees;
stockholder  obligations;  secured debt;  taxes;  product liability and warranty
claims;  leases of real  property  and  certain  operating  leases  of  personal
property;  and shutdown costs associated with the Company's  German  operations,
except  that the  Purchaser  agrees to pay  one-half  of the  German  subsidiary
shutdown costs up to $85,000.

         For purpose of calculating  the purchase price  adjustments,  "Tangible
Net Assets" means an amount equal to the  difference  between the total tangible
purchased  assets  relating to the Target  Business and the  liabilities  of the
Target  Business  included  as  "accounts   payable-trade"  and  "other  accrued
expenses"  in respect of the Target  Business,  after  taking  into  account the
Permitted  Adjustments noted below, but excluding "Excluded Assets" or "Excluded
Liabilities." For purposes of this calculation,  "Permitted  Adjustments"  means
(i)  indebtedness  for  borrowed  money and the  liabilities  not included as an
assumed  liability  (that is, trade  payables and unfilled  purchase  orders for
inventory, and liabilities under contracts assigned to the Purchaser),  (ii) the
amount of all accounts  receivable which are considered to be uncollectible  and
are actually  written off, or are in excess of the stated allowance for doubtful
accounts as of the Closing Date,  (iii) tax credits and other benefits which are
not  available to the Company  after the  Closing,  (iv) the value of assets not
transferred  to the  Purchaser,  (v) one  half  the  costs  associated  with the
preparation of the estimated financial statements as of the Closing reflected as
an expense and deducted  from  Tangible  Net Assets,  and (vi) the amount of all
product  returns  prior to the  delivery  of the closing  financial  statements.
"Excluded  Assets"  means those  contracts and assets which are unrelated to the
Target  Business  and  which  are not  transferred  as part of the  Transaction.
"Excluded  Liabilities"  means all other debts and  obligations  of the Company,
other than trade payables and unfilled  purchase orders for the Target Business,
and liabilities in respect of contracts assigned to the Purchaser.

         Within  five days prior to the  Closing  Date,  the  Purchaser  and the
Company will prepare an estimated Balance Sheet and Statement of Revenue for the
Target Business,  in accordance with generally accepted  accounting  principles.
Based on those estimates,  if the Tangible Net Assets of the Target Business are
less than  $1,500,000  as of the Closing  Date,  the payment at Closing shall be
reduced,  dollar for dollar,  by an amount equal to such  shortfall  and, if the
Tangible Net Assets of the Target  Business are more than  $1,500,000  as of the
Closing Date, the payment at Closing shall be increased,  dollar for dollar,  by
an amount equal to such excess.  The Company  expects the Tangible Net Assets to
be approximately $1,500,000 at the time of the Closing, although it may increase
or decrease by as much as $200,000 at any time  because the Company  experiences
regular  daily  fluctuations  in its working  capital and cash flow based on the
amount of customer orders or shipments of inventory received during any business
day. The  Purchase  Price is also  adjusted for declines in revenues  from those
forecasted  prior to the closing and set forth in a transition plan agreed to by
the parties. If, during the thirty days preceding the Closing Date, the revenues
from  operations  of the  Target  Business  are no more  than 12% less  than the
revenues for such period  reflected on the  Transition  Plan, the Purchase Price
shall not be reduced. If, however,  such revenues are greater than 12% and up to
17% less than that  reflected on the  Transition  Plan,  the  Purchase  Price is
reduced by $1,000,000.  If such revenues are greater than 17% and up to 27% less
than that  reflected on the  Transition  Plan,  the Purchase Price is reduced by
$2,000,000.  If such  revenues are greater than 27% and up to 32% less than that
reflected on the  Transition  Plan, the Purchase Price is reduced by $4,000,000.
If such revenues are greater than 32%
    


                                      -28-


and up to 42% less than that  reflected  on the  Transition  Plan,  the Purchase
Price is reduced by $6,000,000. Finally, if such revenues are more than 42% less
than that  reflected on the  Transition  Plan,  the Purchase Price is reduced by
$8,000,000.

         The Company has provided the  Purchaser  with a  Transition  Plan.  The
Transition  Plan  provides for revenue of at least  $12,300,000  for the quarter
ending  June 30,  1996,  allocated  by each  month  as  follows:  $3,600,000  in
anticipated  gross  revenues for April 1996;  $4,200,000  in  anticipated  gross
revenues for May 1996;  and  $4,500,000 in  anticipated  gross revenues for June
1996. The  adjustments  described in this paragraph and the preceding  paragraph
are referred to herein as the "Estimated Adjustment."

         Within  45 days  after  the  Closing  Date,  auditors  selected  by the
Purchaser will prepare an audited  balance sheet of the Target  Business,  as of
the day  immediately  preceding the Closing Date, and an unaudited  statement of
revenue  from  operations  of the  Target  Business  for the  thirty-day  period
preceding  the  Closing.  The  balance  sheet and  statement  of revenue  may be
adjusted to take into  account  certain  agreed-upon  adjustments.  This audited
balance  sheet is  referred  to herein as the  "Closing  Balance  Sheet" and the
unaudited  statement of revenue is referred to herein as the "Closing  Statement
of Revenue." If the Tangible Net Assets of the Business being purchased shown on
the Closing  Balance  Sheet is more or less than  $1,500,000  (the  shortfall or
excess  being  referred  to as the "Final  Adjustment"),  the  Purchaser  or the
Company  shall pay to each other an amount  necessary to reconcile the Estimated
Adjustment and the Final Adjustment.  Additionally,  if during the 30-day period
prior to the Closing, the actual revenues from operations of the Target Business
are more than 12% less the projected  revenue set forth in the Transition  Plan,
then the  Purchase  Price  will be  reduced  by an amount  corresponding  to the
percentage decrease in actual revenue from estimated revenue as set forth in the
Transition Plan (as described above).

CERTAIN REPRESENTATION AND WARRANTIES

         The Company has made certain  representations and warranties  regarding
the Company and the Target Business, including, among other things, the accuracy
and  completeness  of its  financial  statements  and revenue  information;  the
absence of certain changes in its businesses; its title to and the conditions of
the assets being sold; the validity and enforcement of assigned  contracts;  its
compliance with certain government regulations; the accuracy of the schedules to
the  Agreement;  the adequacy of its  provision  for taxes;  the  collectibility
validity of accounts  receivable  constituting part of the Target Business;  the
accuracy of the  customer and supplier  lists  included on the  schedules to the
Agreement;  its license of or other right to the proprietary  rights used in the
Target Business;  and the absence of litigation which would adversely affect the
Company or the Target Business.  The representations and warranties contained in
the Agreement  will survive the Closing Date for various  periods of time and to
the extent  that any of the  representations  and  warranties  shall prove to be
inaccurate,  the Company has agreed, subject to certain limitations contained in
the Agreement,  to indemnify the Purchaser against any loss or expense which may
be incurred by it on account of any such inaccuracies.

CERTAIN COVENANTS

   
         The Agreement  contains various  covenants of the Company.  The Company
has agreed,  among other things: in the interim,  from the date of the Agreement
to the Closing Date, to conduct the Target Business in the ordinary course,  and
not to take any action  that would  adversely  affect  the Target  Business;  to
provide access to the Purchaser to various records and information;  to maintain
the  confidentiality of information  exchanged;  to preserve the goodwill of the
Target Business and its relationships with customers and suppliers;  and to help
facilitate  the  Purchaser's  employment  of those  employees  who are currently
employed by the Company but whom the Purchaser  desires to employ  following the
Closing.
    

         The  Company  also  agreed  to  solicit   consents  of  the   Company's
stockholders;  to  consult  with  and  follow  certain  recommendations  of  the
Purchaser  with respect to the  management of contracts,  thediscontinuation  of
certain  operations  and business  policies;  to permit the  Purchaser to have a
management  presence at the  Company's  offices;  and to permit the Purchaser to
supervise and manage the Target Business prior to the Closing Date in accordance
with the Transition Plan.


                                      -29-


CONDITIONS TO THE TRANSACTION

         Each  of the  Company's  and  the  Purchaser's  obligations  under  the
Agreement are subject to the satisfaction  (or waiver) of certain  conditions as
of the Closing  Date  including,  but not limited to, the absence of  litigation
which would interfere with the consummation of the Transaction;  the performance
of all covenants  and other  obligations  required to be performed  prior to the
Closing;  and the delivery of an escrow agreement,  fairness opinion and comfort
letters from the Company's accountants.

         Other  conditions  include the absence of any material  adverse  change
with  respect  to the  Target  Business,  its  prospects  or value,  stockholder
approval of the Transaction, and the delivery of certain financial statements. A
material adverse change is deemed to have occurred if the Tangible Net Assets of
the Company is less than $900,000; if the estimated statement of revenue is less
than  or  equal  to  75%  of  revenue  reflected  the  Transition  Plan;  if the
weighted-average product gross margin is less than 13%; or if the dollar backlog
for  advertising  pages inserted into the next TPS catalog is less than a stated
percentage of advertising content of prior catalogs.

TRANSITION PLAN

         During the period prior to Closing, the Company has agreed that it will
conduct its operations in the ordinary  course of business and  consistent  with
past  practice and will use its best efforts to keep  available  the services of
its officers and employees and to maintain  satisfactory  relationships with its
suppliers, distributors and customers.

         The  Company   has  also   agreed  to  consult   with  and  follow  the
recommendations  of the  Purchaser  regarding the  management of contracts,  the
granting  of  rights  or  licenses,   the  commencement  or  discontinuation  of
particular programs or operations,  the discontinuation of any products or other
changes,  and the business policies and decisions concerning the Target Business
as well as its integration  into the operations of the Purchaser.  To facilitate
the  transition  of  management  of  the  Target  Business  to  the  Purchaser's
management,  the Company  has agreed to allow the  Purchaser  have a  reasonable
management presence at the Company's facilities.

   
         The Company's management will make its best efforts to retain, motivate
and ensure a high level of professional  performance from all employees, use its
best efforts to ensure that during the transition  period there is a transfer of
knowledge to the Purchaser's  personnel of critical  business  activities and to
maintain  the  value  of the  Target  Business  for  the  Purchaser  during  the
transition  period and following  the Closing.  The Company will produce for the
Purchaser management reports similar to those historically used by the Company's
directors and managers and use good judgment  during the  transition  period and
will avoid taking actions in a fashion inconsistent with prudent management.
    

         The Purchaser  may, by written  notice to the Company at any time prior
to the  Closing,  take over the  management  of the  Target  Business  under the
Transition  Plan,  provided  that the Company has then  received  the  requisite
written  consents of  stockholders  approving the  Transaction.  The Company is,
however, obligated to continue its management responsibilities until the Closing
Date.

REIMBURSEMENT OF CERTAIN SHUT-DOWN EXPENSES

   
         The Company provided the Purchaser with a shut-down plan for its German
subsidiary, outlining expenses in connection with the closing down of the German
operations.  Such expenses include wage continuation,  severance,  re-employment
assistance,  termination  pay and the  benefits  payable to each  employee and a
timetable  therefor.  The  Purchaser  has agreed to  reimburse  the  Company for
one-half  of  the  portion  of  certain  employee  severance  expenses  paid  in
connection  with the closing down of the operations of SDC Germany,  at the rate
of $.50 for each $1.00 of such amount paid, up to an aggregate amount payable by
the Purchaser in respect of such severance of $85,000.
    


                                      -30-


TERMINATION AND DAMAGES

         The Agreement may be terminated  and the  Transaction  abandoned at any
time prior to  Closing,  notwithstanding  approval  by the  stockholders  of the
Company, by (a) the mutual consent of the Company and Purchaser,  (b) either the
Company or Purchaser,  if there is a material  misrepresentation under or breach
of the  Agreement  which has not been  cured,  (c)  either  the  Company  or the
Purchaser, if a court order enjoins or otherwise prohibits the Transaction,  (d)
by the Purchaser if (i) there is any  negotiation or solicitation by the Company
in  connection  with the sale or other  disposition  of the Target  Business  to
another party before the earlier of the Closing or 45 days after May 16, 1996 or
(ii) there is an auction,  solicitation  or request  for bids with  respect to a
purchase  of the Target  Business  before the  earlier of the Closing or 45 days
after May 16,  1996,  (e) by the  Company,  upon  payment by the  Company to the
Purchaser of $500,000,  if during the 30 days  preceding the Closing the revenue
from the Target  Business  shall be 20% or more less than the  revenue  for such
period  reflected  on  the  Transition  Plan,  and  (f)  automatically,  if  the
Transaction has not been  consummated on or before June 28, 1996  (regardless of
whether stockholder  approval has been obtained by June 15, 1996) with a payment
of $250,000 to Purchaser.  If the Agreement  terminates  upon the  occurrence or
non-occurrence of certain events,  the Purchaser shall have the right to collect
from  the  Company  a  break-up  fee in an  amount  up to  $1,000,000.  See "The
Agreement--Break-Up Fee."

BREAK-UP FEE

   
         Upon the occurrence of a Break-Up Event (as defined below), the Company
must pay a Break-Up Fee (as defined  below) to the  Purchaser.  A Break-Up Event
occurs (a) if the Company  enters into or  announces  an  agreement  with anyone
other than the Purchaser  providing for the acquisition of all or any portion of
the  Target  Business  by  another  party,  (b) upon a change of  control of the
Company including a stock purchase by any person whose voting power would be 35%
or more of the  outstanding  Common Stock and Series C Preferred Stock after the
purchase,  a change  in a  majority  of the  directors  or any  proxy or  voting
agreement by shareholders  who signed separate Voting  Agreements  dated May 16,
1996 other than to vote in favor of the Transaction, (c) the withdrawal from the
Agreement by the  Purchaser  because of material  adverse  changes to the Target
Business,  (d) the  termination  of the Agreement by the  Purchaser  because the
Company does not fulfill its closing requirements or breaches its covenants,  or
(e) the Company  fails to receive,  by 5:00 p.m. on June 15,  1996,  stockholder
approval of the  Transaction  (each,  a "Break-Up  Event").  A material  adverse
change includes any of the following during the transition plan (i) the Tangible
Net Assets of the Company is less than $900,000, (ii) the estimated statement of
revenue is less than, or equal to, 75% of revenue reflected the Transition Plan,
(iii) the  weighted-average  product  gross margin is less than 13%, or (iv) the
dollar backlog for advertising  pages inserted into the next TPS catalog is less
than 75% of the  advertising  pages of the then most  recent TPS catalog for the
same calendar period (with the weighted-average  price per page no less than 85%
of that obtained for the last TPS catalog).
    

         If a Break-Up  Event occurs  prior to April 30, 1997,  the Break-Up Fee
payable by the Company is $250,000;  provided, that if the Break-Up Event is the
Purchaser's  failure to receive the necessary  stockholder  consents by June 15,
1996, or if another  Break-Up Event occurs prior to the receipt of the necessary
stockholder  consents (provided that the Company shall have until June 15, 1996,
to collect  such  consents),  then the  Break-Up  Fee is  $1,000,000  (each such
amount, a "Break-Up Fee").

         The Company  shall only be obligated to pay the Break-Up Fee in respect
of a Break-Up Event other than the failure to receive the necessary  stockholder
consents  by June  15,  1996,  if the  Purchaser  shall  not at that  time  have
exercised  any right or stated its  intent to  terminate  or not to perform  the
Agreement,  the Purchaser shall have performed all of its obligations  under the
Agreement,  and the Company's failure to fulfill any obligation of the Agreement
is a consequence of any act or omission by the Purchaser.

         If a Break-Up  Event occurs,  the Purchaser  shall still be entitled to
make competing bids for any or all of the Company's business.  If, however,  the
Purchaser is the successful  bidder, or if the Purchaser receives a Break-Up Fee
and  thereafter  closes the  Transaction,  then the Company  will be entitled to
offset from the Purchase Price the Break-Up Fee to be received by the Purchaser.



                                      -31-


INDEMNIFICATION

         The  Purchaser is obligated to indemnify  the Company for,  among other
things,  liabilities  assumed  by the  Purchaser  pursuant  to the  terms of the
Agreement;   losses  and   liabilities   of  the  Company   resulting  from  any
misrepresentation  or breach by the Purchaser  under or pursuant to the terms of
the  Agreement;   and  all  actions,  claims  and  costs,  including  reasonable
attorneys' fees, incident to any such losses and liabilities.

   
         The  Company is  obligated  to  indemnify  Purchaser  for,  among other
things, liabilities not assumed by the Purchaser under the Agreement; losses and
liabilities  incurred by the Purchaser resulting from any  misrepresentation  by
the Company under the Agreement, pre-Closing debts and obligations, infringement
of the proprietary  rights of any third party by products of the Target Business
sold by the Company, defective products or third party liability claims existing
as of or relating to the period prior to the Closing,  non-compliance  with bulk
transfer laws or work force laws in connection with the Transaction  liabilities
incurred by the Purchaser for severance pay and other employee-related  matters,
and all actions, claims and costs, including reasonable attorneys' fees, related
to any of the foregoing, subject to certain limitations.
    

         The  Company is not  required  to  indemnify  the  Purchaser  until the
aggregate amount of all losses,  liabilities,  damages and expenses of the party
requesting  indemnification  exceeds  $75,000.  The  aggregate  liability of the
Company  to the  Purchaser  under the  Agreement  shall in no event  exceed  the
Purchase Price actually received by the Company, including the escrow fund.

NONCOMPETITION COVENANT

   
         As part of the  Transaction,  the  Company  has  agreed  not to compete
against  the  Purchaser  in the  market  area  previously  served by the  Target
Business.  Each of the Company and its German subsidiary have agreed not to own,
manage,  operate or control any business  which is  competitive  with the Target
Business  within the United  Stated and Germany.  Moreover,  the Company and its
German  subsidiary have agreed not to solicit or employ any person who is or has
been at any time employed by the Company or the Purchaser.  These noncompetition
and  nonsolicitation  covenants  expire  ten (10) years  from the  Closing.  The
Company,  however,  may continue the business associated with its ISC subsidiary
and  provide  product  integration  and  consulting  and  support  services as a
value-added  reseller  or systems  integrator  of  software  products  providing
Internet,  Intranet and other on-line network security protection for electronic
or enterprise-wide communications.
    

EXPENSES OF TRANSACTION

         Whether or not the Transaction is  consummated,  all costs and expenses
incurred in connection with the Agreement and the  Transaction  shall be paid by
the  party  incurring  such  expenses,  except  as  otherwise  provided  in  the
Agreement.  The  parties  have  agreed  to share  equally  the  expenses  of the
Purchaser's accounting firm in the preparation of certain post-Closing financial
statements,  including  an audited  balance  sheet and  unaudited  statement  of
revenue.  The  Company  has  incurred  a fee of  $340,000  for the  services  of
Broadview  Associates,  its merger and acquisition advisor, and a fee of $50,000
for the  services  of Adams,  Harkness & Hill,  its  financial  advisor,  in the
preparation of a fairness opinion.  In addition to the fees payable to Broadview
Associates and Adams,  Harkness & Hill,  the Company also  estimates  additional
transaction  expenses of $160,000  incurred in connection with legal,  auditing,
tax and accounting services.

AMENDMENT AND WAIVER

         The parties may modify or amend the  Agreement to the extent  permitted
by applicable  law. The conditions to each party's  obligation to consummate the
Transaction  may be waived only in a writing  signed by the  waiving  party with
notice under the Agreement.



                                      -32-


              PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

         On May 16, 1996 the Company  entered into an Asset  Purchase  Agreement
with  Programmer's  Paradise,  Inc. to sell all of the  operating  assets of the
Target Business.

         The  following  Unaudited  Pro Form  Condensed  Consolidated  Financial
Statements are based upon the consolidated  historical  financial  statements of
the  Company,  adjusted  to  give  effect  to the  Transaction.  The  Pro  Forma
adjustments are based upon available  information and certain  assumptions  that
management believes are reasonable.

         The  Unaudited  Pro Forma  Condensed  Consolidated  Balance Sheet as of
December 31, 1995 gives  effect to the  elimination  of the disposed  businesses
assuming that the  disposition  had taken place on December 31, 1995 and the net
cash proceeds had been received at that time.

   
         The Unaudited Pro Forma Condensed Consolidated Statements of Operations
for the year ended March 31, 1995 and the nine months  ended  December  31, 1995
give effect to the elimination of the disposed business assuming the disposition
of the Target Business had taken place on April 1, 1994.
    

         These pro forma  statements  may not be  indicative of the results that
actually would have occurred if the proposed Transaction had been consummated on
the  dates  indicated  or which may be  obtained  in the  future.  The pro forma
financial  statements should be read with the audited  financial  statements and
notes thereto of the Company as of and for the periods ended March 31, 1995, and
the unaudited  financial  statements  and notes thereto of the Company as of and
for the nine months ended December 31, 1995,  both of which are included in this
Consent Solicitation Statement.



                                      -33-




                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
            UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                              AT DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                            HISTORICAL                 ADJUSTMENTS                 PRO FORMA
                                            ----------                 -----------                 ---------
ASSETS                                                                   (1)(2)

<S>                                           <C>                         <C>                        <C>          
Current Assets:
   Cash                                       $   1,258,061               $   7,543,000              $   8,801,061
   Accounts Receivable, net                       5,194,734                  (4,335,811)                   858,923
   Inventory, net                                 2,350,572                  (2,350,572)                        --
   Other Current Assets                             288,324                    (107,601)                   180,723
                                               ------------                 ------------              ------------
     Total Current Assets                         9,091,691                     749,016                  9,840,707

   Equipment & Leasehold
   Improvements, net                                431,513                    (384,967)                    46,546
   Goodwill and Other
   Intangibles                                      867,515                    (867,515)                        --
   Other Assets                                     127,372                    (125,282)                     2,090
                                               ------------                 ------------            --------------
                                               $ 10,518,091                  $ (628,748)             $   9,889,343
                                               ============                  ===========             =============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
   Accounts Payable Trade                     $   5,092,795               $  (4,320,712)            $      772,083
   Line of Credit                                 1,423,470                  (1,423,470)                        --
   Other accrued expenses                         1,765,116                    (820,195)                   944,921
                                                  ---------                    ---------                   -------

     Total Current Liabilities
                                                  8,281,381                  (6,564,377)                 1,717,004

   
Long Term Note Payable                              300,000                    (300,000)                        --
Stockholders' Equity                              1,936,710                   6,235,629                  8,172,339
                                               ------------                ------------               ------------
                                               $ 10,518,091                 $  (628,748)             $   9,889,343
                                               ============                 ============             =============
    

</TABLE>

SEE NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS






                                      -34-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
       UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                   FOR THE NINE MONTHS ENDED DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                            HISTORICAL                 ADJUSTMENTS                 PRO FORMA
                                            ----------                 -----------                 ---------
                                                                         (B)(C)
Net Revenue:

<S>                                          <C>                         <C>                       <C>            
   Product sales                             $   38,517,400              $  (36,121,554)           $     2,395,846
   Marketing services
     income                                       3,839,963                  (3,839,963)                        --
                                                -----------                -------------           ---------------
                                                 42,357,363                 (39,961,517)                 2,395,846
Costs and Expenses:
   Costs of products sold                        31,716,097                 (30,306,851)                 1,409,246
   Cost of marketing services
     income                                       2,272,514                  (2,272,514)                        --
   Selling, general and
      administrative expenses                     8,005,634                  (7,292,409)                   713,225
                                                -----------                -------------                ----------
                                                 41,994,245                 (39,871,774)                 2,122,471
Net Income (Loss) before
   interest and income taxes                        363,118                     (89,743)                   273,375

Interest expense (income), net
                                                    102,179                    (115,765)                   (13,586)
Provision for income taxes                           98,979                          --                     98,979

Net Income (Loss)                             $     161,960              $       26,022            $       187,982
                                              =============              ==============            ===============


Net Income (Loss) per share
                                           $           0.02                                     $             0.02
Weighted average shares
   outstanding                                    8,791,000                                              8,791,000

</TABLE>

SEE NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS




                                      -35-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
       UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                        FOR THE YEAR ENDED MARCH 31, 1995

<TABLE>
<CAPTION>
                                            HISTORICAL                 ADJUSTMENTS                 PRO FORMA
                                            ----------                 -----------                 ---------
                                               (E)                      (A)(C)(D)
Net Revenue:
<S>                                          <C>                         <C>                       <C>            
   Product sales                             $   36,116,191              $  (34,964,445)           $     1,151,746
   Marketing services
     income                                       4,733,290                  (4,733,290)                        --
                                                -----------                -------------           ---------------
                                                 40,849,481                 (39,697,735)                 1,151,746
Costs and Expenses:
   Costs of products sold                        29,153,709                 (28,511,277)                   642,432
   Cost of marketing services
     income                                       3,022,666                  (3,022,666)                        --
   Selling, general and
      administrative expenses                     8,149,829                  (7,842,864)                   306,965
                                                -----------                -------------                ----------
                                                 40,326,204                 (39,376,807)                   949,397
Net Income (Loss) before
   interest and taxes                               523,277                    (320,928)                   202,349

Interest expense, net                               246,575                    (246,575)                        --
Provision for income taxes                               --                      81,000                     81,000
                                                                                 ------                     ------

Net Income (Loss)                          $        276,702            $       (155,353)              $    121,349
                                           ================            =================              ============

Net Income (Loss) per share
                                          $            0.03                                     $             0.01
Weighted average shares
   outstanding                                    8,710,000                                              8,710,000

</TABLE>

  SEE NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS




                                      -36-


                             NOTES TO THE UNAUDITED
              PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
           AT DECEMBER 31, 1995 AND FOR THE YEAR ENDED MARCH 31, 1995
                   AND THE NINE MONTHS ENDED DECEMBER 31, 1995

BALANCE SHEET

(1)      To record the estimated net proceeds and related gain (net of taxes and
         expenses) from the Transaction and to eliminate the assets sold to, and
         estimated liabilities assumed by, the Purchaser.

(2)      The net proceeds from the Transaction are estimated as follows:

                                   (IN 000'S)

   
          Purchase price                                       $11,000
          Transaction costs                                     (1,150)
          Repayment of debt and other accruals
                                                                (1,874)
          Federal and state taxes*                                (433)
                                                                ------
          Net cash proceeds                                     $7,543
                                                                ======
    

     *Note:  This estimate  assumes the full  utilization  of net operating loss
             carryforwards of approximately $6,400,000.

STATEMENT OF OPERATIONS

   
(A)      To eliminate  Revenue and Operating  expenses of the disposed  business
         for the period April 1, 1994 to March 31, 1995. Such expenses have been
         limited to operating  expenses  attributable  to such businesses and do
         not include any allocation of corporate or administrative costs to ISC.
    

(B)      To eliminate  Revenue and Operating  Expenses of the disposed  business
         for the period April 1, 1995 to December 31, 1995.  Such  expenses have
         been limited to operating expenses  attributable to such businesses and
         do not include any allocation of corporate or  administrative  costs to
         ISC.

(C)      The Company has not recorded any estimated  income from the  investment
         of the estimated proceeds from the Transaction.

(D)      To record estimated tax expense of the remaining business.

   
(E)      Includes  the  operating  results of ISC which was accounted for  as  a
         "Pooling of Interests" in  November 1995.
    




                                      -37-


                      SELECTED CONSOLIDATED FINANCIAL DATA

                          STATEMENT OF OPERATIONS DATA
                      (in thousands, except per share data)


<TABLE>
<CAPTION>
                                                                     For the years ended March 31,
                                                    ----------------------------------------------------------------
                                      For the
                                    Nine Months
                                       Ended
                                      Dec. 31, 
                                        1995          1995         1994          1993          1992          1991
                                        ----          ----         ----          ----          ----          ----
<S>                                    <C>          <C>           <C>          <C>           <C>           <C>     
Revenues                               $42,357      $ 40,849      $ 30,893     $ 34,463      $ 36,816      $ 28,715
Income (loss) from continuing
   operations before taxes                 261           277          (270)      (1,481)       (1,262)         (701)
Income (loss) from continuing
   operations                              162           277          (270)      (1,481)       (1,190)         (248)
Net income (loss) from
   discontinued operations                  --            --            --          510        (6,663)          357
                                    ----------    -----------    ----------   ----------     ---------    ---------
Net income (loss)                   $      162    $       277    $    (270)   $    (971)     $ (7,852)    $     109
                                    ==========    ===========    ==========   ==========     =========    =========

Per share amounts:
   From continuing operations       $     0.02    $      0.03    $   (0.07)   $   (1.04)     $  (0.75)    $   (0.10)
                                    ----------    -----------    ----------   ----------     ---------    ---------
   From discontinued operation              --             --            --        0.23         (3.26)         0.15
                                    ----------    -----------    ----------   ----------     ---------    ---------


     Net income (loss) per share    $     0.02    $      0.03    $   (0.07)   $   (0.81)     $  (4.01)    $    0.05
                                    ==========    ===========    =========    =========      ========     =========


Weighted average common shares
   outstanding                           8,791         8,710         4,833        2,227         2,041         2,323

BALANCE SHEET DATA

                                       As of                                As of March 31,
                                      Dec. 31,     ----------------------------------------------------------------
                                        1995          1995         1994          1993          1992          1991
                                        ----          ----         ----          ----          ----          ----

Working capital (deficit)             $    810     $     733     $     280    $    (196)    $    (649)    $     699
Total assets                            10,518         9,171         7,127        6,929         9,449        10,062
Long-term liabilities                      300           300           385          153         3,891           564
Stockholders' equity (deficit)           1,937         2,032         1,701          451        (1,792)        2,936
</TABLE>


                                      -38-


                       INFORMATION CONCERNING THE COMPANY

   
MARKET FOR THE COMPANY'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS
    

      The Company's  Common Stock is traded  principally on the Nasdaq  SmallCap
Market under the symbol "SDEV" and is traded on the Boston Stock  Exchange under
the symbol "SDC." The following table sets forth the range of quarterly high and
low bid quotations for the Company's Common Stock as reported by Nasdaq,  except
for the  first and  second  quarters  of fiscal  1994  where  quotations  are as
reported by the Boston Stock  Exchange.  The  quotations  represent  interdealer
quotations without adjustment for retail markups, markdowns or commissions,  and
may not necessarily represent actual transactions.

<TABLE>
<CAPTION>
      FISCAL 1994 QUOTATIONS                                             HIGH BID         LOW BID
      <S>                                                                    <C>              <C>
      First Quarter (4/1/93-6/30/93)                                         $1.00            $0.50

      Second Quarter (7/1/93-9/30/93)                                        $1.50            $0.75

      Third Quarter (10/1/93-12/31/93)                                       $1.00            $0.50

      Fourth Quarter (1/1/94-3/31/94)                                        $1.00            $0.75


      FISCAL 1995 QUOTATIONS                                             HIGH BID         LOW BID

      First Quarter (4/1/94-6/30/94)                                         $0.875           $0.50

      Second Quarter (7/1/94-9/30/94)                                        $0.375           $0.25

      Third Quarter (10/1/94-12/31/94)                                       $0.75            $0.375

      Fourth Quarter (1/1/95-3/31/95)                                        $1.687           $0.375


      FISCAL 1996 QUOTATIONS                                             HIGH BID         LOW BID

      First Quarter (4/1/95-6/30/95)                                         $1.875           $.50

      Second Quarter (7/1/95-9/30/95)                                        $2.125           $.875

      Third Quarter (10/1/95-12/31/95)                                       $2.875           $1.50

      Fourth Quarter (1/1/96-3/31/96)                                        $1.813           $1.25
</TABLE>

      On May  15,  1996,  the  day  preceding  the  public  announcement  of the
Transaction,  the  high  bid and low bid for  the  Company's  Common  Stock,  as
reported by Nasdaq, were $2.50 and $2.50, respectively.

   
      On May 30, 1996, the high bid and low bid for the Company's  Common Stock,
as reported by Nasdaq, were $4.063 and $3.938, respectively.
    

      As of May 8, 1996, there were  approximately  157 holders of record of the
Company's  8,197,887 shares of Common Stock  outstanding.  The Company estimates
that  approximately  1,000  shareholders  hold  securities  in street name.  The
Company  does not know the  actual  number of  beneficial  owners who may be the
underlying holders of such shares. Also as of May 8, 1996, there were 14 holders
of record of the 628,330  outstanding  shares of Series C Preferred  Stock.  The
holders of the Series C Preferred Stock vote with the holders of Common Stock on
all matters.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The  following  table  sets  forth  as of May 8,  1996  the  beneficial
ownership of shares of capital  stock of (i) each person known by the Company to
own  beneficially  more  than  5%  of  the  8,197,887  shares  of  Common  Stock
outstanding on that date, (ii) the name of each director,  and (iii) the name of
each executive officer,  both with respect to the number of shares owned by each
person and the percentage of the outstanding  shares  represented  thereby,  and
also sets forth such information for directors,  nominees and executive officers
as a group.



                                      -39-

<TABLE>
<CAPTION>
     NAME AND ADDRESS OF                          AMOUNT AND NATURE OF
        BENEFICIAL OWNER                        BENEFICIAL OWNERSHIP (1)               PERCENT OF CLASS
- - -------------------------------                 ------------------------               ----------------
<S>                                                  <C>                                        <C>
Edison Venture Fund, L.P. (2)                        1,504,780                                  18.0%
Edison Venture Fund II, L.P.
Edison Venture Fund II-PA, L.P.
c/o Edison Venture Funds
997 Lenox Drive, #3
Lawrenceville, NJ 08648

Euclid Partners III, L.P. (3)                          650,803                                   7.8%
Euclid Partners Corporation
50 Rockefeller Plaza, Suite 1022
New York, NY  10020

Brinson Trust Company (4)                              615,393                                   7.4%
c/o Brinson Partners, Inc.
3 National Plaza
9th Floor, Suite 114
Chicago, IL 60602

Richard J. Kosinski                                    465,838                                   5.7%
33 Riverside Drive
Pembroke, MA 02359

Stephen L. Watson (5)                                  337,000                                   4.0%

Aaron Kleiner (6)                                       22,750                                   *

Milton J. Pappas (7)                                   682,303                                   8.1%
c/o Euclid Partners Corporation
50 Rockefeller Plaza, Suite 1022
New York, NY 10020

Gustav H. Koven III (8)                              1,524,322                                  18.2%
c/o Edison Venture Funds
997 Lenox Drive #3
Lawrenceville, NJ 08648

Ralph B. Wagner (9)                                     31,250                                 *

Barry N. Bycoff (10)                                   397,500                                   4.6%

Michael L. Mark (11)                                    63,553                                 *

Joseph C. Burke (12)                                    10,400                                 *

All executive officers and directors
as a group (10 persons) (13)                         3,534,916                                  37.7%
- - -------------------------------
</TABLE>

* Less than 1%.

(1)      Except as otherwise noted below,  the Company  believes each beneficial
         owner has the sole  voting and  investment  power  with  respect to all
         shares  of Common  Stock  (or  options,  warrants  or other  securities
         convertible   into  or   exchangeable   for  Common   Stock)  shown  as
         beneficially  owned by him.  All  numbers  and  percentages,  except as
         otherwise  noted, do not assume the exercise of outstanding  options or
         warrants.  Pursuant  to  the  rules  of  the  Securities  and  Exchange
         Commission,  shares of Common Stock which an  individual or group has a
         right to acquire within 60 days of May 8, 1996 pursuant to the exercise
         of presently exercisable or outstanding options, warrants or conversion
         privileges  are deemed to be  outstanding  for the purpose of computing
         the  percentage  ownership  of such  individual  or group,  but are not
         deemed to be  outstanding  for the purpose of computing the  percentage
         ownership of any other person or group shown in the table.

(2)      Edison  Venture  Fund,  L.P.,  Edison  Venture Fund II, L.P. and Edison
         Venture Fund II-PA,  L.P.  (collectively,  the "Edison  Venture Funds")
         hold  collectively  1,333,386 shares of Common Stock. In addition,  the
         Edison Venture Funds  collectively  hold an aggregate of 171,394 shares
         of Series C  Preferred  Stock,  convertible  at any time  into  171,394
         shares of Common Stock. The Edison Venture Funds collectively have sole
         voting and  investment  power with respect to the  1,333,386  

                                      -40-

         shares of Common Stock and 171,394 shares of Series C Preferred  Stock.
         Mr. Koven, a director of the Company, is also a general partner of each
         of the general  partners of the Edison  Venture Funds and may be deemed
         to share beneficial  ownership of the securities held by such entities.
         Mr. Koven disclaims such beneficial ownership.

(3)      Euclid  Partners III, L.P.  ("Euclid")  holds 483,098  shares of Common
         Stock.  In addition,  Euclid holds 84,619  shares of Series C Preferred
         Stock, convertible at any time into 84,619 shares of Common Stock. Also
         included in this amount are 83,086 shares of Common Stock issuable upon
         exercise of a warrant  held by Euclid.  Mr.  Pappas,  a director of the
         Company,  is the  president of the sole  corporate  general  partner of
         Euclid and may be deemed the  beneficial  owner of the  650,803  shares
         beneficially owned by Euclid. Mr. Pappas disclaims beneficial ownership
         of such shares.

(4)      Includes 472,225 shares of Common Stock held by The First National Bank
         of Chicago  as agent for the  Brinson  Trust  Company as Trustee to the
         Institutional  Venture Capital Fund II ("Brinson") and 57,471 shares of
         Common Stock held by Monroe and Company for the benefit of Brinson.  In
         addition, Brinson also holds 85,697 shares of Series C Preferred Stock,
         convertible into 85,697 shares of Common Stock.

(5)      Includes the presently  exercisable  portion (i.e.,  246,500 shares) of
         stock options to purchase up to 267,500  shares of Common  Stock.  Also
         includes  40,500 shares of Common Stock held directly by Mr. Watson and
         50,000 shares of Series C Preferred Stock, convertible at any time into
         50,000 shares of Common Stock.

(6)      Includes the presently  exercisable  portion  (i.e.,  22,750 shares) of
         non-qualified  stock  options to purchase up to 33,250 shares of Common
         Stock.

(7)      Includes the presently  exercisable  portion  (i.e.,  31,500 shares) of
         non-qualified  stock  options to purchase up to 42,000 shares of Common
         Stock.  Also  includes the 650,803  shares of Common Stock and Series C
         Preferred  Stock  deemed to be owned by  Euclid,  of which  shares  Mr.
         Pappas  may  be  deemed  a  beneficial   owner.  Mr.  Pappas  disclaims
         beneficial ownership of such shares. See footnote 3.

(8)      Includes the presently  exercisable  portion  (i.e.,  19,542 shares) of
         non-qualified  stock  options to purchase up to 37,042 shares of Common
         Stock.  Also includes the 1,504,780 shares of Common Stock and Series C
         Preferred  Stock  deemed to be owned by the Edison  Venture  Funds,  of
         which  shares Mr.  Koven may be deemed a  beneficial  owner.  Mr. Koven
         disclaims beneficial ownership of such shares. See footnote 2.

(9)      Includes the presently  exercisable  portion  (i.e.,  26,250 shares) of
         non-qualified  stock  options to purchase up to 40,250 shares of Common
         Stock and also includes 5,000 shares of Common Stock held directly.

(10)     Includes the presently  exercisable  portion (i.e.,  387,500 shares) of
         stock options to purchase up to 535,000 shares of Common Stock and also
         includes 10,000 shares of Common Stock owned by Mr. Bycoff's children.

(11)     Includes  23,193 shares of Common Stock held directly and 26,360 shares
         of Series C Preferred  Stock,  convertible into 26,360 shares of Common
         Stock, and also includes the presently exercisable portion (i.e. 14,000
         shares) of stock  options  to  purchase  up to 35,000  shares of Common
         Stock.

(12)     Includes the  presently  exercisable  portion  (i.e.,  7,500 shares) of
         stock  options to purchase up to 80,000 shares of Common Stock and also
         includes  2,900 shares of Common Stock owned by Mr.  Burke's  immediate
         family.

(13)     Includes  755,542 shares which all officers and current  directors as a
         group have the right to  acquire  within 60 days after May 8, 1996 upon
         exercise of the  presently  exercisable  portion of  outstanding  stock
         options held by current  directors and  officers.  Also  includes:  (i)
         483,098  shares of Common  Stock,  84,619  shares of Series C Preferred
         Stock,  convertible at any time into 84,619 shares of


                                      -41-


         Common  Stock,  and 83,086  shares  issuable  upon exercise of warrants
         deemed to be owned by Euclid,  of which shares Mr. Pappas,  a director,
         may be deemed a beneficial owner; (ii) 1,333,386 shares of Common Stock
         and 171,394 shares of Series C Preferred Stock, convertible at any time
         into 171,394  shares of Common Stock,  deemed to be owned by the Edison
         Venture Funds,  of which shares Mr. Koven, a director,  may be deemed a
         beneficial  owner;  (iii)  50,000  shares of Series C Preferred  Stock,
         convertible  at any time into 50,000 shares of Common  Stock,  owned by
         Mr.  Watson,  a director;  and (iv) 26,360 shares of Series C Preferred
         Stock,  convertible  at any time into  26,360  shares of Common  Stock,
         owned by Mr. Mark, a director.

DIVIDEND POLICY

   
         The Company has never paid or declared any cash dividends on its Common
Stock.  The Company  currently  intends to retain any earnings for future growth
and, therefor does not expect to pay cash dividends in the foreseeable future.
    

                BUSINESS OF THE COMPANY PRIOR TO THE TRANSACTION

THE COMPANY

         The Company is a recognized national and international  direct marketer
and  distributor  of PC-based  specialty  software and hardware to technical and
professional  PC users.  The  Company  offers a total of over  8,000  brand-name
products through targeted mailings of its three catalogs.  Through its corporate
sales  group,  the  Company  resells  all  catalog  product  lines to medium and
large-sized companies.  Additionally,  the Company addresses the marketing needs
of the  developers  and  publishers of the products it  distributes by providing
advertising and promotional  services.  Software  Developer's  Company,  GmbH, a
wholly-owned  subsidiary in Dortmund,  Germany,  provides  similar  products and
services  to  dealers  and  end  users  in  Germany.   The  Company  distributes
third-party products operating on DOS, Windows, Windows/NT, OS/2, Unix and Apple
operating  systems and  provides an  extensive  offering of  specialized  add-on
hardware for these computers.

BUSINESS STRATEGY

         The  Company  currently  serves  business  customers  in  the  software
development, networking, engineering and scientific, and professional multimedia
marketplaces  by offering a  comprehensive  range of third-party  products.  The
breadth of specialized  products offered by each of its catalogs established the
Company as a single,  credible  source for computing  solutions  required by its
customers. This strategy allowed the Company to provide for all of the specialty
software and hardware needs of its customers,  while avoiding direct competition
with larger resellers serving the general computing market.

   
         The  Company's   corporate  sales  group  targets   mid-size  to  large
commercial,  governmental  and educational  accounts.  Leveraging off of initial
sales  made  through  the   catalogs,   this  group   focuses  on   establishing
relationships  with customers and becoming their primary source for software and
specialty  hardware.  It  provides  corporate  customers  with a high  level  of
services including in-depth  technical support,  training,  product sourcing and
volume  discounts.   The  Company's   marketing   services   organization,   SDC
Communications, offers marketing and promotional services to software developers
and  manufacturers  to assist them in launching new products,  generating  sales
leads,  and  increasing  market  visibility.  Its  principal  role  is  creating
advertisements and publishing all of the Company's  catalogs.  However,  it also
develops and  circulates  direct mail  campaigns  and  specialty  catalogs,  and
provides trade show assistance to software developers and manufacturers.
    


                                      -42-



CATALOG OPERATIONS AND PUBLICATIONS

      As of March 31, 1996,  the Company  produced two targeted  catalogs,  each
focused on specialized  segments of the PC market. Four editions of each catalog
are  published  per year with a total  annual  circulation  of  approximately  3
million.  The Company  typically adds 250-300 new and updated  products into its
catalogs each  quarter.  Catalog  product  sales  accounted for 88% of the total
sales of the Company in fiscal 1995 and 86% in fiscal 1994.

      The  Programmer's  SuperShop  (TPS)  catalog,  which is being  sold in the
proposed Transaction,  offers software development tools, utilities,  databases,
languages and business  productivity  applications  to software  developers  and
business  professionals.  Sales from TPS  represented  approximately  80% of the
Company's total sales in fiscal 1995 and 78% in fiscal 1994.

      Personal  Computing Tools SuperShop (PCT) offers  engineers and scientists
specialty hardware and software products that fill their specific networking and
data analysis needs. In fiscal 1995, the PCT catalog featured  products for data
acquisition,  motion control and data  communications.  However,  growth in data
communications  is leading  the  Company to expand its focus to include  broader
networking solutions for LAN (local area network) expansion,  LAN management and
administration, as well as remote computing. Sales of PCT's products constituted
approximately  8% of the  Company's  total sales in fiscal 1995 and 8% in fiscal
1994.

         Each of the Company's  catalogs is printed with  photographs,  detailed
product  specifications,  and comparisons of the  manufacturer's  suggested list
prices with the  Company's  discount  prices.  In large part,  the  catalogs are
designed and produced in-house by the Company's marketing  communications staff,
allowing for significant production cost savings.

MARKETS AND CUSTOMERS

      The Company  selectively  mails its  catalogs  and  marketing  programs to
attract  new  customers  and  stimulate   additional   purchases  from  existing
customers.  Its mailing list for catalogs and brochures  includes  approximately
120,000  customers who have previously  purchased from the Company.  The Company
obtains   additional  names  for  mailings  from  various   sources,   including
manufacturers, suppliers, distributors and industry magazine publishers.

      The Company's  customers are  principally  located  throughout  the United
States,  however,  the Company also targets  customers in Canada.  The Company's
wholly-owned subsidiary in Germany distributes software to dealers and end users
primarily in Germany.  Additionally,  the Company distributes  software products
through  resellers  on a  non-exclusive  basis  in  several  foreign  countries,
including England, France, Holland, Sweden, Japan and Korea. Total export sales,
including sales from the German  subsidiary,  accounted for approximately 12% of
fiscal 1995 and 18% of fiscal 1994 revenues.

   
         Through The Programmer's SuperShop,  the Company targets an audience of
software developers, programmers, information systems professionals, documenters
and testing personnel in both large and small organizations. These professionals
often  seek a single  supplier  who can  provide a solution  to their  needs for
PC-based  software  products,   technical  support  and  marketing  information.
Personal  Computing  Tools  SuperShop  (PCT) targets a marketplace of engineers,
scientists and technical professionals.  PCT has built a customer base serving a
wide variety of businesses including systems integrators, Fortune 500 companies,
and academic and government institutions.
    

MARKETING AND SALES

      The Company's  success depends on the strength and efficiency of its sales
and technical support representatives.  The Company believes its representatives
are well trained,  technically knowledgeable and motivated to maximize sales and
provide a high level of customer  service.  The Company offers toll-free numbers
for each of its catalogs and accepts  orders by mail,  fax or telephone,  Monday
through Friday 8:30 AM to 8:00 PM Eastern time.


                                      -43-


      Inbound Telemarketing.  The Company employs telemarketing  representatives
who assist  customers in  purchasing  decisions and who process  product  orders
resulting from catalog mailings.  Telemarketing  representatives also respond to
inquiries  regarding  order status,  product  pricing and product  availability.
Through the Company's order information system, telemarketers can quickly access
a customer's record which details past purchases as well as billing information.

      Corporate  Sales.  The Company has a dedicated  sales force which  targets
mid-size to large commercial,  governmental and educational accounts. This group
performs outbound  business-to-business  telesales, once a catalog sale has been
made, in an effort to further penetrate the account.  The focus of this group is
to build long-term  relationships  with its business  customers through frequent
contact.

      Customer Service.  The Company believes that providing  prompt,  efficient
customer service is critical to its success.  Telemarketing  representatives are
trained to respond to various  inquiries  such as order status or the  Company's
return policy.

      Technical Support. The Company has a dedicated pre-sales technical support
staff to assist  customers in making  appropriate  product  selections  based on
technical  criteria.  Technical  support personnel are available by telephone to
assist  customers in maximizing  the benefits from products  purchased  from the
Company.

PRODUCTS AND MERCHANDISING

      The Company offers a total of over 8,000  microcomputer  products  through
its two catalog  operations,  including  software for  stand-alone and networked
PC's, specialty hardware, peripherals, accessories, and multimedia products.

      Software.  The Company sells a broad range of PC-related software products
from larger,  well known  vendors to numerous  new  technology  vendors.  Brands
offered by the Company include the product  offerings of Adobe Systems,  Borland
International,  Computer Associates, IBM, Intel, Macromedia,  Microsoft, Oracle,
Powersoft and Symantec.  General product categories include software development
tools,  utilities,  databases,  languages,  business productivity  applications,
presentation,  authoring, and animation.  LAN operating systems,  administration
and management tools are also available.

      Hardware, peripherals and networking. The Company offers a large selection
of hardware items including  peripherals,  components and LAN products.  Product
categories  offered include data  communications,  data acquisition and control,
networking  hubs and routers,  video  capture and  playback,  and high  capacity
storage  devices.  Brands sold in this category  include AT&T Paradyne,  Eastman
Kodak, Ikegami Electronics USA, Nikon,  Panasonic,  Pioneer  Electronics,  Sony,
Supra, US Robotics, Zoom Telephonics and 3 COM.

      No single product distributed by the Company accounted for more than 2% of
the Company's revenues in the 1995, 1994, and 1993 fiscal years.

PURCHASING

      Management  believes  that  effective  purchasing  enables  the Company to
obtain  favorable  product pricing,  allowing it to provide  customers with name
brand products at competitive prices. The Company purchased approximately 40% of
its products  directly  from  manufacturers  and the balance from  distributors.
Purchases from Ingram Micro, a wholesaler of  microcomputer  software  products,
accounted for  approximately  31% of total purchases in fiscal 1995. The Company
does not consider  itself  dependent on Ingram Micro as a single source supplier
and believes it can purchase  products from other  competing  wholesalers  under
similar terms.  The Company has not  experienced  any material  difficulties  or
delays in acquiring any of the products which it distributes.


                                      -44-

COMPETITION

      The  market  for  technically-oriented  software  and  hardware  is highly
competitive and is  characterized by rapid changes in technology and user needs.
The Company competes in the marketing and sales of its existing  products with a
variety of software publishers,  specialty hardware  manufacturers,  dealers and
distributors. The Company's competitors vary in size and scope. Direct marketing
competitors  include other niche catalogers,  such as Programmer's  Paradise and
ProVantage  Corporation  in  the  technical  software  marketplace,   and  Micro
Warehouse, CDW Computer Centers and BlackBox who offer a broad range of hardware
and software,  including technical software.  In addition,  the Company competes
with corporate resellers  including  Corporate  Software,  Software Spectrum and
Softmart,  all of whom focus on providing corporate level services primarily for
business application products.  Many of these large retailers have substantially
greater financial and marketing resources.

PRODUCT RESEARCH AND DEVELOPMENT

      The Company does not engage in any product research and development as its
activities are limited to marketing and  distributing  third-party  software and
hardware products. The Company does not hold any proprietary copyrights or trade
secrets or exclusive distribution agreements for the catalog operations.

EMPLOYEES

         As of March 31,  1996,  the Company had  approximately  102  employees,
including 72 in marketing and sales,  13 in purchasing,  shipping and receiving,
and 17 in  administration  and  accounting.  None of the Company's  employees is
represented by a labor union. The Company has not experienced work stoppages and
believes that its employee relations are good.

BUSINESS TO BE RETAINED - INTERNET SECURITY CORPORATION

   
         The other portion of the Company's business, and the business which the
Company will retain  following the  consummation  of the  Transaction,  is built
around Internet Security  Corporation  ("ISC"),  a business acquired in November
1995. ISC was founded in June 1994 as a non-exclusive  distributor of CheckPoint
Software  Technologies Ltd.'s  ("CheckPoint")  FireWall-1 access control product
for  network  security  applications.  ISC  established  a  preferred  financial
relationship with CheckPoint, allowing it to pursue both large end-user accounts
and other  resellers.  ISC currently has over 350 customers,  including  Fortune
1000  companies,  telecommunication  companies,  major banks and large insurance
companies.  ISC has  been  able  to  increase  its  customer  base by  combining
CheckPoint's  FireWall-1  product with post-sales  support  services,  including
training and customer support.
    

         More recently, ISC has established a consulting service organization to
provide  assistance  to customers  with  problems of  enterprise  security.  New
services  include  assistance  in the  developing  of  enterprise-wide  security
policies,  auditing existing security schemes, performing threat assessments and
evaluating network topologies.

   
         Industry  Background  of  Network  Security  Applications.   Enterprise
computing has been evolving over the last three decades from host-based  systems
towards distributed network computing. During the 1980s, the ease-of-use and low
cost of personal computers and the development of personal productivity software
had led to rapid  growth in the number of  personal  computer  users  throughout
organizations.  These organizations increasingly began to connect their personal
computers into local area networks  ("LANs") in order to share files within work
groups. Many enterprise  applications continued to operate on separate mainframe
or minicomputers.  In the mid-1990s,  specialized  internetworking products have
made it easier for  organization to connect their disparate LANs both local in a
single  facility  and through  wide area  networks  ("WANs")  in  geographically
dispersed locations.  Organizations are also increasingly integrating their LANs
with their  minicomputers  and  mainframes,  thus enabling users to communicate,
exchange   information  and  share  computing   resources   within  and  between
organizations.  Many of these organizations are seeking to develop client/server
implementations of their enterprise
    


                                      -45-


   
applications  to more  fully  exploit  their  distributed  networks.  These  new
enterprise  networks  require a comprehensive  set of network  products that can
integrate a large number of users and heterogeneous  computing  resources into a
consistent, manageable and secure computing environment.

         Computer  and  network  security  has  historically  been the  focus of
businesses   engaged  in   security-conscious   industries   such  as   banking,
telecommunications,  aerospace  and defense.  As a result of the increase in the
number of users  having  direct and remote  access to  enterprise  networks  and
corporate  data,  unauthorized  access to  information  resources  has  become a
growing  and  costly  problem  for  businesses.   Sensitive  data  that  require
protection from  unauthorized use include  financial  results,  medical records,
personnel files,  research and development  projects,  marketing plans and other
business information.  Unauthorized access to this data may go undetected by the
computer  user or system  administrator,  especially if the  information  is not
altered  by the  unauthorized  party.  Companies  are  vulnerable  not  only  to
unauthorized access to information  resources by suppliers,  customers and other
third parties, but also to abuse by employees within their own organizations.
    

         Computer and Network Security.  There are several different  categories
of products for  protection  of  information  resources on a computer  system or
network  which  can be  grouped  into  four  classes:  User  Identification  and
Authentication; Privilege Definition; Encryption; and Audit.

         User  Identification and Authentication is the first line of defense to
prevent  unauthorized  users from  accessing  computer  and  network  resources.
Products that fall into this category are designed to authenticate  the identity
of authorized  users.  Thus even users who log onto a network from a node on the
network must also identify  themselves by typing in a password of some sort. The
popular systems today are relatively  cost-effective  and offer greater security
than a simple personal identification number (PIN).

   
         The next line of defense is  Privilege  Definition,  which  manages and
controls  access to network  data and  prevents  users from taking  unauthorized
actions.  While routers provide a basic level of privilege control,  they do not
provide a sufficiently  high level of security.  Firewalls such as  CheckPoint's
FireWall-1 product are the most widely deployed solution in this category. Their
software  architecture  allows  users  to  monitor  traffic  into and out of the
network and to deny access to all or specified  domains  within the  enterprise.
The next level, Encryption,  is the means by which network data is scrambled and
unscrambled  both at the client and server level using a secret key. It protects
the  data  while  it  is  being   transmitted  or  stored  by  using  IP  Packet
cryptography. Finally, at the top of the hierarchy are products for Audit, which
monitor and record user activity on a network.  This enables  administrators  to
determine if the system has been  compromised and the source of the unauthorized
entry.

         Sales and Marketing.  ISC markets CheckPoint's  FireWall-1 domestically
directly  through a  telemarketing  and telesales  organization  and  indirectly
through  other  resellers.  The  CheckPoint's  FireWall-1  product  is  used  by
customers to manage and control access to network  services and prevent users on
a network  from  taking  unauthorized  action or entry on the  network.  The ISC
telesales  organization is divided into three  territories in the United States.
ISC's sales strategy  involves  qualifying  prospects  initially and determining
their information security requirements, and strategic consultative selling once
customers  are  identified.  ISC  primarily  markets the  CheckPoint  FireWall-1
product and offers consulting  services for network security solutions to large,
corporate  customers that desire to connect their corporate  network to a public
network  such  as the  Internet.  A  customer's  decision  to  use  CheckPoint's
FireWall-1  product may involve a  substantial  financial  commitment  including
license costs, maintenance fees, consulting fees and training, and in many cases
the cost of a computer system to implement network security. To date, the desire
to connect  securely to the Internet as  expeditiously as possible has minimized
the  length of the sales  cycle.  ISC has  recently  announced  a major  account
program to be staffed  with two field sales  representatives.  On-site  meetings
will be  conducted  with  accounts  that have  substantial  product  and service
requirements.

         ISC  has  recently   created  an  indirect   distribution   channel  of
approximately  20 value added resellers to distribute the CheckPoint  FireWall-1
product.  These  value added  resellers  account  for  approximately  25% of the
license  revenue  achieved  by ISC.  ISC  conducts  its own  marketing  programs
intended  to  position  and  promote  FireWall-1  and  its  services.  Marketing
activities include direct mail, Internet
    


                                      -46-


   
marketing,  advertising,  public relations and trade shows, as well as directing
ISC's  participation in industry programs and forums. ISC also benefits from the
marketing programs  conducted by CheckPoint.  Many of their activities result in
the generation of qualified leads, some of which are provided to ISC.

         Services.   ISC  believes  that  a  customer's   decision  to  purchase
CheckPoint's  FireWall-1  software  from ISC is based,  in part, on the services
provided by ISC that help to quickly  and  effectively  install and  implement a
firewall network  security system,  educate the customer's staff and support its
ongoing  operations.   New  services  recently  added  assist  the  customer  in
developing,  implementing and testing its security policies. As of May 22, 1996,
ISC  had  7  employees  providing  customer  support,  consulting  and  training
services.

         Customer  Support.  Support for clients is based out of ISC's corporate
headquarters in Waltham, Massachusetts, with hotline access between the hours of
8:30 a.m. and 5:30 p.m. Eastern Time. Annual maintenance contracts are generally
purchased  for the first year of a  customer's  use of  CheckPoint's  FireWall-1
product and are  renewable on an annual  basis.  Maintenance  fees are typically
equal to 20% of the list price for the product.

         Consulting  Services.   ISC's  consulting  services   organization  was
formally  launched  in April 1996.  In  response to the growing  need to protect
information resources on the network, ISC provides fee-based, on-site consulting
services.  The  consulting  services  group  provides  standardized  fixed price
consulting packages that can provide an evaluation of existing security systems,
identify  short-comings in the networks and suggest  corrective action. ISC will
offer  companies the following  services:  developing  enterprise  wide security
policies;  auditing  existing  security;   performing  assessment  to  determine
security vulnerability; and providing customization and integration support.

         Customers.  As  of  March  31,  1995,  ISC  had  licensed  CheckPoint's
FireWall-1 to  approximately  350 customers.  ISC's customers  represent a broad
cross-section of industries  including banking,  insurance,  telecommunications,
technology and consumer products.
    

         Distribution  Agreement.  ISC has  signed  a  three-year  non-exclusive
distribution  agreement  with  CheckPoint  whereby it has the right to sell on a
non-exclusive  basis all of the current and future products by CheckPoint within
the United  States and Germany.  ISC  maintains  the right to  distribute  these
products through its direct sales  organization or through  resellers.  ISC must
achieve  certain  financial  targets each year to maintain its current  discount
level from CheckPoint. To date, ISC has satisfied these targets.

PROPERTIES

         At March 31, 1996, the Company leases  approximately 25,000 square feet
of office and warehouse  space in Pembroke,  Massachusetts.  The six-month lease
requires  average  monthly rent payments of $21,500 and expires on September 30,
1996.  The Company  believes that its existing  facilities  are adequate for its
current needs and that additional space is available at competitive rates should
the Company need to expand.

LEGAL PROCEEDINGS

         From time to time,  the Company is involved in  litigation  relating to
claims  arising out of its  operations  in the normal  course of  business.  The
Company is not presently a party to any legal  proceedings,  the adverse outcome
of which, in management's  opinion,  would have a material adverse effect on the
Company's results of operations or financial position.

                                      -47-


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

   
         The Private  Securities  Litigation Reform Act of 1995 contains certain
safe  harbors  regarding  forward-looking   statements.  In  that  context,  the
discussion  in this  Item  contains  forward-looking  statements  which  involve
certain  degrees of risk and  uncertainties,  including  statements  relating to
liquidity and capital resources. Except for the historical information contained
herein,  the  matters  discussed  in this  section  are  such  forward-  looking
statements  that  involve  risks  and  uncertainties,  including  the  impact of
competitive  pricing  within the software  industry,  the effect any reaction to
such competitive pressures has on current inventory valuations, the need for and
effect of any business  restructuring,  the presence of competitors with greater
financial  resources,  capacity and supply constraints or difficulties,  and the
Company's continuing need for improved profitability and liquidity.


RESULTS OF OPERATIONS, PERIOD ENDED DECEMBER 31, 1995 AND DECEMBER 31, 1994

  OVERVIEW

         The  Company's  revenues are  generated by marketing  and  distributing
specialty  PC-based software and hardware to technical and professional PC users
through its catalog operations of The Programmer's  SuperShop (TPS) and Personal
Computing Tools SuperShop (PCT). In addition, SDC Communications (SDCC) provides
marketing  services to third-party  manufacturers,  developers and publishers of
the  products  the  Company  distributes.  Marketing  services  are  designed to
generate sales leads, increase market visibility and assist in the launch of new
products.  Through the newly acquired Internet Security  Corporation  (ISC), the
Company provides product integration and consulting support services in the area
of network security to companies doing business on the Internet.
    

          The  following  information  should  be read in  conjunction  with the
consolidated financial statements and notes thereto:

<TABLE>
<CAPTION>
THREE-MONTH PERIOD ENDED                                                     % TO NET REVENUE            % CHANGE
DECEMBER 31, 1995 VS. DECEMBER 31, 1994                                  1995        1994                95 V. 94
- - ---------------------------------------                                  ----        ----                --------
<S>                                                                      <C>        <C>                  <C>
   Net Revenues:
         Product sales                                                    92%        88%                  31%
         Marketing services                                                8%        12%                 (11%)
                                                                         ---        ---
         Combined                                                        100%       100%                  26%

   Gross Margins:
         Product sales                                                    18%        19%                  22%
         Marketing services                                               41%        33%                  11%
         Combined                                                         20%        21%                  20%

   Selling, general and administrative
      expenses                                                            20%        18%                  41%

   Net income                                                             (1%)        3%                (127%)

</TABLE>

   
         Revenues:  Total net revenues for the third quarter ended  December 31,
1995 increased by $2,929,414,  or 26%, to $14,353,081  from  $11,423,667 for the
same period in the prior year.

         Net product sales  increased by  $3,075,184,  or 31%, to $13,168,701 in
the third quarter of fiscal 1996 from $10,093,517 in the third quarter of fiscal
1995. The increase in net product sales was primarily generated by the continued
growth in the Company's corporate sales group, The Programmer's Shop catalog and
the addition of ISC. The Company's  PCT catalog has  experienced a large drop in
sales from the same period in the prior year.
    


                                      -48-


   
         Marketing   services  revenue  decreased  by  $145,770,   or,  11%,  to
$1,184,380 for the quarter ended December 31, 1995 from  $1,330,150 for the same
period  in the  prior  year.  This  decrease  was  primarily  due to an  overall
reduction  in new  product  releases  in the  marketplace  along  with a general
rollback of vendor sponsored advertising.
    


         Gross  Margins:  Total gross margin  increased by $479,406,  or 20%, to
$2,877,484 for the quarter ended December 31, 1995 from  $2,398,078 for the same
period in 1994.

   
         Gross margin from  product  sales  increased  by  $432,517,  or 22%, to
$2,388,272  in the third  quarter of fiscal  1996 from  $1,955,755  for the same
period in fiscal 1995. Product gross margin, as a percent of sales, decreased to
18% for the quarter ended  December 31, 1995 from 19% for the same period in the
prior year. The decline in gross margin percent,  despite sales growth,  was the
result of  continued  competition  in the  marketplace  and a greater  number of
upgrades  being  released by  software  manufacturers,  which  resulted in lower
selling prices.

         Gross margin from marketing services  increased by $46,899,  or 11%, to
$489,212  for the quarter  ended  December  31, 1995 from  $442,323 for the same
period in the prior  year.  The  increase  in gross  margin was mainly due to an
increase in advertising related to auxiliary programs.
    


         Selling,  General and Administrative Expenses (SG&A): Selling,  general
and administrative  expenses increased by $842,486, or 41%, to $2,890,472 in the
third  quarter of fiscal  1996 from  $2,047,986  in the third  quarter of fiscal
1995.  SG&A  expenses,  as a percent of sales,  increased to 20% for the quarter
ended  December  31, 1995 from 18% in the same period in 1994.  The  increase in
expenses  reflects  additional  charges  for  professional  fees  related to the
acquisition of ISC and increases in headcount to support the Company's growth.


         Interest Expense:  Net interest expense decreased by $17,068 to $37,046
in the third  quarter of fiscal 1996 from $54,114 for the same period last year.
This decrease was due to lower interest rates in effect on the Company's line of
credit and approximately $7,000 in interest income provided by ISC.

<TABLE>
<CAPTION>
NINE-MONTH PERIOD ENDED                                                  % TO NET REVENUE                % CHANGE
DECEMBER 31, 1995 VS. DECEMBER 31, 1994                              1995         1994                   95 V. 94
- - ---------------------------------------                              ----         ----                   --------
<S>                                                                       <C>        <C>                  <C>
   Net Revenues:
         Product sales                                                    91%        88%                  57%
         Marketing services                                                9%        12%                  17%
                                                                         ---        ---
         Combined                                                        100%       100%                  52%

   Gross Margins:
         Product sales                                                    18%        20%                  36%
         Marketing services                                               41%        40%                  19%
         Combined                                                         20%        23%                  33%

   Selling, general and administrative
      expenses                                                            19%        21%                  40%

   Net income                                                               *         1%                 (60%)
</TABLE>

* Less than 1%.



         Revenues:  Total net revenues  for the nine months  ended  December 31,
1995 increased by $14,479,897,  or 52%, to $42,357,363  from  $27,877,466 in the
nine months ended December 31, 1994.

   
         Net product sales increased by $13,934,678,  or 57%, to $38,517,400 for
the first nine months of fiscal 1996 from  $24,582,722 in the comparable  period
last year.  Sales growth was  primarily  generated  by  continued  growth in the
Company's  corporate sales group, The Programmer's Shop catalog and the addition
of ISC.
    


                                      -49-


         Marketing services revenue increased by $545,219, or 17%, to $3,839,963
in the first nine months of fiscal 1996 from  $3,294,744  for the same period in
fiscal 1995.  This  increase was the net result of  supplemental  marketing  and
promotional  initiatives in the first six months of fiscal 1996. The Company has
experienced a reduction in the most recently reported quarter.

         Gross Margins:  Total gross margin increased by $2,056,070,  or 33%, to
$8,368,752 in the first nine months of fiscal 1996 from  $6,312,682 for the same
period in fiscal 1995.

   
         Gross margin from product  sales  increased by  $1,801,284,  or 36%, to
$6,801,303 in the nine months ended  December 31, 1995 from  $5,000,019  for the
same period in fiscal  1995.  The  increase in gross margin was derived from the
acquisition  of ISC and the continued  growth in the Company's  corporate  sales
group.
    

         Gross margin from marketing services increased by $254,786,  or 19%, to
$1,567,449 in the first nine months of fiscal 1996 from  $1,312,663 for the same
period  in  fiscal  1995.  This  increase  was   attributable  to  the  sale  of
supplemental marketing and promotional activities.

   
         Selling,  General and Administrative Expenses (SG&A): Selling,  general
and administrative  expenses  increased by $2,271,993,  or 40%, to $8,005,634 in
nine month period ended December 31, 1995 from $5,733,641 for the same period in
fiscal 1995. SG&A expenses, as a percent of sales,  decreased to 19% from 21% in
the prior year.  The  increase  in SG&A  expenses  was the result of  additional
charges for professional fees related to the acquisition of ISC and increases in
headcount to support the continued growth of the Company.

         Interest Expense: Net interest expense decreased by $36,575, or 24%, to
$118,850 for the nine months ended  December 31, 1995 from $155,425 for the same
period in fiscal 1995.  This decrease was due to lower  interest rates in effect
on the Company's  line of credit with borrowing  levels that were  comparable to
the same period in fiscal  1995 and  approximately  $14,000 in  interest  income
provided by ISC.

    

LIQUIDITY AND CAPITAL RESOURCES (in thousands, except ratios)


<TABLE>
<CAPTION>
                                                                             DECEMBER 31,             MARCH 31,
FINANCIAL CONDITION AS OF                                                       1995                    1995
- - -------------------------                                                    ------------              ------
<S>                                                                           <C>                       <C> 
   
     Cash and cash equivalents                                                $1,258                    $672
     Working capital                                                          $  810                    $654
     Current ratio                                                              1.10                    1.09
    

CASH FLOW ACTIVITY SUMMARY FOR                                               DECEMBER 31,           DECEMBER 31,
THE NINE MONTHS ENDED                                                           1995                    1994
- - -------------------------------                                              ------------              --------

     Net cash provided by continuing
          operating activities                                                  $885                    $340
     Net cash (used for) discontinued
          operating activities                                                   ---                     (48)
     Net cash (used for) investing activities                                   (129)                   (157)
     Net cash (used for) financing activities                                   (183)                    (26)

</TABLE>

         The  Company's  net cash balance  increased  $585,675 to  $1,258,061 at
December 31, 1995 from $672,386 at March 31, 1995.  Cash  generated by operating
activities of $885,094 was achieved  during the first nine months of fiscal 1996
primarily from increased credit support from vendors.

         Accounts receivable-trade  increased $500,756 to $5,194,734 at December
31, 1995 from  $4,693,978  at March 31, 1995.  This  increase  resulted from the
Company's  revenue  growth.  The  Company  continues  to  maintain  an  expanded
collections program that has yielded favorable collection results.

         The Company has a  $2,000,000  secured  bank line of credit under which
borrowings  bear  interest  at the bank's  prime  rate plus  2.5%.  The line was
recently  renewed on February 9, 1996.  Available  borrowings under the line are
based on 65% of eligible accounts receivable. Covenants under the line of credit
require the Company to maintain  certain  net worth and  financial  ratios.  The
Company was in default of certain financial covenants and has received a written
waiver for the period  December  31, 


                                      -50-


1995 with the condition that the maximum borrowings under the credit facility be
limited  to the  current  outstanding  balance  until  such time as a new credit
restructuring  is agreed upon.  The Company and the bank have  renegotiated  the
line of credit and the covenants  governing the agreement which have caused past
defaults.  The  renegotiation  resulted  in the credit  line being  reset to the
$2,000,000 limit.

         The Company  anticipates  that its existing cash  resources,  cash flow
from  operations and the continued  availability of its bank line of credit will
be sufficient to fund its  operations  through June 30, 1996,  provided it meets
its operating  plan and remains in  compliance  with its credit  agreement.  The
Company's  ability to finance its operations will be dependent on its ability to
renegotiate  its bank line of credit for a continued  availability  of borrowing
thereunder.  There can be no assurance  that the Company will be  successful  in
renegotiating  its  line of  credit  or that  the  bank  will  permit  continued
borrowings  under  its  line  of  credit.  If the  Company  is  unsuccessful  in
renegotiating its line of credit with the bank, it will need to seek alternative
financing for working capital.  Future capital  requirements will depend on many
factors, including cash flow from continuing operations, competition from larger
catalog  distributors  and market  developments,  and the  Company's  ability to
distribute products and marketing services successfully. To the extent cash flow
from  operations is  insufficient  to fund the Company's  activities,  it may be
necessary  to raise  additional  funds  through  equity or debt  financing.  The
Company is exploring additional sources of capital; however, there are currently
no firm commitments at this time.  Additional debt financings will likely result
in higher interest  charges.  Additional equity financings will likely result in
dilution of stockholders' interests. The Company's ability to generate cash from
operations  depends upon,  among other things,  revenue growth,  improvements in
operating  productivity,  its credit and payment terms with vendors and improved
collections of accounts  receivable.  The Company's ability to borrow under this
facility is dependent upon satisfying certain financial covenants, and there can
be no assurances that the Company will remain in compliance.  If such sources of
cash prove  insufficient,  the Company  will be required to make  changes in its
operations  or to seek  additional  debt or  equity  financing.  There can be no
assurances that cash generated from  operations and borrowings  under its credit
facility will be sufficient to meet its operating requirements,  or if required,
that additional debt or equity  financing will be available on terms  acceptable
to the Company.  The Company  currently  anticipates  that its  available  cash,
expected  cash  flow  from  operations,  and  its  borrowing  capacity  will  be
sufficient to fund operations through June 30, 1996.

         In June 1995, the Company became aware of information  indicating  that
cash and other accrued expenses had been reported  improperly in fiscal 1994 and
fiscal 1995 by the accounting staff while  implementing  controls and procedures
associated with the new computerized  transaction processing system installed in
fiscal 1994. As a result of this information, the Company restated its financial
statements in June 1995, with respect to the year ended March 31, 1994.

         The  effect on the  results of the  restatement  of the  quarter  ended
December 31, 1994, prior to the pooling of ISC, is as follows:

<TABLE>
<CAPTION>
                                                                                         QUARTER ENDED
                                                                                       DECEMBER 31, 1994

                                                                            AS REPORTED          AS RESTATED
                                                                            -----------          -----------
         <S>                                                                <C>                  <C>        
         Net revenues                                                       $10,840,929          $10,824,650
         SG&A expenses                                                        1,934,596            1,946,877
         Net income                                                             180,691              152,130
         Net income per share                                                      0.02                 0.02
         Accounts receivable                                                  3,772,620            3,756,341
         Total current assets                                                 6,108,357            6,092,078
         Total assets                                                         7,715,660            7,699,381
         Other accrued expenses                                                 518,664              530,945
         Total current liabilities                                            4,942,070            4,954,351
         Accumulated deficit                                                 (7,473,215)          (7,501,775)
         Total stockholders' equity                                           2,469,952            2,441,392
         Total liabilities and
             stockholders' equity                                             7,715,660            7,699,381

</TABLE>


                                       -51-


   
RESULTS OF OPERATIONS FOR THE YEARS ENDED MARCH 31, 1995 AND MARCH 31, 1994
    

OVERVIEW

     The  Company's   revenues  are  generated  by  marketing  and  distributing
specialty  PC-based software and hardware to technical and professional PC users
through its catalog  operations:  The  Programmer's  SuperShop  (TPS),  Personal
Computing Tools SuperShop (PCT), and New Media SuperShop (NMS). In addition, SDC
Communications (SDCC) provides marketing services to third-party  manufacturers,
developers and publishers of the products the Company distributes.

     The following  discussion  relates to the Company's  continuing  operations
except where noted.

     The  following   information   should  be  read  in  conjunction  with  the
consolidated financial statements and notes thereto:

<TABLE>
<CAPTION>
                                                                  FOR THE YEAR ENDED MARCH 31,

                                                          % TO NET REVENUES                    % CHANGE
                                                             (RESTATED)
                                                         1995      1994     1993        95 V. 94    94 V. 93
                                                         ----      ----     ----        --------    --------
<S>                                                      <C>       <C>      <C>          <C>         <C>
Net revenues:
   Product sales (TPS, PCT, NMS)                          88%       86%      85%           2%          1%
   Marketing services (SDCC)                              12%       14%      15%          (2%)        (1%)
                                                         ---        --      ---
                                                         100%      100%     100%
Gross Margins:
   Product sales (TPS, PCT, NMS)                          18%       22%      21%         (4%)          1%
   Marketing services (SDCC)                              36%       26%      39%          0%         (13%)
                                                          --        --      ---                       --
                                                          21%       22%      24%         (1%)         (2%)

Selling, general and administrative expenses              20%       23%      26%         (3%)         (3%)
Restructuring charges                                     ---       ---       1%          ---         (1%)
Net income (loss) from continuing operations              ---       (1%)     (4%)         1%           3%
Net income (loss) from discontinued operation             ---       ---       1%          ---         (1%)
Net income (loss)                                         ---       (1%)     (3%)         1%           2%
</TABLE>


RESTATEMENT OF FISCAL 1994 FINANCIAL STATEMENTS

The Company issued its financial statements for the year ended March 31, 1994 in
its  Annual  Report  on Form  10-K,  filed  with  the  Securities  and  Exchange
Commission  ("SEC") on June 28, 1994 and  financial  statements on Form 10-Q for
the quarters  ended June 30,  1994,  September  30, 1994,  and December 31, 1994
filed  with the SEC  during the year ended  March 31,  1995.  In June 1995,  the
Company  became  aware of  information  indicating  that cash and other  accrued
expenses had been reported  improperly  as a result of errors by the  accounting
personnell  in  implementing  new controls and  procedures  associated  with the
computerized  transaction  processing systems installed during fiscal 1994. As a
result of this information,  the Company announced that its financial statements
for the above periods were not reliable.  The financial  statements for the year
ended March 31, 1994 have been  restated to reflect a decrease of  approximately
$484,000  in the  Company's  previously  reported  net income for the year.  The
impact of the restatement on fiscal 1994 is summarized as follows:

<TABLE>
<CAPTION>
                                                                        Year Ended March 31, 1994
                                                                      As Reported      As Restated

        <S>                                                           <C>              <C>        
        Net revenues                                                  $31,097,672      $30,893,672
        Cost of products sold                                          20,518,098       20,894,098
        Net Income (loss)                                                 213,809         (270,191)
        Net income (loss) per share                                          0.03            (0.07)
        Cash                                                              550,560          273,560
        Total current assets                                            5,598,840        5,321,840
        Total assets                                                    7,404,434        7,127,434
        Other accrued expenses                                            340,434          547,434
        Total current liabilities                                       4,834,994        5,041,994
        Accumulated deficit                                            (7,732,120)      (8,216,120)
        Total stockholder's equity                                      2,184,790        1,700,790
        Total liabilities and stockholder's equity                      7,404,434        7,127,434
</TABLE>


                                      -52-


      The  accompanying  financial  statements for the year ended March 31, 1995
reflect  adjustments in the fourth quarter to reduce net income by approximately
$300,000 to correct the errors in the first three  quarters of fiscal 1995.  The
Company expects to amend its previously filed Form 10-Q reports for the quarters
ended June 30, 1994;  September  30, 1994;  and December 31, 1994 to reflect the
effect  of  this  fourth  quarter  fiscal  1995  adjustment  when it  files  the
respective  comparative  quarters for fiscal 1996. These  adjustments for fiscal
1995 and 1994 result  primarily from  allowances and  adjustments due customers,
and a  corresponding  offset against  revenue  ($249,000 in 1995 and $204,000 in
1994);  bad debt  expense,  which were not  previously  recognized  ($165,000 in
1995);  adjustments to inventory for damaged goods and obsolescence ($243,000 in
1995 and $73,000 in 1994); and  understatement of accrued expenses  ($207,000 in
1994). The cumulative  effect of the adjustments in 1994 resulted in a charge to
fiscal 1994 earnings of approximately  $484,000. The effect of these adjustments
for fiscal 1995 resulted in an  adjustment to earnings in the fourth  quarter of
approximately $385,000.


FISCAL 1995 VS. FISCAL 1994

     REVENUES:  Total net revenues increased 28%, or $8,708,000,  to $39,698,000
in fiscal 1995 from $30,990,000 in fiscal 1994.  Product revenues  increased 31%
to $34,964,000  in fiscal 1995 from  $26,585,000 in fiscal 1994. The increase in
product  revenues  resulted from a combination of the growth in the  development
tools  marketplace,  the Company's  significant  growth in its  corporate  sales
group, and the full-year impact of the acquisition of Personal  Computing Tools.
In fiscal 1995, a new generation of development  products,  termed client/server
tools, gained widespread  acceptance.  Corporate Sales showed significant growth
in its first  full  year of  operations  by  successfully  establishing  service
relationships  and  generating  incremental  revenue  from a  growing  group  of
accounts.

     Marketing services revenues increased by $425,000, or 10%, to $4,734,000 in
fiscal 1995 from $4,309,000 in fiscal 1994.  Revenue obtained from developers of
client/server  tools  products  contributed  to  an  increase  in  both  catalog
advertising pages and promotional marketing programs in TPS. The introduction of
the New Media SuperShop catalog in February 1995, funded by advertising revenue,
also contributed to this increase.

     GROSS  MARGIN:  Total gross  margin  increased  by  $1,277,000,  or 19%, to
$8,164,000  in fiscal 1995 as compared to  $6,886,000 in fiscal 1994 as a result
of margin  growth in both product sales and  marketing  services.  Product gross
margin increased 12% to $6,453,000 in fiscal 1995 from $5,787,000 in fiscal 1994
as a result of the growth  provided  by the  corporate  sales group and the full
year impact of the acquisition of PCT. Somewhat offsetting this increase,  total
gross  margin from product  revenue as a percent of revenue  decreased to 18% in
fiscal  1995 from 22% in fiscal  1994 as a result of  industry-wide  competitive
pricing  pressures  and the  increase in sales of higher  volume,  lower  margin
products to larger corporations.

     Gross margin from marketing services revenue increased 56% to $1,711,000 in
fiscal 1995 from $1,100,000 in fiscal 1994. This growth was  attributable to the
increase in promotional  marketing  programs  developed and executed by SDCC. In
addition, increased advertising revenues yielded higher gross margins in the TPS
catalog.

     SELLING,   GENERAL  AND  ADMINISTRATIVE  EXPENSE:   Selling,   general  and
administrative  ("SG&A") expenses increased by $851,000 or 12%, to $7,843,000 in
fiscal  1995 from  $6,992,000  in fiscal  1994.  This  increase  was a result of
expenses related to the hiring of additional sales reps to execute the Company's
corporate sales  initiative.  SG&A as a percent of revenue  declined from 23% in
fiscal 1995 to 20% in fiscal 1994,  reflecting the ability to leverage  existing
operations to grow revenue.

     INTEREST  EXPENSE:  Net interest  expenses  increased to $217,300 in fiscal
1995 from  $149,100  in 1994  primarily  as a result of an increase in the prime
interest lending rate during this period.


FISCAL 1994 VS. FISCAL 1993

     REVENUES:   Total  net  revenues  decreased  by  $3,569,000,   or  10%,  to
$30,894,000  in fiscal 1994 from  $34,463,000 in fiscal 1993.  Product  revenues
declined by $2,809,000, or 9%, to $26,586,000 in fiscal 1994 from $29,395,000 in
fiscal 1993.  The decrease in product  revenues  was  primarily  the result of a
general


                                      -53-


decline  in  the  number  of  new  product  introductions  within  the  software
development  tools  marketplace,  specifically  in  the  DOS  development  tools
marketplace,  causing a  decrease  in the  number of orders in The  Programmer's
SuperShop.  The volume of orders  stabilized  in TPS  during the second  half of
fiscal  1994,  however,  competitive  pricing  pressures  and an increase in the
number of upgrade offerings versus new product offerings  continued to constrain
revenue  growth.   Additionally,   the  work  force  reduction  in  fiscal  1993
interrupted  the Company's  focus on major customer  relationships  in the first
half of the  1994  fiscal  year.  These  product  revenue  declines  in TPS were
partially  offset by sales from the  Personal  Computing  Tools (PCT)  business,
which was acquired in June of 1993.

     Marketing  services revenues declined 15% to $4,309,000 in fiscal 1994 from
$5,068,000   in  fiscal  1993.   The  decline  in  the  number  of  new  product
introductions,  combined  with the  Company's  decision  to reduce the number of
marketing programs,  were the primary causes for this decline.  The reduction in
marketing  programs  was  specifically  directed  at  minimizing  the  amount of
speculative,  cooperative advertising offerings, which involve taking product in
exchange for the value of marketing services provided. The Company can now focus
on its primary marketing  publication,  the TPS BuyersGuide  catalog.  Marketing
services revenues are generated almost entirely from TPS marketing programs.

     GROSS  MARGIN:  Total gross  margin  decreased  by  $1,272,000,  or 16%, to
$6,886,000 in fiscal 1994 as compared to $8,159,000 in fiscal 1993,  principally
from the decline in  marketing  services  gross  margin of  $872,000.  Marketing
services gross margin decreased 44% to $1,100,000 in fiscal 1994 from $1,972,000
in fiscal 1993 and  decreased as a percent of marketing  service  revenue to 26%
from 39%. This decrease is the result of the declines in TPS marketing  services
revenues  discussed above and costs  associated with publishing the PCT catalog,
which does not generate marketing services revenue.

     Gross margin from product revenue decreased by $400,000 or 6% to $5,787,000
in fiscal 1994 from $6,187,000 in fiscal 1993. This decrease was attributable to
the decline in product  revenues,  offset by gross margins derived from sales by
PCT, which generated  $921,000 in product gross margin for the nine months since
the  acquisition in June of 1993.  Total gross margin from product  revenue as a
percent of revenue  increased to 22% in fiscal 1994 from 21% in fiscal 1993. The
specialty  hardware and software  products  distributed  by PCT generate  higher
gross  margin as a percent of revenue  than the  development  software  products
distributed by TPS.

     SELLING,  GENERAL AND  ADMINISTRATIVE  EXPENSE:  SG&A expenses decreased by
$2,114,000,  or 23%,  to  $6,992,000  (23%  of  revenue)  in  fiscal  1994  from
$9,105,000 (26% of revenue) in fiscal 1993. This  significant  reduction in SG&A
expenses is principally the result of the restructuring  effected in fiscal 1993
and the Company's  continued  focus on strict cost  containment  in fiscal 1994.
SG&A expenses related to the PCT business were reduced  significantly  after the
acquisition  in June of 1993,  primarily  through the  elimination of management
positions,  and its  consolidation  into the  Company's  Hingham,  Massachusetts
operations in August of 1993.

     INTEREST  EXPENSE:  Net interest  expenses  decreased to $149,000 in fiscal
1994 from $153,000 in 1993. The decline in net interest expense is primarily the
result of a reduction in the average  outstanding  balance of the Company's line
of credit in fiscal  1994 from fiscal  1993,  partially  offset by new  interest
charged on the addition of a new $200,000 term note in September of 1993.

<TABLE>
<CAPTION>

LIQUIDITY AND CAPITAL RESOURCES (in thousands, except ratios)


                                                                                 AS OF MARCH 31,
                                                                                             (RESTATED)
                                                                            1995                  1994
<S>                                                                         <C>                  <C>  
Cash and cash equivalents                                                   $335                 $ 274
Working capital (deficit)                                                    570                   280
Current ratio                                                               1.09                  1.06



                                      -54-


                                                                           FOR THE YEAR ENDED MARCH 31,
                                                                                             (RESTATED)
                                                                            1995                  1994
Net cash provided by (used for) continuing
   operating activities                                                     $508               $(1,719)
Net cash provided by (used for) discontinued
   operating activities                                                      (68)                  628
Net cash used for investing activities                                      (211)                 (219)
Net cash used for financing activities                                      (217)                  621
</TABLE>

     The Company's net cash flow for continuing  operations  increased in fiscal
1995 to $507,000.  The Company was granted substantial increases in credit lines
extended by its major suppliers, resulting in an increase in accounts payable of
$1,625,000,  or 67%, to  $4,064,000  in fiscal 1995  compared to  $2,439,000  in
fiscal 1994.

     As a result of the sales  growth,  the Company's  inventories  increased to
$1,696,000  in fiscal 1995 from  $1,494,000  in fiscal 1994, an increase of 14%,
which is well below the increase in product sales of 31%.

     Accounts   receivable-trade,   before  allowances  for  doubtful  accounts,
increased by $1,593,000, or 40%, to $4,761,000 at March 31, 1995 from $3,410,000
at March 31, 1994.  This increase was a direct  result of the revenue  growth in
fiscal 1995. Overall, the Company has reduced its collection days to 24 at March
31,  1995 from 26 days at March  31,  1994.  The  expanded  collections  program
implemented   in  fiscal  1995  has   significantly   reduced  its   outstanding
collections.

     The  Company  has a  $2,500,000  secured  bank line of credit  under  which
borrowings  bear  interest at the bank's prime rate plus 1%. The line is subject
to renewal on January 5, 1996.  Available borrowings under the line are based on
80% of eligible accounts receivable.  Covenants under the line of credit require
the Company to maintain certain net worth and financial  ratios.  The Company is
currently  in default  of certain  financial  covenants  and has not  received a
written  waiver as of July 14, 1995 for the period ended March 31, 1995 and June
30, 1995,  although the bank has not currently  demanded  payment of the line or
accelerated the line of credit.  There can be no assurance that the Company will
be in compliance  with its  financial  covenants and ratios for the period ended
June 30,  1995.  There can also be no  assurance  that the Company will obtain a
waiver of defaults  for the period  ended March 31,  1995 or June 30,  1995.  At
March 31, 1995, $1,423,000 was outstanding under this line of credit.

     Working  capital  increased to $570,000 at March 31, 1995 from  $280,000 at
the end of fiscal 1994.

     The Company  anticipates  that its existing cash resources,  cash flow from
operations  and the  continued  availability  of its bank line of credit will be
sufficient to fund its operations through March 31, 1996,  provided it meets its
operating plan and remains in compliance with its credit agreement.  The Company
is  currently  in default of its line of credit  facility  with the bank and the
Company has not  received a written  waiver of this default for the period ended
March  31,  1995 and  June 30,  1995.  The  Company's  ability  to  finance  its
operations  will be  dependent  on its ability to  renegotiate  its bank line of
credit for a continued  availability  of borrowing  thereunder.  There can be no
assurance  that the Company  will be  successful  in  renegotiating  its line of
credit  or that the bank  will  permit  continued  borrowings  under its line of
credit.  If the Company is unsuccessful in renegotiating its line of credit with
the bank, it will need to seek alternative financing for working capital. Future
capital  requirements  will  depend on many  factors,  including  cash flow from
continuing  operations,  competition from larger catalog distributors and market
developments,  and the Company's  ability to  distribute  products and marketing
services  successfully.  To the extent cash flow from operations is insufficient
to fund the Company's activities,  it may be necessary to raise additional funds
through equity or debt financing. The Company is exploring additional sources of
capital;  however,  there  are  currently  no firm  commitments  at  this  time.
Additional debt financings  will result in higher interest  charges.  Additional
equity  financings  will  result in  dilution of  stockholders'  interests.  The
Company's  ability to generate cash from  operations  depends upon,  among other
things, revenue growth,  improvements in operating productivity,  its credit and
payment terms with vendors and collections of accounts receivable. The


                                      -55-


Company's  ability to borrow under this  facility is dependent  upon  satisfying
certain financial covenants,  among other things, and there can be no assurances
that the  Company  will  remain in  compliance.  If such  sources  of cash prove
insufficient,  the Company will be required to make changes in its operations or
to seek  additional  debt or equity  financing.  There can be no assurances that
cash generated from operations and borrowings  under its credit facility will be
sufficient to meet its operating  requirements,  or if required, that additional
debt or equity  financing will be available on terms  acceptable to the Company.
The Company currently  anticipates that its available cash,  expected cash flows
from  operations,  and  its  borrowing  capacity  will  be  sufficient  to  fund
operations through fiscal year 1996.

     While the Company's financial statements have been restated for fiscal 1994
to reflect adjustments to certain balance sheet and operating items,  management
believes that the restatement has not adversely  impacted the Company's  current
operations, and its current ability to generate cash flow from operations and to
meet anticipated obligations in the normal course of business.

         INFLATION:  To date,  management  believes that inflation has not had a
material impact on operations.

         ENVIRONMENTAL   LIABILITY:  The  Company  has  no  known  environmental
violations and assessments.

         ACCOUNTING  FOR INCOME  TAXES:  Effective  April 1, 1993,  the  Company
changed its method of  accounting  for income taxes from the deferred  method to
the liability method required by FASB Statement No. 109,  "Accounting for Income
Taxes."  The  effect  of the  adoption  of this  statement  had no impact on the
operating  results,  components  of the income  tax  expense,  or the  financial
position of the Company.

         POST-RETIREMENT  BENEFITS  OTHER THAN  PENSIONS:  The Company  does not
offer post-employment benefits to its retirees and as a result, is unaffected by
Statement  of  Financial  Accounting  Standards  No.  106 or No.  112  issued in
December 1990 and November 1992, respectively.



                                      -56-



                              FINANCIAL STATEMENTS

   
         Contained below are the Company's audited  Consolidated  Balance Sheets
as of March 31,1995 and 1994, and the Company's  unaudited  Balance Sheets as of
December 31, 1995; the Company's audited  Consolidated  Statements of Operations
for the years ended March 31, 1995,  1994 and 1993, and the Company's  unaudited
Statements of Operations for the three months and nine months ended December 31,
1995 and 1994; the Company's  audited  Consolidated  Statements of Stockholders'
Equity for the years ended March 31, 1995, 1994 and 1993; the Company's  audited
Consolidated  Statements of Cash Flows for the years ended March 31, 1995,  1994
and 1993,  and the  Company's  unaudited  Statements  of Cash Flows for the nine
months  ended  December  31,  1995 and  1994;  and the  Notes  to the  foregoing
financial  statements.  In addition,  contained below are the Internet  Security
Corporation's  ("ISC")  audited  Balance  Sheet as of December 31,  1994;  ISC's
audited  Statement of Operations from the period of inception (June 15, 1994) to
December 31, 1994;  ISC's  audited  Statement  of  Stockholder's  Equity for the
period from  inception  (June 15,  1994) to December  31,  1994;  ISC's  audited
Statement  of Cash  Flows for the  period  from  inception  (June  15,  1994) to
December 31, 1994; and the Notes to the foregoing financial statements.
    



                                      -57-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
                                 BALANCE SHEETS
                                   (UNAUDITED)

                                     ASSETS


<TABLE>
<CAPTION>
                                                                               DECEMBER 31,            MARCH 31,
                                                                                  1995                    1995
                                                                                  ----                    ----
<S>                                                                            <C>                     <C>       
CURRENT ASSETS:
   Cash                                                                        $ 1,258,061             $  672,386
   Accounts receivable - trade, net of
      allowance for doubtful accounts of
      $422,138 and $408,177 at December 31,
      1995 and March 31, 1995, respectively                                      5,194,734              4,693,978
   Inventory                                                                     2,350,572              1,695,993
   Other current assets                                                            288,324                512,158
                                                                                ----------              ---------

         TOTAL CURRENT ASSETS                                                    9,091,691              7,574,515

EQUIPMENT AND LEASEHOLD IMPROVEMENTS, net                                          431,513                540,971

GOODWILL AND OTHER INTANGIBLES                                                     867,515                967,262

OTHER ASSETS                                                                       127,372                 88,421
                                                                                ----------              ---------

                                                                               $10,518,091             $9,171,169
                                                                                ==========              =========

                      LIABILITIES AND STOCKHOLDERS' EQUITY


CURRENT LIABILITIES:
   Accounts payable - trade                                                    $ 5,092,795             $4,389,118
   Line of credit                                                                1,423,470              1,423,470
   Other accrued expenses                                                        1,585,116              1,107,592
   Accrued income taxes                                                            180,000                  ---
                                                                                ----------              ---------

         TOTAL CURRENT LIABILITIES                                               8,281,381              6,920,180

LONG-TERM NOTES PAYABLE                                                            300,000                300,000

STOCKHOLDERS' EQUITY:
   Preferred stock, $.01 par value, authorized 5,000,000 shares:
         Series C, voting, non-cumulative 711,876
            shares issued and outstanding at
            December 31, 1995 (905,968 issued and
            outstanding at March 31, 1995)                                           7,119                  9,060
   Common stock, voting, $.01 par value,
      25,000,000 authorized shares; 8,100,841
      issued and 8,075,740 outstanding at
      December 31, 1995 (7,321,599 issued and
      7,296,498 outstanding at March 31, 1995)                                      81,008                 73,217
   Additional paid-in capital                                                   10,011,345              9,949,566
   Cumulative translation adjustment                                                35,376                 22,242
   Cumulative deficit                                                           (8,114,481)            (8,019,439)
                                                                                ----------              ---------
                                                                                 2,020,367              2,034,646
   Less treasury stock, at cost,
      25,101 shares                                                                (83,657)               (83,657)
                                                                                ----------              ---------

TOTAL STOCKHOLDERS' EQUITY                                                       1,936,710              1,950,989
                                                                                ----------              ---------

                                                                               $10,518,091             $9,171,169
                                                                                ==========              =========


</TABLE>


  The accompanying footnotes are an integral part of the financial statements.

                                      -58-





                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
                             STATEMENT OF OPERATIONS
                                   (UNAUDITED)



<TABLE>
<CAPTION>
                                                         FOR THE THREE MONTHS ENDED                   FOR THE NINE MONTHS ENDED
                                                                DECEMBER 31,                                DECEMBER 31,
                                                                              RESTATED                                    RESTATED
                                                          1995                  1994                   1995                 1994
                                                          ----                  ----                   ----                 ----
<S>                                                  <C>                   <C>                    <C>                   <C>        
Net Revenues:
   Product sales                                     $13,168,701           $10,093,517            $38,517,400           $24,582,722
   Marketing services income                           1,184,380             1,330,150              3,839,963             3,294,744
                                                       ---------            ----------             ----------            ----------
                                                      14,353,081            11,423,667             42,357,363            27,877,466
Costs and expenses:
   Costs of products sold                             10,780,429             8,137,762             31,716,097            19,582,703
   Cost of marketing services income                     695,168               887,827              2,272,514             1,982,081
   Selling, general and administrative expenses        2,890,472             2,047,986              8,005,634             5,733,641
                                                      ----------            ----------             ----------            ----------
                                                      14,366,069            11,073,575             41,994,245            27,298,425
                                                      ----------            ----------             ----------            ----------

         OPERATING INCOME (LOSS)                         (12,988)              350,092                363,118               579,041

Interest expense, net                                     37,046                54,114                118,850               155,425
Other (income) expense                                    (9,693)               14,332                (16,671)               21,367
                                                      ----------            ----------             ----------            ----------
      Total interest and other expense                    27,353                68,446                102,179               176,792

Income (loss) before income tax                          (40,341)              281,646                260,939               402,249

Provision for taxes                                       36,719                  ---                  98,979                 ---

         NET INCOME (LOSS)                           $   (77,060)          $   281,646            $   161,960           $   402,249
                                                      ==========            ==========             ==========            ==========


         NET INCOME (LOSS) PER SHARE                      $(0.01)                $0.03                  $0.02                 $0.05
                                                            ====                  ====                   ====                  ====


Weighted average shares outstanding                    9,261,000             8,209,000              8,791,000             8,206,000

</TABLE>

The accompanying footnotes are an integral part of the financial statements.


                                      -59-



                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
                             STATEMENT OF CASH FLOWS
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                                                                    FOR THE NINE MONTHS ENDED
                                                                                           DECEMBER 31,
                                                                                                        RESTATED
                                                                                    1995                  1994
                                                                                    ----                  ----
<S>                                                                               <C>                <C>        
OPERATING ACTIVITIES

      Net income from continuing operations                                       $161,960           $   402,249

      Adjustments to reconcile net income
         to net cash provided by operating
         activities:
            Sale of advertising for product                                       (680,375)             (865,804)
            Depreciation and amortization                                          342,269               333,657
            Provision for doubtful accounts
               receivable                                                          516,540               149,625
            Provision for inventory obsolescence                                   115,000               151,800

      Change in assets and liabilities:
            (Increase) in accounts receivable                                     (500,756)           (1,399,013)
            (Increase) decrease in inventory                                      (654,579)              846,524
            Decrease in other current assets                                       223,834               136,878
            Increase in accounts payable                                           703,677               430,100
            Increase (decrease) in other
               accrued expenses                                                    477,524               154,035
            Increase in accrued income taxes                                       180,000                 ---
                                                                                 ---------             ---------

                  Total adjustments                                             $  723,134            $  (62,198)

      Net cash provided by continuing
         operating activities                                                      885,094               340,051

      Net cash (used for) discontinued
         operating activities                                                        ---                 (47,896)
                                                                                 ---------             ---------

      Net cash provided by operating
         activities                                                                885,094               292,155

INVESTING ACTIVITIES

   Capital expenditures for equipment                                           $ (129,487)           $ (156,585)
                                                                                 ---------             ---------

Net cash used for investing activities                                            (129,487)             (156,585)

FINANCING ACTIVITIES

      Principal payments under capital
         lease obligations                                                         (27,011)              (31,605)
      Dividend payments                                                           (231,000)                ---
      Issuance of common stock                                                      74,945                 5,701
                                                                                 ---------             ---------

Net cash provided by (used for) financing
   activities     (183,066)                                                        (25,904)

Effect of exchange rate changes on cash                                             13,134                23,056

Net increase (decrease) in cash                                                    585,675               132,722

Cash at beginning of period                                                        672,386               550,560
                                                                                 ---------             ---------

Cash at end of period                                                           $1,258,061            $  683,282
                                                                                 =========             =========

Supplemental disclosures of cash flow information:
      Interest paid                                                             $  137,454            $  153,213
                                                                                 =========             =========

      Income taxes paid                                                         $   13,500                 ---
                                                                                 =========             =========

</TABLE>



  The accompanying footnotes are an integral part of the financial statements.

                                      -60-





                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
                          NOTES TO FINANCIAL STATEMENTS


         NOTE 1 - The unaudited financial  information furnished herein reflects
all adjustments which are of a normal recurring nature,  which in the opinion of
management are necessary to fairly state the Company's financial position,  cash
flows and the  results of its  operations  for the  periods  presented.  Certain
information and footnote  disclosure  normally included in financial  statements
prepared in accordance with generally accepted  accounting  principles have been
condensed or omitted.  This  information  should be read in conjunction with the
Company's audited financial statements for the fiscal year ended March 31, 1995,
included in Form 10-K filed on July 14, 1995.

         NOTE 2 - Net income per share is based upon the weighted average number
of common  shares  outstanding  including  the  dilutive  effects of options and
warrants.

         NOTE 3 - The Company provides for income taxes during interim reporting
periods based on reported  earnings before income taxes using an estimate of the
annual effective tax rate. Deferred income taxes reflect the impact of temporary
differences  between  the amount of assets and  liabilities  recognized  for tax
purposes.  These deferred taxes are measured by applying  currently  enacted tax
laws.

         NOTE 4 - Effective  April 1, 1994,  the  Company  changed its method of
accounting  for income taxes from the deferred  method to the  liability  method
required by FASB Statement No. 109 "Accounting for Income Taxes".  The effect of
the  adoption  of  this  statement  had  no  impact  on the  operating  results,
components of the income tax expense, or financial position of the Company.

         The  principal  components  of the  Company's  deferred  tax assets and
liabilities as of April 1, 1995 consisted of the following (in thousands):


         Deferred Tax Assets:                     
           Expenses not currently deductible                     $  462
           Operating loss carryforwards                           3,004
                                                                  -----
                                                                  3,466

           Deferred tax liabilities                                ---
                                                                  -----
                                                                  3,466

           Valuation allowance                                   (3,466)
                                                                 ------ 

                  Net                                              ---
                                                                 ======

         There was no change to the  valuation  allowance  during the first nine
months of fiscal 1996.

         NOTE 5 - Interest payments of $9,000 and $27,000 were paid to a related
party for the  three-month  and  nine-month  periods  ended  December  31, 1995,
respectively.  Interest was on a $300,000  note payable  which is due  December,
1996.

         NOTE 6 - On November 16, 1995,  the Company (SDC)  acquired 100% of the
outstanding capital stock of Internet Security Corporation (ISC) in exchange for
465,838 shares of the Company's Common Stock. ISC, a Massachusetts  corporation,
markets  and   distributes   certain   software   products  and  services  under
distribution and reseller agreements with third-party software companies. A Form
8-K was duly filed with the Securities  and Exchange  Commission on November 30,
1995, a Form 8-KA was filed on January 30, 1996.


                                      -61-

                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)



         The   acquisition  was  accounted  for  as  a  "pooling  of  interests"
transaction and, accordingly,  prior financial results of SDC have been restated
to reflect the consolidation of ISC herewith. Selected financial information for
each company, stated separately, is shown below:

<TABLE>
<CAPTION>
                                             FOR THE THREE MONTHS                    FOR THE NINE MONTHS
                                             ENDED DECEMBER 31,                       ENDED DECEMBER 31,
                                      1995                  1994                  1995               1994
                                      ----                  ----                  ----               ----
<S>                                <C>                <C>                     <C>                <C>          
Net revenues:
     SDC                           13,271,815         10,824,650(1)           39,961,517         27,083,260(1)
     ISC                            1,081,266            599,017               2,395,846            794,206(2)

Net income (loss):

     SDC                             (200,677)           152,130(1)              (26,022)           207,905(1)
     ISC                              123,617            129,516                 187,982            194,344(2)
</TABLE>


     (1)     Reflects SDC's restated financial results from 1994 audit
             adjustments.

     (2)     Reflects  ISC's  activity  from date of  inception  (June 15, 1994)
             through December 31, 1994.

         ISC prepares financial  statements on a calendar year basis.  Beginning
April 1, 1996,  ISC will change to a fiscal year end of March 31 to conform with
the Company's fiscal year.

         NOTE 7 - In a prior press release the Company reported revenues for the
quarter ended December 31, 1995 of $13,623,000 and net income of $11,000,  which
only  included  ISC's  results of  operations  from  November  17, 1995  through
December 31, 1995.  The Company was later  advised by its  accountants  that the
Company should report the full impact of ISC's operating results for the period.
ISC's full results of  operations  for the periods  ended  December 31, 1995 and
December 31, 1994 are reflected herein.

         NOTE 8 - SUBSEQUENT  EVENT: On February 9, 1996, the Company decided to
cease  publication of the "New Media  SuperShop"  catalog.  The Company booked a
$100,000  charge to cover any possible  write down of inventory  related to this
decision.  Although the Company will attempt to  vigorously  sell off all of the
remaining inventory related to this catalog,  the Company has fully reserved for
the inventory. There were no additional costs associated with this decision. The
impact  of  transferring  employees  assigned  to New Media  SuperShop  into the
Company's general operations will be immaterial.


                                       -62-


                                                                


                         REPORT OF INDEPENDENT AUDITORS




To the Board of Directors and Stockholders of
The Software Developer's Company, Inc.

      We have  audited  the  accompanying  consolidated  balance  sheets  of The
Software Developer's Company, Inc. as of March 31, 1995 and 1994 and the related
consolidated  statements of operations,  stockholders' equity and cash flows for
each of the three years in the period  ended  March 31,  1995.  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 audits in accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosure 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 consolidated financial position of
The Software  Developer's  Company,  Inc. as of March 31, 1995 and 1994, and the
consolidated  results of its operations and its cash flows for each of the three
years in the period ended March 31, 1995 in conformity  with generally  accepted
accounting principles.

      As  discussed  in Note A to the  consolidated  financial  statements,  the
Company has restated its financial statements for the year ended March 31, 1994.





                                                      COOPERS & LYBRAND, L.L.P.


Boston, Massachusetts
July 14, 1995


                                      -63-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
                           CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
                                                                                                       MARCH 31,
                                                                                      MARCH 31,             1994
                                                                                     1995              (RESTATED)
                                      ASSETS (Note E)
<S>                                                                                 <C>              <C>        
CURRENT ASSETS
  Cash and cash equivalents                                                         $   334,747      $   273,560
  Accounts receivable--trade, net of allowance for doubtful
     accounts of $347,432 and $468,146 in 1995 and
     1994, respectively                                                               4,413,884        2,941,357
  Accounts receivable--product, net of valuation reserve
     of $60,745 and $259,715 in 1995 and 1994, respectively                              99,977          220,519
  Inventory     1,695,993                                                             1,494,333
  Other current assets                                                                  339,418          392,071
                                                                                     ----------       ----------

           TOTAL CURRENT ASSETS                                                       6,884,019        5,321,840

EQUIPMENT AND LEASEHOLD IMPROVEMENTS, NET (Note D)                                      502,873          628,524

INTANGIBLE ASSETS, NET, INCLUDING GOODWILL                                              967,262        1,100,267

OTHER ASSETS                                                                             88,421           76,803
                                                                                     ----------       ----------

     TOTAL ASSETS                                                                    $8,442,575       $7,127,434
                                                                                      =========        =========
                               LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Accounts payable--trade                                                            $4,063,696       $2,438,783
  Line of credit (Note E)                                                             1,423,470        1,401,000
  Other accrued expenses                                                                511,767          547,434
  Accrued payroll                                                                       163,281          138,645
  Accrued costs for disposal of discontinued operation (Note B)                           ---             10,580
  Customer advances                                                                     124,689          262,860
  Notes payable (Note E)                                                                  ---            200,000
  Current portion of capitalized lease obligations (Note F)                              27,011           42,692
                                                                                     ----------       ----------

           TOTAL CURRENT LIABILITIES                                                  6,313,914        5,041,994

LONG-TERM DEBT-RELATED PARTY (Note E)                                                   300,000          300,000

LONG-TERM ACCRUED COSTS FOR DISPOSAL
  OF DISCONTINUED OPERATION (Note B)                                                      ---             57,638

LONG-TERM CAPITAL LEASE OBLIGATION (Note F)                                               ---             27,012

COMMITMENTS AND CONTINGENCIES (Note F)                                                    ---              ---

STOCKHOLDERS' EQUITY (Notes H and I)
  Preferred stock, $.01 par value, authorized 25,000,000 shares:
     Series C voting, non-cumulative, 905,968 shares
       (905,968 shares in fiscal 1995 and 1994) issued
       and outstanding (liquidation preference of $2.00 per share)                        9,060            9,060
  Common Stock, voting, $.01 par value, authorized 25,000,000
     shares; issued 7,321,599, outstanding 7,296,498 shares
     (7,317,554 and 7,292,453 in 1994)                                                   73,217           73,176
  Additional paid-in capital                                                          9,949,566        9,946,406
  Cumulative translation adjustment                                                      22,242          (28,075)
  Cumulative deficit                                                                 (8,141,767)      (8,216,120)
                                                                                      ---------        ---------
                                                                                      1,912,318        1,784,447
  Less treasury stock at cost, 25,101 shares                                            (83,657)         (83,657)
                                                                                     ----------       ----------

         TOTAL STOCKHOLDERS' EQUITY                                                   1,828,661        1,700,790
                                                                                      ---------        ---------

           TOTAL LIABILITIES & STOCKHOLDERS' EQUITY                                  $8,442,575       $7,127,434
                                                                                      =========        =========

The  accompanying  notes  are an  integral  part of the  consolidated  financial statements.
</TABLE>


                                       -64-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                              YEARS ENDED MARCH 31,
                                                                                           1994
                                                                1995               (RESTATED)            1993
                                                         ----------------------------------------------------
<S>                                                               <C>               <C>              <C>        
Net revenues:
   Product sales                                                  $34,964,445       $26,585,817      $29,394,831
   Marketing services                                               4,733,290         4,308,855        5,067,911
                                                                  -----------       -----------      -----------
                                                                   39,697,735        30,893,672       34,462,742
                                                                   ----------        ----------       ----------
Costs and expenses:
   Cost of products sold                                           28,511,277        20,798,098       23,207,805
   Cost of marketing services                                       3,022,666         3,209,115        3,096,080
   Selling, general and administrative                              7,842,864         6,991,821        9,105,497
   Restructuring charges                                                ---               ---            354,000
                                                               --------------    --------------      -----------
                                                                   39,376,807        30,998,034       35,763,382
                                                                   ----------        ----------       ----------
Net income (loss) before interest, taxes and
   discontinued operations                                            320,928          (105,362)      (1,300,640)

Interest expense, net - third party                                   181,251           104,076          104,866
Interest expense, net - related party                                  36,000            45,000           48,000
Other                                                                  29,324            15,753           27,644
                                                                  -----------       -----------      -----------

       INCOME (LOSS) FROM CONTINUING
         OPERATIONS                                                    74,353          (270,191)      (1,481,150)
                                                                  -----------        ----------      -----------

Discontinued operation (Note B):
   Gain on disposal                                                     ---               ---            309,635
   Gain from sale of assets                                             ---               ---            200,000
                                                                -------------     -------------      -----------

       NET INCOME FROM DISCONTINUED
         OPERATION                                                      ---               ---            509,635
                                                                -------------     -------------      -----------

       NET INCOME (LOSS)                                         $     74,353      $   (270,191)    $   (971,515)
                                                                  ===========       ===========      ===========

Per share amounts:
   From continuing operations                                           $0.01            $(0.07)          $(1.04)
   From discontinued operation                                          ---               ---               0.23
                                                                       -----             -----              ----
       EARNINGS (LOSS) PER SHARE                                        $0.01            $(0.07)          $(0.81)
                                                                         ====              ====             ====

Weighted average shares outstanding                                 8,244,000         4,883,000        2,227,000

The  accompanying  notes  are an  integral  part of the  consolidated  financial statements.
</TABLE>


                                      -65-



                     THE SOFTWARE DEVELOPER'S COMPANY, INC.

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY


<TABLE>
<CAPTION>

                                                                                     ADDITIONAL
                                             PREFERRED STOCK              COMMON      PAID-IN       CUMULATIVE   TRANSLATION      
                                     SERIES A    SERIES B     SERIES C     STOCK      CAPITAL        DEFICIT      ADJUSTMENT      
<S>                                    <C>            <C>      <C>          <C>        <C>           <C>               <C>        
BALANCE AT MARCH 31, 1993              $4,706         $50       ---         $26,333    $8,452,530    $(7,945,929)      $(3,129)   

  Net loss (Restated)                   ---          ---        ---           ---           ---         (270,191)        ---      
  Issuance of Common Stock
     (4,684,211 shares)                 ---          ---        ---          46,843       784,535          ---           ---      
  Issuance of Preferred Stock
     (905,968 shares) - Series C        ---          ---        9,060         ---         759,019          ---           ---      
  Retirement of Preferred Stock
     (470,679 shares) - Series A       (4,706)       ---        ---           ---           ---            ---           ---      
     (4,999 shares) - Series B          ---           (50)      ---           ---           ---            ---           ---      
  Translation adjustment                ---          ---        ---           ---           ---            ---         (24,946)   
  Dividends - Series B                  ---          ---        ---           ---         (49,678)         ---           ---      
                                      -------       -----     -------      --------    ----------   ------------      --------    

BALANCE AT MARCH 31, 1994
(RESTATED)                              ---          ---       $9,060       $73,176    $9,946,406    $(8,216,120)     $(28,075)   
                                      =======       =====       =====        ======     =========      =========        ======    

  Net income                            ---          ---        ---           ---           ---           74,353         ---      
  Issuance of Common Stock
     (4,045 shares)                     ---          ---        ---              41         3,160          ---           ---      
  Translation adjustment                ---          ---        ---           ---           ---            ---          50,317    
                                      -------       -----     -------     ---------         -----   ------------        ------    

BALANCE AT MARCH 31, 1995               ---          ---      $9,060        $73,217    $9,949,566    $(8,141,767)       $22,242   
                                      =======       =====     =======     =========     =========      =========        =======   

</TABLE>


                                     
<TABLE>
<CAPTION>
                                        TREASURY     STOCKHOLDERS
                                          STOCK         EQUITY

<S>                                      <C>          <C>        
BALANCE AT MARCH 31, 1993                $(83,657)    $   450,904

  Net loss (Restated)                        ---         (270,191)
  Issuance of Common Stock
     (4,684,211 shares)                      ---          831,378
  Issuance of Preferred Stock
     (905,968 shares) - Series C             ---          768,079
  Retirement of Preferred Stock
     (470,679 shares) - Series A             ---           (4,706)
     (4,999 shares) - Series B               ---              (50)
  Translation adjustment                     ---          (24,946)
  Dividends - Series B                       ---          (49,678)
                                          --------      ---------

BALANCE AT MARCH 31, 1994
(RESTATED)                                $(83,657)    $1,700,790
                                            ======      =========

  Net income                                 ---           74,353
  Issuance of Common Stock
     (4,045 shares)                          ---            3,201
  Translation adjustment                     ---           50,317
                                          --------      ---------

BALANCE AT MARCH 31, 1995                 $(83,657)    $1,828,661
                                          =========    ==========



The accompanying notes are an integral part of the consolidated financial statements.
</TABLE>

                                       -66-



                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                                YEARS ENDED MARCH 31,
                                                                                        1994
                                                                       1995          (RESTATED)         1993
                                                                ----------------------------------------------------
<S>                                                               <C>               <C>              <C>         
OPERATING  ACTIVITIES

   Net income (loss) from continuing operations                   $    74,353       $  (270,191)     $(1,481,150)
   Adjustments to reconcile net income (loss) to
     net cash used for operating activities:
       Sale of marketing services for product                      (1,235,590)       (1,435,469)      (2,149,138)
       Depreciation and amortization                                  470,051           444,823          282,041
       Provision for losses on inventory                               57,480            61,622          396,928
       Provision for doubtful accounts receivable                     340,751           380,160          940,706
   Change in operating assets and liabilities:
       Accounts receivable                                         (1,660,788)          479,977          434,497
       Inventory                                                      944,502          (121,574)       2,066,736
       Other current assets                                            52,653            82,032          297,857
       Other assets                                                   (11,618)          (22,242)          42,073
       Accounts payable                                             1,624,913          (729,585)        (606,721)
       Accrued payroll                                                 24,636           (37,280)         (64,902)
       Other accrued expenses                                         (35,667)         (586,419)         188,633
       Customer advances                                             (138,171)           34,998           76,554
                                                                   ----------        ----------       ----------

           Total adjustments                                          433,152        (1,448,957)       1,905,264
                                                                   ----------         ---------        ---------

           Net cash provided by (used for)
              continuing operating activities                         507,505        (1,719,148)         424,114

           Net cash (used for) provided by
              discontinued operating activities                       (68,216)          627,581       (2,054,583)
                                                                   ----------        ----------        ---------

           Net cash provided by (used for)
              operating activities                                $   439,289       $(1,091,567)     $(1,630,469)
                                                                   ----------         ---------        ---------
INVESTING  ACTIVITIES

   Capital expenditures for equipment and
     leasehold improvements                                       $  (211,395)      $  (227,443)    $   (311,688)
   Business acquired in purchase transaction, net
     of cash acquired                                                   ---               8,228            ---
                                                                 ------------       -----------    -----------
         Net cash used for investing activities                   $  (211,395)      $  (219,215)    $   (311,688)
                                                                   ----------        ----------      -----------

FINANCING  ACTIVITIES

   Net payments on line of credit                                  (1,401,000)         (150,500)        (848,500)
   Principal debt payments                                           (200,000)         (121,171)           ---
   Principal payments under capital leases                            (42,695)          (39,324)         (14,882)
   Proceeds from line of credit                                     1,423,470             ---              ---
   Net proceeds from debt                                               ---             200,000            ---
   Proceeds from issuance of common stock and
     warrants   ---                                                     ---           1,014,369
   Dividends paid on preferred stock                                    ---             (49,678)        (123,426)
   Net proceeds from issuance of preferred stock                        3,201           781,193        2,833,332
   Redemption of preferred stock                                        ---               ---           (500,100)
                                                                 ------------     -------------       ----------
         Net cash (used for) provided by
           financing activities                                   $  (217,024)      $   620,520       $2,360,793
                                                                   ----------        ----------        ---------

   Effect of exchange rate changes on cash                             50,317           (24,946)          (9,254)
                                                                   ----------       -----------       ----------

         NET INCREASE (DECREASE) IN CASH AND
           CASH EQUIVALENTS                                            61,187          (715,208)         409,382

Cash and cash equivalents at beginning of year                        273,560           988,768          579,386
                                                                   ----------        ----------       ----------

         CASH AND CASH EQUIVALENTS AT
           END OF YEAR                                            $   334,747       $   273,560      $   988,768
                                                                   ==========        ==========       ==========

Supplemental Disclosures of Cash Flow Information

     Interest paid                                                $   216,460       $   208,974      $   237,075
                                                                   ==========        ==========       ==========

Supplemental Schedules of Non-cash Investing and
   Financing Activities

     Collection of products in satisfaction of accounts
       receivable - product                                        $1,203,640        $1,341,735       $2,220,249
                                                                    =========         =========        =========

The accompanying notes are an integral part of the consolidated financial statements.
</TABLE>


                                      -67-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE  A  --  NATURE  OF   THE  BUSINESS  AND  SIGNIFICANT  ACCOUNTING  POLICIES

         PRINCIPLES  OF  CONSOLIDATION:  The Company  currently  operates in one
industry segment. It distributes and markets specialty software and hardware and
provides marketing services to third-party  software  publishers.  The financial
statements   include  the  accounts  and  operations  of  the  Company  and  its
wholly-owned  subsidiary,  Software Developer's  Company,  GmbH. The accounts of
Solution  Systems,  a  discontinued  business  unit of the  Company,  have  been
presented as a discontinued operation.

     The  financial  statements  of the Company  also  include the  accounts and
operations of Personal  Computing Tools (PCT), of which the Company acquired 94%
of the outstanding capital stock on June 29, 1993. The 6% equity interest in PCT
not  acquired by the Company  would be shown as minority  interest in the fiscal
1995 and fiscal 1994  consolidated  balance sheets and statements of operations.
As of March 31, 1995, the Company did not report minority  interest  because PCT
incurred net losses that preclude  reporting minority interest (see Note J). All
intercompany  amounts and transactions of all subsidiaries  have been eliminated
in consolidation.

         RESTATEMENT OF FISCAL 1994 FINANCIAL STATEMENTS: The Company issued its
financial  statements  for the year ended March 31, 1994 in its Annual Report on
Form 10-K, filed with the Securities and Exchange Commission ("SEC") on June 28,
1994 and financial statements on Form 10-Q for the quarters ended June 30, 1994,
September  30,  1994,  and  December 31, 1994 filed with the SEC during the year
ended March 31, 1995.  In June 1995,  the Company  became  aware of  information
indicating that cash and other accrued expenses had been reported  improperly as
a result of errors by the  accounting  staff in  implementing  new  controls and
procedures  associated  with the  computerized  transaction  processing  systems
incorporated  during fiscal 1994. As a result of this  information,  the Company
announced that its financial statements for the above periods were not reliable.
The financial statements for the year ended March 31, 1994 have been restated to
reflect  a  decrease  of  approximately  $484,000  in the  Company's  previously
reported net income for the year.  The impact of the  restatement on fiscal 1994
is summarized as follows:

<TABLE>
<CAPTION>
                                                                    YEAR ENDED MARCH 31, 1994
                                                                  AS REPORTED       AS RESTATED
<S>                                                               <C>               <C>        
       Net revenues                                               $31,097,672       $30,893,672
       Cost of products sold                                       20,518,098        20,894,098
       Net Income (loss)                                              213,809          (270,191)
       Net income (loss) per share                                       0.03             (0.07)
       Cash     550,560                                               273,560
       Total current assets                                         5,598,840         5,321,840
       Total assets                                                 7,404,434         7,127,434
       Other accrued expenses                                         340,434           547,434
       Total current liabilities                                    4,834,994         5,041,994
       Accumulated deficit                                         (7,732,120)       (8,216,120)
       Total stockholder's equity                                   2,184,790         1,700,790
       Total liabilities and stockholder's equity                   7,404,434         7,127,434
</TABLE>

     The  accompanying  financial  statements  for the year ended March 31, 1995
reflect  an  adjustment   in  the  fourth   quarter  to  reduce  net  income  by
approximately  $385,000  to correct  the errors in the first  three  quarters of
fiscal 1995. The Company expects to amend its previously filed Form 10-Q reports
for the quarters ended June 30, 1994,  September 30, 1994, and December 31, 1994
to reflect the effect of this fourth  quarter  fiscal  1995  adjustment  when it
files the respective comparative quarters for fiscal 1996.


                                      -68-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)



         CASH AND CASH  EQUIVALENTS:  Cash and  cash  equivalents  include  time
deposits with a maturity of three months or less at the date of purchase.

         CONCENTRATION  OF CREDIT RISK:  Financial  instruments that potentially
subject the Company to concentration  of credit risk consist  primarily of trade
receivables.  The Company restricts  investment of temporary cash investments to
financial  institutions  with  high  credit  standing.   Credit  risk  on  trade
receivables  is  minimal  as a result  of the large  and  diverse  nature of the
Company's customer base.

         REVENUE RECOGNITION:  The Company's revenues from continuing operations
are generated from the sale of "off the shelf"  computer  software and specialty
hardware to end-users and other  resellers in both foreign and domestic  markets
and the sale of advertising space within its own marketing programs such as "The
Programmer's  SuperShop" catalog.  The Company also resells advertising space in
third-party publications.

     Revenues  from  software and hardware  sales are  recognized at the time of
shipment.  These revenues are reflected as net product sales in the accompanying
Consolidated  Statements of Operations  and their related costs are reflected as
cost of products sold.

     Net  revenues  from   marketing   services  such  as   advertising  in  its
publications,  direct  mail and  trade  show  promotions  are  reflected  as net
marketing services income in the Consolidated  Statements of Operations when the
services are  substantially  completed  and their related costs are reflected as
cost of marketing services income.

     Value  received  for  marketing  services  may be in the form of cash or an
equivalent  value  of  products  for  inventory.   The  inventory   received  as
consideration  is sold through The Programmer's  SuperShop.  The amount owed the
Company in the form of inventory  is reflected as accounts  receivable - product
in the Consolidated Balance Sheets.

     The Company also resells  advertising space in other vendors'  publications
and those proceeds are recognized  upon  distribution of the publication and the
proceeds  are offset  against  advertising  costs and are  reflected in Selling,
General  and   Administrative   expenses  in  the  Consolidated   Statements  of
Operations.

         ACCOUNTS RECEIVABLE - PRODUCT:  The Company provides marketing services
to  third-party  software  publishers  which is paid in cash or product that the
Company  resells in the normal  course of  business.  Until these  products  are
received into inventory,  they are carried as accounts receivable product. These
receivables are valued at the equivalent value of marketing services income. The
Company  evaluates the marketability of these products by comparing recent sales
history and  forecasted  sales levels to the  balances in accounts  receivable -
product,  resulting in periodic  adjustments  to the carrying  value of accounts
receivable - product or the resultant inventory balance.

         INVENTORIES:  Inventories  are  stated at the lower of cost  (first-in,
first-out) or market and consists of products held for sale.

         EQUIPMENT   AND   LEASEHOLD   IMPROVEMENTS:   Equipment  and  leasehold
improvements are stated at cost, less accumulated depreciation and amortization.
Depreciation  is provided using an accelerated  method over an estimated  useful
life of five years. Amortization of leasehold improvements is provided using the
straight-line method over the lives of the respective leases or the useful lives
of the improvements, whichever is shorter.

     Maintenance and repairs are charged to operations as incurred. Renewals and
betterments  which  materially  extend  the life of assets are  capitalized  and
depreciated.  Upon disposal, the asset cost and related accumulated depreciation
are  removed  from their  respective  accounts.  Any  resulting  gain or loss is
reflected in earnings.


                                      -69-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (C0NTINUED)


         INTANGIBLE  ASSETS:  Intangible  assets  consist of goodwill,  customer
lists and non-compete  agreements arising from a business  acquisition (see Note
J). The values  assigned  to  intangible  assets,  based in part on  independent
appraisals, are being amortized on a straight-line basis.

     Goodwill  representing  the purchase price over the estimated fair value of
the net assets of the acquired  business is being  amortized over a fifteen-year
period. Other intangible assets are being amortized over a five-year period.

         CUSTOMER  ADVANCES:  Prepayments  made by  customers  are  included  as
customer advances and recorded as sales when shipments are made.

         INCOME TAXES:  The Company  adopted  Statement of Financial  Accounting
Standards No. 109 "Accounting for Income Taxes" (SFAS 109) in fiscal 1994.


     The adoption of SFAS 109 changes the  Company's  method of  accounting  for
income taxes from the deferred method (APB 11) to an asset and liability method.
Previously,  the Company deferred the tax effects of timing differences  between
financial  reporting and taxable income. The asset and liability method requires
the  recognition of deferred tax  liabilities and assets for the expected future
tax  consequences  of  temporary  differences  between  tax bases and  financial
reporting bases of other assets and liabilities.

         MARKETING EXPENSES:  Marketing expenses are charged to Selling, General
& Administrative expenses as incurred.

         SUPPORT  SERVICES:  In  conjunction  with the  sale of "off the  shelf"
products,  the Company provides,  free of charge,  pre-sale telephone  technical
support  and vendor  supplied  product  literature.  The Company  provides  only
minimum levels of post-sales  support to its customers,  as the manufacturers of
the software generally provide post-sales support to end-users. The costs, which
are not  material,  relating to these  services  are  expensed  as incurred  and
included in Selling, General & Administrative expenses.

         EARNINGS  (LOSS) PER SHARE:  Income per share of common  stock is based
upon the weighted  average  number of common  shares  outstanding  excluding the
effects of options and warrants,  which are  anti-dilutive,  and after deducting
from earnings the assumed 15% cumulative  dividend on Series A Preferred  Stock.
The amount of the assumed  dividend was $0 for fiscal  1995,  $50,000 for fiscal
1994 and $842,038 for fiscal 1993.

         EXPORT  SALES:  The  Company  generates  revenues  through  the sale of
products both  domestically  and overseas.  Export sales  generated  revenues of
approximately  $2,097,000,  $2,842,000 and $3,300,000 during fiscal 1995, fiscal
1994 and fiscal 1993, respectively.

         FOREIGN CURRENCY TRANSLATION:  The functional currency of the Company's
only foreign  subsidiary is the local  currency.  Balance sheet  accounts of the
Company's  foreign  subsidiary  are  translated  into U.S.  dollars  at  current
exchange  rates.  Income  statement  items are  translated  at the average rates
during the year.  Net  translation  gains or losses are  recorded  directly to a
separate component of stockholders'  equity.  Foreign currency transaction gains
and losses are  included  in the  determination  of fiscal  1995,  1994 and 1993
income.

         POST-RETIREMENT  BENEFITS  OTHER THAN  PENSIONS:  The Company  does not
offer post-employment benefits to its retirees and as a result, is unaffected by
Statement of Financial  Accounting  Standards  No. 106 or 112 issued in December
1990 and November 1992, respectively.

         401K PLAN:  Since fiscal year 1991,  the Company has  maintained a 401K
Plan for its  employees.  The Plan is intended as a retirement  and tax deferred
savings vehicle.  All employees of the Company whose customary employment is for
more  than 20 hours  per week are  eligible  to  participate  in the 401K  Plan.
Employees make their  contributions  through weekly payroll deductions which are
invested  in any  combination  of three  investment  funds.  The  Company has no
matching contribution obligation and made no contribution to this Plan in either
fiscal 1995, 1994 or 1993.


                                      -70-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (C0NTINUED)


         FUTURE OPERATIONS:  The Company  anticipates that its cash requirements
for fiscal 1996 will be satisfied from its present cash balances, cash flow from
operations,  and its credit line. Should the Company's cash requirements  exceed
expectations,  management  believes that, (i) additional  debt  financing,  (ii)
additional  equity financing,  (iii) reduced expenses,  or (iv) a combination of
these sources are available to the Company.  While the Company remains confident
about its future, it can give no assurance regarding the ultimate success of its
strategy.


NOTE  B  --  DISCONTINUED  OPERATION

     In March 1992 the Company decided to discontinue operations of its Solution
Systems business unit. The financial statements reflect the operating results of
Solution  Systems as a  discontinued  operation for all periods  presented.  The
remaining  assets and  liabilities  have been  combined  and are recorded as net
current  assets,  net  non-current  assets,  net  current  liabilities,  and net
non-current  liabilities  on  the  accompanying   Consolidated  Balance  Sheets.
Summarized  condensed  financial  information of the remaining  Solution Systems
assets and liabilities is as follows:

<TABLE>
<CAPTION>

                                                                     YEAR ENDED MARCH 31,
                                                                     --------------------

BALANCE SHEET                                                        1995                1994
                                                                     ----                ----
<S>                                                                <C>                <C>
Assets
   Cash                                                              ---                 ---
   Accounts receivable                                               ---                 ---
   Inventory                                                         ---                 ---
   Prepaid expenses and other assets                                 ---                 ---
   Other long-term assets, net                                       ---                 ---
                                                                   ------              ------
                                                                     ---                 ---
                                                                   ======               =====
Liabilities
   Accounts payable                                                                      ---
   Other current liabilities                                         ---              $10,580
   Accrued royalties                                                 ---                 ---
   Accrued payroll                                                   ---                 ---
   Other long-term liabilities                                       ---              $57,638
   Intercompany balances, net                                        ---              (68,218)
                                                                    -----              ------
                                                                     ---                 ---
                                                                    =====           ========
</TABLE>


<TABLE>
<CAPTION>
                                                                                YEAR ENDED MARCH 31,

RESULTS OF OPERATIONS                                                1995                1994               1993
                                                                     ----                ----               ----
   <S>                                                             <C>                 <C>            <C>
   Net sales                                                         ---                 ---               ---
   Cost of sales                                                     ---                 ---               ---
   Royalty expense                                                   ---                 ---               ---
   Other costs                                                       ---                 ---               ---
                                                                   ------               -----           --------
   Loss from operations before taxes                                 ---                 ---               ---
   Benefit for income taxes                                          ---                 ---               ---
                                                                   ------               -----           --------
   Loss from operations                                              ---                 ---               ---
   Gain (provision for loss) on disposal                             ---                 ---            $309,635
   Gain from sale of assets                                          ---                 ---             200,000
                                                                    -----               -----            -------
                                                                     ---                 ---            $509,635
                                                                    =====               =====            =======
</TABLE>

     On May 28, 1992, the Company purchased all rights to the BRIEF, BRIEForC++,
Sourcerer's   Apprentice  and  dBRIEF   product  lines  from  their   respective
third-party  owners for  approximately  $3,500,000  in cash,  169,753  shares of
Series A Preferred  Stock valued at  $1,833,333,  and 10,000  shares of Series B
Senior  Preferred  Stock valued at  $1,000,000  (see NOTE H -- CAPITAL STOCK AND
CAPITAL STOCK 


                                      -71-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (C0NTINUED)


WARRANTS). The rights to these product lines were simultaneously sold to Borland
International for $6,700,000 in cash. Of this amount, $4,700,000 was received at
closing,  $1,000,000  was received in October 1992 and the remaining  $1,000,000
was received in June 1993.

     In fiscal year 1992 the Company  provided for a loss of $3,356,229  for the
disposal of  discontinued  operation.  In fiscal 1993  management  recognized  a
benefit  of  $309,635  due to  reductions  in lease  obligations  and  estimated
wind-down  losses,  which  resulted  in a  provision  for  loss on  disposal  of
$3,046,594.

     The  following  table  sets  forth the  proceeds  and costs  related to the
transaction:

<TABLE>
       <S>                                                                         <C>       
       Total proceeds                                                              $6,700,000

       Cost of Transaction:
         Cash to product owners                                                    $3,583,797
         Series A Preferred Stock to product owners                                 1,833,333
         Series B Senior Preferred Stock to product owners                          1,000,000
         Capitalized software                                                       1,009,078
         Severance, relocation costs and bonuses                                      771,271
         Assets no longer required                                                    389,770
         Leases for equipment no longer required                                      264,000
         Professional fees                                                            312,000
         Lease for office space no longer required                                    147,000
         Wind-down losses                                                             436,345
                                                                                   ----------
              Total costs                                                          $9,746,594
                                                                                   ==========
         Loss on disposal                                                          $3,046,594
                                                                                   ==========
</TABLE>


NOTE  C  --  RESTRUCTURING

FISCAL 1993: In March 1993, the Company  effected a  reorganization  in order to
reduce  overhead  costs to a level that was  supportable by the current level of
sales.  As part of the  reorganization,  20% of the work force (19  people)  was
released from the Company.  The Company provided for severance and related costs
of $354,000  which are  included in the caption  "Restructuring  charges" in its
Consolidated Statement of Operations.


NOTE  D  --  EQUIPMENT  AND  LEASEHOLD  IMPROVEMENTS

Equipment  and  leasehold  improvements  are  stated at cost and  consist of the
following:

<TABLE>
<CAPTION>
                                                                     1995                1994
                                                                     ----                ----

       <S>                                                     <C>                 <C>       
       Computer equipment                                      $1,237,454          $1,063,415
       Leasehold improvements                                     559,892             558,228
       Furniture and fixtures                                     296,998             261,306
                                                               ----------          ----------
                                                                2,094,344           1,882,949
     Less accumulated depreciation and amortization            (1,591,471)         (1,254,425)
                                                                ---------           ---------

                                                              $   502,873          $  628,524
                                                               ==========           =========
</TABLE>

     The  depreciation  expense  recognized for the fiscal years ended March 31,
1995, 1994 and 1993 was $337,046, $345,076 and $282,041, respectively.


NOTE  E  --  BORROWINGS

     During  March 1995,  the Company  entered  into a working  capital  line of
credit (the "Line") with Silicon Valley Bank.  Under the agreement,  the Company
may borrow up to a maximum of $2,000,000 based upon the availability of eligible
accounts  receivable.  The Line bears interest at Prime plus 1%. Prime was 9% at
March 31, 1995. The Line is  collateralized  by all assets of the Company and it
expires

                                      -72-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (C0NTINUED)


in January 1996. The Line requires the Company,  among other things, to maintain
levels of earnings,  net worth and certain minimum financial ratios. As of March
31, 1995, the Company was not in compliance  with the covenants  relating to the
Line and had not received  from the bank a written  waiver of its default of the
financial covenants.

     During fiscal 1995, the Company renewed a $2,000,000 line of credit through
July 31, 1995 with Wainwright  Bank,  which was paid down in March 1995.  During
fiscal 1991, the Company entered into a $2,500,000 demand line of credit, and in
fiscal  1993,  the  agreement  with the bank was  amended  reducing  the line to
$2,000,000. Interest was payable at prime plus 3.5% with a minimum interest rate
of 10.5%.  The rate charged at March 31, 1994 was 10.5%.  The line of credit was
collateralized  by all assets of the Company.  A provision  within the agreement
required  that a  compensating  balance  of  $100,000  be held by the  bank in a
non-interest-bearing  account,  which was included as a component of cash on the
Consolidated  Balance  Sheet as of March 31, 1994.  The amount  available to the
Company was based upon certain levels of accounts  receivable and inventory.  In
connection  with this line of  credit,  the  Company  had  certain  requirements
pertaining to the  maintenance of working capital and debt to tangible net worth
and was  limited  on the  incurring  of future  borrowings  and the  payment  of
dividends.

     On  September   9,  1993,   the  Company   entered   into  a   subordinated
eighteen-month term note with Long Lines,  Limited. This note was collateralized
by all assets of the Company. Interest of 10% per annum was payable quarterly in
arrears on the first day of each calendar quarter. The Company used the proceeds
from the note for working capital and general corporate purposes.  This note was
repaid in full in February 1995.

     On October 19, 1993,  the Company  exchanged  and extended a term loan with
Stephen L. Watson, the Company's Chairman of the Board of Directors. The note is
collateralized  by all assets of the  Company.  The note was due and  payable in
December 1993 with interest  payable monthly at 16% per annum.  The principal of
$300,000 was extended to December 1996, with interest accruing at 12% per annum,
payable  quarterly  in arrears.  In any month which the Company  does not make a
profit,  the interest  will be deferred and paid to the extent of profits in the
following months without  compounding unpaid interest.  The note is subordinated
to any commercial bank or other financial institution debt up to $4,000,000.


NOTE  F  --  COMMITMENTS  AND  CONTINGENCIES

     The  Company  leases  office  space  and  office   equipment  under  leases
classified  as operating  leases.  Rent  expense  amounted to $641,121 in fiscal
1995,  $787,143 in fiscal 1994 and $747,397 in fiscal 1993.  During fiscal 1993,
the Company entered into a capital lease for equipment totaling $123,122.  Total
payments on the capitalized lease were $42,693 in fiscal 1995, $38,536 in fiscal
1994 and  $14,882 in fiscal  1993.  The Company  also paid $788 for  capitalized
lease payments relating to the PCT acquisition in fiscal 1994. Total accumulated
amortization  on the  capitalized  lease was $96,111 in fiscal 1995,  $53,418 in
fiscal 1994 and $14,882 in fiscal 1993.  Future minimum lease payments under all
noncancelable capital and operating leases as of March 31, 1995 are as follows:

<TABLE>
<CAPTION>
                                                                   CAPITAL        OPERATING
      YEAR ENDING MARCH 31,                                        LEASES          LEASES

             <S>                                                   <C>              <C>    
             1996                                                  $27,958          238,663
             1997                                                    ---              3,865
             1998                                                    ---              1,043
                                                                  --------         --------
                                                                   $27,958         $243,571
                                                                                   ========
             Less amount representing interest                         947
                                                                    ------
             Present value of net minimum lease payments           $27,011
                                                                    ======
</TABLE>

     There are no material outstanding legal proceedings.



                                      -73-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (C0NTINUED)


NOTE  G  --  INCOME  TAXES

     As discussed in Note A, the Company  adopted SFAS 109 in fiscal 1994.  SFAS
109 requires the  recognition  of deferred  tax assets and  liabilities  for the
future tax  consequences  attributable to the differences  between the financial
statement  carrying  amounts  of  existing  assets  and  liabilities  and  their
respective  tax bases.  In addition,  the new accounting  standard  requires the
recognition of future tax benefits, such as net operating loss carryforwards, to
the extent that realization of such benefits is more likely than not.

     The cumulative effect of initial adoption on prior years' retained earnings
was not significant.  Additionally,  the effect of the adoption of SFAS 109 upon
income before taxes for fiscal 1994 was not significant.  Due to the utilization
of net operating loss carryforwards, there was no provision for income taxes for
the years ended March 31, 1995, 1994 and 1993.

     Significant components of the deferred tax assets are as follows:

<TABLE>
<CAPTION>
                                                                         1995              1994             1993
                                                                         ----              ----             ----
<S>                                                                <C>               <C>              <C>       
Net operating loss carryforward                                    $3,004,321        $2,928,907       $2,710,300
Installment sale                                                        ---              58,600          180,000
Difference in cost recognition basis accrual
   for books, cash for tax                                            180,012           457,400          544,800
Deferred rent   10,060                                                   ---               ---
Research and development credits in accruals                           86,600            86,600           86,600
Depreciation    184,573                                               165,800           111,200
Valuation allowance                                                (3,465,566)       (3,697,307)      (3,632,900)
                                                                    ---------         ---------        ---------

                                                                   $      ---        $      ---       $      ---
                                                                 ============       ============     ===========
</TABLE>


     The  continuing  operations  provision  for income  taxes  differs from the
federal statutory rate of 34% as follows:

<TABLE>
<CAPTION>
                                                                         1995              1994             1993
                                                                         ----              ----             ----
<S>                                                                 <C>                <C>             <C>       
Federal provision (benefit) at 34%                                  $  25,280          $(91,865)       $(330,315)
State income taxes, net of federal benefit                             36,070           (25,668)          ---
Non-deductible foreign losses                                           ---               ---            330,315
Change in valuation allowance                                        (231,707)           64,407            ---
Difference in foreign rate                                             77,232            35,900            ---
Amortization    45,220                                                  ---               ---
Other                                                                  47,905            17,226            ---
                                                                     --------          --------         --------
                                                                    $     ---          $    ---        $   ---
                                                                   ==========        ==========         ========
</TABLE>

     Due to the  uncertainty  surrounding  the  realization  of tax  benefits in
future tax returns, the net deferred tax assets at March 31, 1995, 1994 and 1993
have been offset by a valuation allowance.

     At March 31, 1995, the Company had net operating tax loss  carryforwards of
approximately  $7,460,443  that are available to offset future taxable income at
various dates through fiscal 2010.  Certain  provisions in the tax law may limit
the net operating  loss  available for use in any given year in the event of any
significant change of ownership.


NOTE  H  --  CAPITAL  STOCK  AND  CAPITAL  STOCK  WARRANTS

         COMMON  STOCK:  On January  13,  1993 the  Company  completed a private
placement of 537,898  shares of Common  Stock for net proceeds of  approximately
$992,173.

                                      -74-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (C0NTINUED)


     On June 29, 1993 the Company acquired 94% of the outstanding  capital stock
of Personal Computing Tools, Inc. (PCT) of Campbell,  California in exchange for
392,996 shares of the Company's Common Stock. This agreement became effective on
June 29, 1993 and was accounted for under the purchase method of accounting.  If
the actual  selling price of the  Company's  Common Stock failed to average less
than two dollars ($2.00) per share (adjusted for stock splits or stock dividends
or other similar events) for any consecutive  thirty-day  period within eighteen
months of the June 29, 1993 closing  date,  additional  shares of the  Company's
Common  Stock  would  have been  issued to the PCT  selling  stockholders  (on a
pro-rata basis) such that the total aggregate  number of shares of the Company's
Common Stock to be issued to the PCT selling stockholders (including the initial
shares)  would be the number of shares  calculated  by dividing  $850,000 by the
average actual selling price per share of the Company's  Common Stock during the
thirty-day  period  immediately  prior to the completion of eighteen months from
the June 29, 1993 closing date.

     The actual selling price of the Company's  Common Stock did fail to average
less than two dollars  ($2.00)  per share for a  consecutive  thirty-day  period
within the  eighteen-month  period ended December 29, 1994. Per the terms of the
Agreement,  the amount of additional  shares that would have been issued equaled
575,000 shares. On June 26, 1995 the Company and  representatives  of the former
PCT shareholders  signed a Stock Issuance and Settlement  Agreement whereby only
an additional 79,460 shares of Common Stock would be issued.

         SERIES C PREFERRED STOCK: On October 19, 1993, the Company  completed a
private   placement  of  Series  C  Preferred   Stock  and  a   recapitalization
transaction.  Private  investors  purchased 905,968 shares of Series C Preferred
Stock at a price of $1.00 per share,  resulting in net proceeds of approximately
$781,000.  The Series C Preferred  Stock is  convertible  into Common Stock on a
one-for-one  basis and votes with the Common Stock on the same basis. The Series
C Preferred  Stock contains a number of features  including a fixed  liquidation
preference  of  $2.00  per  share,  anti-dilution  rights  and two (2)  Board of
Director positions. The Company used the net proceeds from the private placement
for working capital and general corporate purposes.

     Included in the  aggregate  of 905,968  shares of Series C Preferred  Stock
issued by the Company were 26,877  shares of Series C Preferred  Stock issued in
complete  satisfaction of a $25,000 note payable plus $1,877 of accrued interest
to  Trinity  Ventures  I, L.P.  The note was  acquired  in the  Company's  prior
purchase of the capital stock of Personal Computing Tools, Inc.

     The  recapitalization  transaction  involved  the  exchange  of  all of the
Company's  Series A  Preferred  Stock and  Series B Senior  Preferred  Stock for
4,288,890  shares  of Common  Stock,  increasing  the total  number of shares of
Common  Stock  outstanding  to  7,292,453.  This  recapitalization  removed  the
liquidation preference, including cumulative dividends, payable to the preferred
holders of approximately  $7,000,000.  In the  recapitalization,  holders of the
Company's  previously existing preferred stock exchanged their shares for Common
Stock,  terminating all prior  agreements,  but retaining  certain  registration
rights.

         WARRANTS:  In fiscal 1987, warrants to purchase 31,500 shares of Common
Stock exercisable at $2.57 were issued and expire June 30, 1997.


     During fiscal 1991, the Company issued warrants to purchase  300,000 shares
of Common Stock at $4.00 per share. These warrants expire June 30, 1997.

     On September 9, 1993,  in  connection  with the execution of the term note,
the Company issued to Long Lines,  Limited,  a warrant to purchase 80,000 shares
of the  Company's  Common  Stock at a price of $1.50 per share.  The warrant was
immediately  exercisable  upon  issuance  for  20,000  shares of  Common  Stock.
Beginning on the last day of December  1993,  and on the last day of each of the
consecutive  fifteen  (15)  months  immediately  thereafter,  the  holder of the
warrant may exercise its right to purchase an additional  4,000 shares per month
under the warrant. These warrants expire July 31, 1995.


                                      -75-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (C0NTINUED)


     At March 31, 1995, the Company has reserved  411,500 shares of Common Stock
for the issuance upon exercise of these warrants.


NOTE  I  --  STOCK  OPTION  PLANS

     The Company has stock  option  plans as  described  hereunder.  Options are
granted  at fair  market  value at the date of grant  being the  average  of the
closing bid and asked prices of the Common Stock on the day  preceding  the date
of grant.

         1986 NONSTATUTORY STOCK OPTION PLAN: The 1986 Nonstatutory Stock Option
Plan provides for the issuance of options to purchase shares of Common Stock, up
to an aggregate of 52,500 shares which are reserved for issuance. Options can be
granted  to  employees,  consultants  or  others  as  approved  by the  Board of
Directors.  These options have exercise  prices of 100% of the fair market value
of Common Stock on the date of grant.  The options  terminate for employees with
respect to all shares of stock not previously  purchased within 30 days upon the
date of termination of the employee's employment or for non-employees at the end
of ten years from the date of grant.

         1987 STOCK PLAN:  The 1987 Stock Plan  reserves  for  issuance  750,000
shares of Common  Stock for the benefit of all  employees as  authorized  by the
Board of  Directors.  Incentive  stock  options may be granted to employees  and
officers,  and  non-qualified  options  may be granted to  directors,  officers,
employees and consultants of the Company under the 1987 Stock Plan. The exercise
price is set at 100% of the fair  market  value of  Common  Stock on the date of
grant.  The aggregate fair market value of shares  issuable under the 1987 Stock
Plan due to the exercising of incentive  stock options by an employee or officer
may not exceed $100,000 in any calendar year.

         1988  NON-EMPLOYEE  DIRECTOR STOCK OPTION PLAN:  The 1988  Non-Employee
Director Stock Option Plan ("1988  Director  Plan") offers options to members of
the Board of Directors who are neither  employees nor officers of the Company in
appreciation  of their service.  The 1988 Director Plan is  administered  by the
Compensation Committee of the Company.

     This plan  authorizes  the grant of  options  for  70,000  shares of Common
Stock. Each newly elected  non-employee  director will automatically  receive an
option to purchase 8,750 shares. The exercise price per share of options granted
under the 1988 Director Plan is 100% of the fair market value of Common Stock on
the date of grant.  The  options  shall  expire  six years  from the date of the
option grant.  They terminate thirty days (or one hundred and eighty days if due
to disability or death)  following the date on which the optionee ceases to be a
member of the Board of Directors. They are exercisable in installments, with 20%
becoming exercisable on each anniversary of the date of grant.

         1990 EMPLOYEE  STOCK  PURCHASE  PLAN:  The 1990 Employee Stock Purchase
Plan ("Stock  Purchase  Plan") is intended as an incentive  to, and to encourage
stock  ownership  by, all eligible  employees  of the Company and  participating
subsidiaries  and to  encourage  them to  remain in the  employ of the  Company.
Substantially all employees of the Company and any participating  subsidiary who
have  completed six months of employment  with the Company or any subsidiary and
whose customary employment is for more than 20 hours per week and more than five
months per calendar year are eligible to participate in the Stock Purchase Plan.

     The Stock Purchase Plan presently authorizes the issuance of 100,000 shares
of Common Stock  (subject to  adjustment  for capital  changes)  pursuant to the
exercise of nontransferable options granted to participating  employees.  During
fiscal 1995, 1994 and 1993, 4,045, 2,325, and 2,663 shares, respectively, of the
Company's Common Stock were issued under the Stock Purchase Plan, and a total of
12,529 shares have been issued under this plan as of March 31, 1995.


                                      -76-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (C0NTINUED)


         1991  NON-EMPLOYEE  DIRECTOR STOCK OPTION PLAN:  The 1991  Non-Employee
Director  Stock  Option  Plan  authorizes  the grant of options for up to 70,000
shares of Common Stock. This plan is identical to the 1988 Director Plan, except
that options  shall expire ten years from the date of the option  grant.  On May
15, 1991,  each of the  non-employee  directors was granted  options to purchase
8,750  shares of  Common  Stock.  After May 15,  1991,  each new  director  also
received an option to purchase 8,750 shares of Common Stock.

         1993  NON-EMPLOYEE  DIRECTOR STOCK OPTION PLAN:  The 1993  Non-Employee
Director  Stock  Option  Plan  authorizes  the grant of  options of up to 60,000
shares of Common  Stock.  This plan is identical  to the 1988 and 1991  Director
Plans,  except the  options  shall  expire ten years from the date of the option
grant and options are granted  after the  performance  of  services.  On each of
April 1, 1993 (fiscal  year 1994) and April 1, 1994 (fiscal year 1995),  each of
the non-employee directors was granted 3,500 shares of Common Stock.

         1994  STOCK  PLAN:  The 1994 Stock  Plan is  authorized  to grant up to
1,500,000  options to purchase shares of Common Stock as incentives to officers,
directors, employees and consultants of the Company, as approved by the Board of
Directors.  The options have an exercise  price of 100% of the fair market value
of Common Stock on the date of the grant and vest over periods as  determined by
the Board of  Directors.  At March 31, 1995,  615,000  options have been granted
under the plan.

         1994 NON-EMPLOYEE  DIRECTOR PLAN: The 1994  Non-Employee  Director Plan
authorizes  the grant of up to 105,000 shares to directors who are not employees
or officers of the Company as an inducement to obtain and retain the services of
qualified  persons.  Each director who is neither an officer nor employee of the
Company was  automatically  granted an option to purchase  17,500  shares of the
Company's  Common  Stock at an  exercise  price equal to 100% of the fair market
value of the Company's  Common Stock on the date of grant.  Options vest ratably
over five  years  from the date of grant and  expire  ten years from the date of
grant.  During fiscal 1994, each of the six (6) qualified  directors received an
option to purchase 17,500 shares of the Company's Common Stock.

      Information as to the Company's stock options is as follows:

<TABLE>
<CAPTION>
                                                               1995                    1994                 1993
                                                               ----                    ----                 ----
<S>                                                         <C>                     <C>                  <C>    
Options outstanding at beginning of year                    768,330                 583,575              564,011

Option activity during the year:
      Granted                                               845,052                 435,000              290,390
      Exercised                                               ---                     ---                (11,610)
      Cancelled                                            (223,978)               (250,245)            (259,216)
                                                         ----------                 -------              -------

Options outstanding at end of year                        1,389,404                 768,330              583,575
                                                          =========                 =======              =======

Price range of outstanding options                       $0.50-8.13              $1.00-8.13            $2.13-8.13
                                                          =========               =========             =========

Price range of options exercised                              ---                     ---              $1.10-1.50
                                                       ============            ============             =========

Options exercisable at end of year                          717,495                 431,563              337,959
                                                          =========               =========            =========

Options available for grant at end of year                1,218,096                 234,170              358,925
                                                          =========               =========            =========

Shares reserved for exercise of options                   2,607,500               1,002,500              942,500
                                                          =========               =========            =========
</TABLE>


NOTE  J  --  ACQUISITION

     On June 29, 1993, the Company acquired 94% of the outstanding capital stock
of Personal Computing Tools, Inc. ("PCT"). PCT, a California  corporation,  is a
catalog  distributor of PC-based  specialty  hardware and software  products for
engineers,  scientists and technical  professionals.  This  acquisition has been
recorded using the purchase method of accounting.


                                      -77-


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (C0NTINUED)


      In August 1993, the Company  integrated  the California  operations of PCT
into the Company's Massachusetts  operations and added PCT's catalog to its line
of direct marketing activities.  The results of operations since the acquisition
of  PCT  have  been  included  in  the  Company's  Consolidated   Statements  of
Operations.  The six percent equity  interest in PCT not acquired by the Company
would be shown as minority interest in the fiscal 1995 Consolidated Statement of
Operations  and  balance  sheet.  However,  as of March 31,  1995,  the  Company
reported no minority  interest  because PCT incurred net  operating  losses that
preclude reporting minority interest.

      Intangibles  recognized in the transaction  consisted of customer lists of
$248,000  and  non-compete  agreements  of  $150,000.  The  intangibles  will be
amortized  using the  straight-line  method  over a five-year  period.  Goodwill
recognized  in  the  transaction  of  $803,000  is  being  amortized  using  the
straight-line   method  over  a  fifteen-year  period.  The  Company  recognized
amortization  expense of $133,005  and $99,747 for fiscal  years ended March 31,
1995 and  1994,  respectively,  and had  $132,752  and  $99,747  in  accumulated
amortization as of March 31, 1995 and 1994, respectively.

      The Company  evaluates the value of intangible  assets on an ongoing basis
relying on a number of factors  including  operating  results,  business  plans,
budgets  and  economic  projections.   In  addition,  the  Company's  evaluation
considers  non-financial  data such as market  trends,  customer  relationships,
buying patterns and product development cycles.

      The  following  unaudited  pro forma  summary  presents  the  Consolidated
Results  of  Operations  (in  thousands,  except  per  share  data)  as if  this
acquisition  had  occurred at the  beginning of fiscal year ended March 31, 1994
and does not  purport  to be  indicative  of what would  have  occurred  had the
acquisition been made as of that date.

<TABLE>
<CAPTION>
                                                       FOR THE YEAR ENDED
                                                          MARCH 31, 1994

      <S>                                                   <C>    
      Net sales                                             $31,687

      Net income (loss)                                     $    30
                                                            =======

      Net loss per common share                             $(0.00)
</TABLE>


                                      -78-



                                  


                     THE SOFTWARE DEVELOPER'S COMPANY, INC.

                        COMPUTATION OF EARNINGS PER SHARE

                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
                          FOR THE YEARS ENDED MARCH 31,


<TABLE>
<CAPTION>
                                                                                          (RESTATED)
                                                                              1995              1994            1993
                                                                              ----              ----            ----
    PRIMARY:
    <S>                                                                      <C>               <C>             <C>  
    Average shares outstanding                                               8,222             4,833           2,227

    Net effect of stock options and warrants,
       if dilutive, based on the treasury stock
       method using the average market price                                    22               N/A             N/A
                                                                            ------           -------          ------

          Total                                                              8,244             4,833           2,227
                                                                             =====             =====           =====

          Income (loss) - continuing operations                            $    74           $  (270)        $(1,481)
          Net income (loss) - discontinued operation                          ---               ---          $   510
                                                                           -------           -------          ------
                Net income (loss)                                               74              (270)           (971)
          Less assumed dividend on Series A Preferred
             Stock and declared dividend on Series B
             Senior Preferred stock                                           ---                (50)           (843)
                                                                          --------            ------         -------

          Net income (loss) for EPS computation                              $0.01           $  (320)        $(1,814)
                                                                              ====            ======          ======

          Income (loss) per share - continuing operations                     0.01            $(0.07)         $(1.04)
          Net income (loss) per share - discontinued operation                ---               ---            $0.23
                                                                            ------             -----            ----
                Net income (loss) per share                                  $0.01            $(0.07)         $(0.81)
                                                                              ====              ====            ====
</TABLE>


                                      -79-

   
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Stockholders of
Internet Security Corporation:

         We have audited the  accompanying  balance  sheet of Internet  Security
Corporation  (a  Massachusetts  corporation)  as of December 31,  1994,  and the
related  statements of operations,  stockholder's  equity and cash flows for the
period from  inception  (June 15, 1994) to December 31,  1994.  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 Internet Security
Corporation  as of December 31, 1994,  and the results of its operations and its
cash flows for the period from  inception  (June 15, 1994) to December 31, 1994,
in conformity with generally accepted accounting principles.


                                                  Arthur Andersen LLP
                                                  



Boston, Massachusetts
December 6, 1995


                                      -80-




                          INTERNET SECURITY CORPORATION

                                  BALANCE SHEET
                               DECEMBER 31, 1994



                                     ASSETS

<TABLE>
<S>                                                                                                      <C>         
CURRENT ASSETS:
   Accounts receivable                                                                                   $    621,055
   Prepaid expenses and other current assets                                                                   49,065
                                                                                                         ------------

         Total current assets                                                                                 670,120
                                                                                                              -------


FIXED ASSETS, AT COST:
   Computer equipment                                                                                           8,636
   Less--accumulated depreciation and amortization                                                             (3,342)
                                                                                                               ------ 


                                                                                                                5,294

                                                                                                         $    675,414
                                                                                                         ============

                      LIABILITIES AND STOCKHOLDER'S EQUITY

CURRENT LIABILITIES:
   Cash overdraft                                                                                        $     10,507
   Accounts payable                                                                                           321,870
   Accrued expenses                                                                                            58,657
   Deferred revenue                                                                                            71,944
   Advance from officer/stockholder                                                                            15,592
                                                                                                         ------------

         Total current liabilities                                                                            478,570
                                                                                                         ------------

COMMITMENTS (Note 5)


STOCKHOLDER'S EQUITY:
   Common stock, $.01 par value-Authorized--200,000 shares;
     Issued and outstanding--2,500 shares                                                                          25
   Additional paid-in capital                                                                                   2,475
   Retained earnings                                                                                          194,344
                                                                                                         ------------


         Total stockholder's equity                                                                           196,844
                                                                                                         ------------

                                                                                                         $    675,414
                                                                                                         ============


                      The  accompanying  notes  are an  integral  part of  these financial statements.
</TABLE>


                                      -81-


                          INTERNET SECURITY CORPORATION

                             STATEMENT OF OPERATIONS
       FOR THE PERIOD FROM INCEPTION (JUNE 15, 1994) TO DECEMBER 31, 1994




<TABLE>
<S>                                                                                                       <C>        
REVENUES:
   Software license fees                                                                                  $   794,206
                                                                                                          -----------

EXPENSES:
   Cost of software license fees                                                                              463,888
   Selling, general and administrative                                                                        135,974
                                                                                                          -----------

         Total expenses                                                                                       599,862
                                                                                                          -----------

         Net income                                                                                       $   194,344
                                                                                                          ===========


                      The  accompanying  notes  are an  integral  part of  these financial statements.
</TABLE>

                                      -82-


                          INTERNET SECURITY CORPORATION

                        STATEMENT OF STOCKHOLDER'S EQUITY
       FOR THE PERIOD FROM INCEPTION (JUNE 15, 1994) TO DECEMBER 31, 1994


<TABLE>
<CAPTION>

                                                    COMMON STOCK           ADDITIONAL                         TOTAL
                                                  NUMBER        $.01        PAID-IN         RETAINED      STOCKHOLDER'S
                                                 OF SHARES    PAR VALUE     CAPITAL         EARNINGS         EQUITY

<S>                                               <C>          <C>         <C>             <C>             <C>        
ISSUANCE OF COMMON STOCK                          2,500        $   25      $   2,475       $         -     $     2,500

   Net income                                         -             -              -           194,344         194,344
                                             ----------        ------      ---------       -----------     -----------

BALANCE, DECEMBER 31, 1994                        2,500        $   25      $   2,475       $   194,344     $   196,844
                                             ==========        ======      =========       ===========     ===========


                      The  accompanying  notes  are an  integral  part of  these financial statements.
</TABLE>


                                      -83-


                          INTERNET SECURITY CORPORATION

                             STATEMENT OF CASH FLOWS
       FOR THE PERIOD FROM INCEPTION (JUNE 15, 1994) TO DECEMBER 31, 1994



<TABLE>
<S>                                                                                                      <C>         
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                                                            $    194,344
   Adjustments to reconcile net income to net cash used for operating activities-
     Depreciation and amortization                                                                              3,342
     Changes in assets and liabilities-
       Accounts receivable                                                                                   (621,055)
       Prepaid expenses and other current assets                                                              (49,065)
       Accounts payable                                                                                       321,870
       Accrued expenses                                                                                        58,657
       Deferred revenue                                                                                        71,944
                                                                                                      ---------------

              Net cash used for operating activities                                                          (19,963)
                                                                                                      ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of fixed assets                                                                                   (8,636)
                                                                                                      ---------------

              Net cash used for investing activities                                                           (8,636)
                                                                                                      ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from issuance of common stock                                                                       2,500
   Proceeds from advance from officer/stockholder                                                              15,592
                                                                                                      ---------------
              Net cash provided by financing activities                                                        18,092
                                                                                                      ---------------

NET DECREASE IN CASH                                                                                          (10,507)

CASH, BEGINNING OF PERIOD                                                                                           -
                                                                                                      ---------------
CASH, END OF PERIOD                                                                                      $    (10,507)
                                                                                                      =============== 


                      The  accompanying  notes  are an  integral  part of  these financial statements.
</TABLE>


                                      -84-


                          INTERNET SECURITY CORPORATION

                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1994




(1)      ORGANIZATION AND OPERATIONS

       Internet  Security  Corporation  (the  Company) was  incorporated  in the
       Commonwealth of Massachusetts  and began operations on June 15, 1994. The
       Company was formed to market and distribute certain software products and
       services  under a  distribution  and reseller  agreement with Check Point
       Software  Technologies  Ltd.  (Check  Point),  an  Israel-based  software
       company.

       Since inception, the Company has devoted substantially all of its efforts
       toward product  marketing and selling.  On November 16, 1995, the Company
       was acquired by The Software Developer's  Company,  Inc. (SDC). Under the
       merger  agreement,  the stockholder of the Company agreed to exchange all
       of the issued  and  outstanding  stock of the  Company  in  exchange  for
       465,838 shares of SDC common stock.


(2)    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       (a)    Revenue Recognition

              The Company  recognizes  revenue in accordance with the provisions
              of  Statement  of  Position  (SOP)  No.  91-1,   Software  Revenue
              Recognition.  The Company  generates  revenue from  licensing  the
              rights to use  software  products  developed by Check Point to end
              users and  resellers.  The Company also  generates  revenues  from
              consulting and training  services  performed for license customers
              and from support and software update rights (maintenance).

              Revenues from perpetual software license agreements are recognized
              as  revenue  upon  delivery  of  the  software  if  there  are  no
              significant postdelivery obligations.

              Revenues for maintenance  are recognized  ratably over the term of
              the  support  period.  If  maintenance  is  included  in a license
              agreement,  such  amounts  are  unbundled  from the license fee at
              their  fair  market  value  based  on  the  value  established  by
              independent  sale of such  maintenance  to  customers.  Consulting
              revenues  are  primarily   related  to   implementation   services
              performed  under  separate  service  arrangements  related  to the
              installation of the Company's software products.  Such services do
              not  include  customization  or  modification  of  the  underlying
              software code. If included in a license  agreement,  such services
              are  unbundled  at their  fair  market  value  based on the  value
              established by the independent sale of such services to customers.
              Revenues from  consulting and training  services are recognized as
              the services are performed.  All maintenance and service  revenues
              were deferred at December 31, 1994. Cost of software  license fees
              consist of media and tapes on which  products  are  delivered  and
              royalties due to Check Point.


       (b)    Depreciation

              The Company  provides for  depreciation of its computer  equipment
              over 3 years using the straight-line method.

       (c)    Income Taxes

              The Company has elected for federal and Massachusetts state income
              tax  purposes  to be  treated  as  an S  corporation.  Under  this
              election,  the  taxable  income  or  loss of the  Company  will be
              reported  by the  stockholder  of the  Company  on his  individual
              income tax return.  Accordingly,  the  accompanying  statement  of
              operations   does  not   include  a   provision   for  federal  or
              Massachusetts state income taxes.

       (d)    Advance from Officer/Stockholder

              In 1994, an officer/stockholder advanced the Company approximately
              $15,600. Subsequent to year-end, the advance was repaid.


                                      -85-


                          INTERNET SECURITY CORPORATION


                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
                                DECEMBER 31, 1994


(3)    STOCK

       Common Stock

         In 1994, the Company sold 2,500 shares of common stock to the president
       of the Company at $1.00 per share.

(4)    RESELLER AGREEMENT

       In 1994, the president of the Company  entered into a reseller  agreement
       with Check  Point.  The  president  of the Company has the rights to sell
       Check Point's product,  Fire Wall, in the United States.  Under the terms
       of the agreement,  the Company must meet certain sales goals, as defined.
       In  connection  with the merger with SDC,  the  president  of the Company
       assigned his rights under the reseller agreement to ISC.

(5)    COMMITMENTS

       Facilities

       The Company  conducts its operations in a 956-square foot facility and is
       obligated  to pay  monthly  rent  through  May 1996,  subject to an early
       termination  clause.  Rental expense  charged to operations in the period
       ended December 31, 1994 was approximately $6,400.

       The  minimum  future  rental   commitments  under  this  operating  lease
       agreement are as follows:

              Year Ended December 31,
                 1995                                $  15,300
                 1996                                    5,100
                                                     ---------
                                                     $  20,400
                                                     =========



                                      -86-

    


                              AVAILABLE INFORMATION

         The  Company  is  subject  to  the  informational  requirements  of the
Securities  Exchange Act of 1934, as amended,  and in accordance  therewith file
reports,  proxy  statements,  and  other  information  with the  Securities  and
Exchange Commission (the "Commission"). Such reports, proxy statements and other
information  filed with the Commission can be inspected and copied at the public
reference  facilities  maintained  by the  Commission  at Room  1024,  450 Fifth
Street, N.W.,  Washington,  D.C. 20549, and at the Commission's Regional Offices
at Seven World Trade Center,  13th Floor, New York, New York 10048 and Northwest
Atrium Center,  500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661.
Copies of such material also can be obtained from the Public  Reference  Section
of the  Commission,  Washington  D.C.  20549 at prescribed  rates.  In addition,
material  filed by the  Company  can be  inspected  at the offices of The Nasdaq
Stock Market, Reports Section, 1735 K Street N.W., Washington, D.C. 20006.

                            EXPENSES AND SOLICITATION

         This  solicitation  is being made by the Company  and the Company  will
bear all  costs  in  connection  with  the  solicitation  of  written  consents,
including the cost of preparing,  printing and mailing this Consent Solicitation
Statement.  In  addition  to the  use  of the  mails,  written  consents  may be
solicited  by the  Company's  directors,  officers  and  employees  by  personal
interview,  telephone or telegram.  Such directors,  officers and employees will
not be  additionally  compensated,  but  may  be  reimbursed  for  out-of-pocket
expenses in  connection  with such  solicitation.  Employees  of the Company who
assist in such activities will not receive additional compensation in connection
with these soliciting activities. The Company has also retained CIC to assist in
the solicitation of written consents.  CIC will receive approximately $4,500 for
its solicitation  services.  The Company has agreed to indemnify CIC against any
liabilities  incurred by CIC in conjunction with the services  provided,  unless
such liability  results from CIC's  negligence.  Arrangements  will also be made
with brokerage houses, banks and other custodians,  nominees and fiduciaries for
the forwarding of solicitation  material to the beneficial owners of the capital
stock  held of  record by such  persons,  and the  Company  may  reimburse  such
custodians,   nominees  and  fiduciaries  for  their  reasonable   out-of-pocket
expenses.

                              STOCKHOLDER PROPOSALS

         As set forth in the proxy statement  distributed to stockholders of the
Company in  connection  with the  Company's  1995 Annual  Meeting,  any proposal
intended  to be  presented  by any  stockholder  for  action at the 1996  Annual
Meeting of Stockholders would have had to have been received by the Secretary of
the Company by May 14, 1996,  in order for the proposal to have been included in
the proxy statement and proxy relating to the 1996 Annual Meeting.

                                      -87-








                                                                      APPENDIX A

                    AGREEMENT OF PURCHASE AND SALE OF ASSETS

                                 BY AND BETWEEN

                      PROGRAMMER'S PARADISE, INC., AS BUYER

                                       AND

                     THE SOFTWARE DEVELOPER'S COMPANY, INC.

                                       AND

            SOFTWARE DEVELOPER'S COMPANY GMBH, AS THE SELLING PARTIES



                                      A-1



                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                               PAGE A-
<S>                                                                                                               <C>
         1.  Purchase and Sale of Business and Assets...........................................................  4
             ----------------------------------------
                  1.1  Agreement to Sell........................................................................  4
                       -----------------
                  1.2  Excluded Assets..........................................................................  7
                       ---------------
                  1.3  Title to Seller's Assets.................................................................  7
                       ------------------------
                  1.4  Instruments of Transfer..................................................................  7
                       -----------------------
                  1.5  Assignments of Certain Contracts.........................................................  8
                       --------------------------------

         2.  Purchase Price; Assumption of Liabilities; Adjustments.............................................  8
             ------------------------------------------------------
                  2.1  Purchase Price...........................................................................  8
                       --------------
                  2.2  Payment of Purchase Price................................................................  8
                       -------------------------
                  2.3  Allocation...............................................................................  9
                       ----------
                  2.4  Assumed Liabilities......................................................................  9
                       -------------------
                  2.5  Excluded Liabilities.....................................................................  9
                       --------------------
                  2.6  Tangible Net Asset Requirement; Revenue
                       ---------------------------------------
                       Maintenance.............................................................................. 10
                       -----------
                  2.7  Collection of Accounts Receivable........................................................ 13
                       ---------------------------------
                  2.8  Reimbursement of Certain Shut-Down Expenses.............................................. 14
                       -------------------------------------------

         3.  Closing; Deliveries; Conditions Precedent.......................................................... 14
             -----------------------------------------
                  3.1  Closing.................................................................................. 14
                       -------
                  3.2  Deliveries of Selling Parties............................................................ 14
                       -----------------------------
                  3.3  Deliveries of Buyer...................................................................... 15
                       -------------------
                  3.4  Further Assurances....................................................................... 16
                       ------------------
                  3.5  Certain Agreements to be Executed and Delivered and
                       Certain Actions to be Taken at or prior to the
                       Closing.................................................................................. 16
                  3.6  Conditions Precedent of Buyer............................................................ 16
                  3.7  Conditions Precedent of Selling Parties.................................................. 18

         4.  Representations and Warranties of Selling Parties.................................................. 18
             -------------------------------------------------
                  4.1  Organization, Standing and Qualification................................................. 18
                       ----------------------------------------
                  4.2  Authority................................................................................ 19
                       ---------
                  4.3  No Violation............................................................................. 19
                       ------------
                  4.4  Financial Statements; Sales Information.................................................. 19
                       ---------------------------------------
                  4.5  Title to and Condition of Purchased Assets;
                       Leases................................................................................... 20
                  4.6  Proprietary Rights....................................................................... 22
                  4.7  Litigation............................................................................... 23
                  4.8  Compliance; Permits...................................................................... 23
                  4.9  Schedules................................................................................ 24
                  4.10  Absence of Changes or Events............................................................ 25
                  4.11  Taxes................................................................................... 27
                  4.12  Employee Benefits; Labor Matters........................................................ 27
                  4.13  Accounts Receivables.................................................................... 28
                  4.14  Environmental Matters................................................................... 28
                  4.15  SEC Filings............................................................................. 28
                  4.16  Consent Solicitation Statement.......................................................... 28
                  4.17  Customers and Suppliers................................................................. 29
                  4.18  Disclosure.............................................................................. 29

         5.  Representations and Warranties of Buyer............................................................ 29
             ---------------------------------------
                  5.1  Organization and Standing................................................................ 29
                       -------------------------
                  5.2  Authority of Buyer....................................................................... 30
                       ------------------
                  5.3  Litigation............................................................................... 30
                       ----------
                  5.4  No Violation............................................................................. 30
                       ------------

</TABLE>
                                       A-2

                        TABLE OF CONTENTS -- (CONTINUED)
<TABLE>
<CAPTION>
                                                                                                               PAGE A-
<S>                                                                                                               <C>

         6.  Covenants of Selling Parties....................................................................... 30
             ----------------------------
                  6.1  Conduct of Business...................................................................... 30
                       -------------------
                  6.2  Changes in Information................................................................... 31
                       ----------------------
                  6.3  Access to Information.................................................................... 31
                       ---------------------
                  6.4  Confidentiality.......................................................................... 31
                       ---------------
                  6.5  Preservation of Business................................................................. 32
                       ------------------------
                  6.6  Offer of Employment: Seller's Retention Plan............................................. 32
                       --------------------------------------------
                  6.7      Consents of Third Parties; Governmental Approvals.................................... 33
                           -------------------------------------------------
                  6.8      Financial Statements................................................................. 33
                           --------------------
                  6.9      Preparation of Consent Solicitation Statement;
                  Action by Stockholders........................................................................ 33
                  6.10     Information Provided to Stockholders................................................. 34
                  6.11     Recommendations of Buyer; Transition................................................. 34
                  6.12     Books and Records.................................................................... 35

         7.       Further Agreements............................................................................ 35
                  ------------------
                  7.1       Bulk Sales Compliance............................................................... 35
                            ---------------------
                  7.2  Sales and Other Taxes.................................................................... 35
                       ---------------------
                  7.3  Brokerage and Finder's Fee............................................................... 36
                       --------------------------
                  7.4  Settlement of Assumed Liabilities........................................................ 36
                       ---------------------------------
                  7.5  Name Change.............................................................................. 36
                       -----------
                  7.6  Referral................................................................................. 36
                       --------
                  7.7      Break-up Fee......................................................................... 36
                           ------------
                  7.8      No Shop.............................................................................. 38
                           -------
                  7.9      Temporary Extension of Occupancy..................................................... 38
                           --------------------------------
                  7.10  Non-Competition......................................................................... 38
                        ---------------
                  7.11  Plant Closings.......................................................................... 39
                        --------------
                  7.12  Record Retention........................................................................ 39
                        --------------
                         
         8.  Indemnification.................................................................................... 40
             ---------------
                  8.1  Obligation to Indemnify.................................................................. 40
                       -----------------------
                  8.2  Survival; Limitations.................................................................... 41
                       ---------------------
                  8.3  Claims..................................................................................  43
                       ------
                  8.4  Arbitration.............................................................................. 43
                       -----------

         9.       Termination................................................................................... 44
                  -----------
                  9.1  Termination.............................................................................. 44
                       -----------
                  9.2  Remedies................................................................................. 45
                       --------

         10.  Miscellaneous..................................................................................... 45
              -------------
                  10.1  Specific Performance.................................................................... 45
                        --------------------
                  10.2  Binding Agreement; Assignment........................................................... 46
                        -----------------------------
                  10.3  Law To Govern........................................................................... 46
                        -------------
                  10.4  No Public Announcement.................................................................. 46
                        ----------------------
                  10.5  Notices................................................................................. 46
                        -------
                  10.6  Fees and Expenses....................................................................... 47
                        -----------------
                  10.7  Convenience of Forum; Consent to Jurisdiction........................................... 47
                        ---------------------------------------------
                  10.8  Severability............................................................................ 47
                        ------------
                  10.9  Entire Agreement........................................................................ 47
                        ----------------
                  10.10  Amendments; Consents and Waivers....................................................... 47
                         --------------------------------
                  10.11  Counterparts........................................................................... 47
                         ------------
                  10.12  No Third-Party Beneficiaries........................................................... 47
                         ----------------------------
                  10.13  Section Headings....................................................................... 48
                         ----------------

</TABLE>

                                      A-3



                    AGREEMENT OF PURCHASE AND SALE OF ASSETS
                    ----------------------------------------


   
                 This  Agreement  dated  as of May  16,  1996,  by  and  between
Programmer's  Paradise,  Inc., a Delaware  corporation  ("Buyer"),  The Software
Developer's  Company,  Inc.,  a Delaware  corporation  ("Seller")  and  Software
Developer's Company GmbH ("SDEV Germany", and together with Seller, collectively
referred to herein as the "Selling Parties", and each individually as a "Selling
Party").
    

                               W I T N E S E T H:


                  WHEREAS,  Seller  is a  direct  marketer  and  distributor  of
PC-based specialty software and hardware to technical and professional PC users,
through its three  proprietary  catalogs (The  Programmer's  SuperShop  ("TPS"),
Personal  Computing  Tools  SuperShop  ("PCT")  and New  Media  SuperShop  ("New
Media")),  its TPS World Wide Web site ("Web Site"),  its corporate sales group,
and SDEV Germany,  and through SDC Communications  addresses the marketing needs
of the  developers  and  publishers of the products it  distributes by providing
advertising and promotional services; and

                  WHEREAS,  Buyer  desires to  purchase  and  acquire  from each
Selling  Party,  and each Selling Party desires to sell,  assign and transfer to
Buyer,  substantially  all of its  assets,  properties  and  business as a going
concern,  including  all of the  assets  and  business  related  to or  used  in
connection with the TPS business, inbound and outbound telemarketing operations,
reseller operations,  all of the operations of SDEV Germany, all advertising and
promotional  operations  (including  the operations of SDC  Communications)  and
service and support operations  relating to TPS and SDEV Germany  (collectively,
the  "Business"),  with the exception of certain  excluded assets and operations
hereinafter specified,  upon the terms and subject to the conditions hereinafter
set forth;


                  NOW,  THEREFORE,  in  consideration  of the  premises  and the
mutual covenants and agreements hereinafter set forth, the parties hereto hereby
agree as follows:


                                    ARTICLE 1

                  1.  PURCHASE AND SALE OF BUSINESS AND ASSETS.

                  1.1  AGREEMENT  TO SELL.  Subject  to and upon the  terms  and
conditions of this Agreement,  each Selling Party will sell,  transfer,  convey,
assign, grant and deliver to Buyer, and Buyer will purchase,  at the Closing (as
defined in Section 3.1 hereof), all of the business, properties (real, personal,
mixed,  tangible  and  intangible),  assets,  goodwill and rights of the Selling
Parties with respect to the Business as a going concern,  of every kind,  nature
and description, owned or leased, wherever located and whether or not carried or
reflected  on the books or records  of the  Selling  Parties,  as the same shall
exist on the Closing Date,  including,  without  limiting the  generality of the
foregoing:

                           (a)     all trademarks, trademark applications, trade
names and service  marks owned or used by the Selling  Parties or any of them in
connection with the Business,  including without  limitation,  "The Programmer's
Shop",  "The Programmer's  SuperShop",  "SuperShop",  "The Software  Developer's
Company",  "Software  Developers' Company GmbH",  "ComputerWare",  "Applications
Development Digest" and the other names set forth on Schedule 1.1(a) hereto, and
any names  similar to or any  derivation or variation of any and all such names,
and the  goodwill  pertaining  thereto  and right to fully  exploit  such  names
(collectively, "Marks");

                           (b)   all copyrights and copyright applications owned
or used by the Selling  Parties or any of them in connection  with the Business,
including without  limitation,  the copyright to the Web Site and each and every
issue of the TPS catalog, as set forth on Schedule 1.1(b) hereto  (collectively,
"Copyrights");

                           (c)      all  mailing  lists and lists and records of
customers and prospects and related  information  and data base or bases used by
the Selling  Parties or any of them in connection  with the Business,  including
without  limitation,  the  distribution  of the TPS catalog  and the  marketing,
publishing, sale and licensing of products and services,  including the names of
all  persons  actually  known  to the  Selling  Parties  or any of  them to have
licensed or purchased products or services of or from the

                                       A-4

Business, other users of such products and services known to the Selling Parties
or any of them and user  prospects of such  products  and services  known to the
Selling Parties or any of them, together with file layouts and other information
related  to such  products  and  services  necessary  to or used by the  Selling
Parties  or any of  them  for  the  processing  of  such  information  by  Buyer
(collectively,  the "Mailing  List")  (such list shall also include  information
relating to responses to reader  service or  information  cards  received by any
Selling  Party from  customers or which any Selling  Party  received  from other
sources with respect to the Business,  including, without limitation,  responses
from so-called "Bingo cards");

                           (d) all of the right,  title and interest  (including
by reason of  license or lease) of the  Selling  Parties or any of them in or to
any software,  computer  program or software product owned,  used,  developed or
being  developed by or for any of the Selling  Parties for use in the  Business,
whether for internal use (including  without  limitation,  sales,  marketing and
training  programs  for use in the  business  and  software to create,  publish,
manufacture  and distribute its Web Site) or for sale or license to others,  and
any software,  computer program or software  product,  manufactured,  published,
licensed  and/or  marketed  by the  Selling  Parties or any of them  through the
Business  at any time  prior  to the  Closing,  in all  versions  and  releases,
including all run-time  systems,  libraries,  examples,  utilities,  data files,
manuals, guides and written and related materials and all Proprietary Rights and
Documentation,   whether  or  not  patented  or  copyrighted,   related  to  the
implementation or use thereof (collectively, "Programs");

                           (e)  all  documentation,  records and software (other
than Inventory), whether in machine or visually readable or other tangible form,
evidencing,  representing or containing any  Proprietary  Rights (as hereinafter
defined) in the possession or under the control of the Selling Parties or any of
them relating to a Program or used in or necessary to the  Business,  including,
without limitation, any manuals, functional and design specifications,  user and
programmer  instructions,  sales and marketing  training and instructions,  flow
charts and diagrams,  coding constructions,  alpha and beta testing notes, error
reports and logs,  patches and patch  instructions,  itemizations of development
tools,  and all other  writings which would be necessary or helpful to a skilled
programmer or skilled software salesperson or marketeer to understand,  maintain
and enhance any Program (collectively, "Documentation");

                           (f) the TPS  catalog,  Web Site and all  property and
assets (tangible and intangible) used by or necessary for the Selling Parties or
any of them to create, publish,  manufacture and distribute such catalog and Web
Site, and all know-how and other intellectual property of the Selling Parties or
any of them  relating to or necessary or used in any aspect of the  operation of
the Business as of the Closing Date,  including,  without limitation,  all trade
secrets,  vendor  information,  lists  and data  bases,  proprietary  processes,
methods  and  apparatus,  information  not  known to the  general  public,  each
literary  work,  whether  or  not  copyrightable,   ideas,  concepts,   designs,
discoveries,   formulae,  patents,  patent  applications,  product  and  service
developments, inventions, improvements,  disclosures, software, source codes and
materials,  object codes and materials,  algorithms,  techniques,  architecture,
mask work rights,  prototypes,  engineering and design models,  information with
respect to firmware and hardware, and any information relating to any product or
program  which has either been  developed,  acquired  or licensed  for or by any
Selling Party,  including the maintenance,  modification or enhancement thereof,
all vendor and customer  sales and  purchase  records and files of or related to
the  Business,  and  all  publishing,  outsourcing,  fulfillment,  reseller  and
manufacturing  information  (collectively,  together with the Marks, Copyrights,
Mailing List and Programs, "Proprietary Rights");

                           (g)      each  contract,  agreement,  lease, license,
franchise,   purchase  order,  sale  order,  permit,   instrument,   commitment,
arrangement and understanding  (in each case,  whether written or oral) to which
the  Selling  Parties or any of them is a party or by which it is bound or under
which it has any rights or is entitled to  benefits,  relating to the  Business,
including, without limitation, (i) all license, supply, purchase,  distribution,
OEM, VAR, dealer, advertising and promotional services agreements and agreements
for  software  acquisition,   development,   publishing,  support,  maintenance,
outsourcing,  manufacture and fulfillment,  reseller and manufacture relating to
the Business,  (ii) all

                                      A-5


restrictive and negative covenants,  non-competition,  proprietary  property and
confidentiality  agreements in favor of the Selling  Parties or any of them from
or with any and all former or current employees and consultants having access to
Proprietary  Information or rendering  services to a Selling Party in connection
with the Business,  and (iii) all leases of tangible  personal property accepted
by  Buyer  and  listed  on  Schedule  1.1(g)  hereto  relating  to the  Business
(collectively,  "Contracts"),  other than those identified as Excluded Assets or
Excluded Liabilities;

                           (h)   all  inventory  of  items  of  the type sold or
offered  for sale by or through the  Business,  including,  without  limitation,
goods  held by or for the  Selling  Parties  or any of them for  sale,  lease or
license   or   to  be   furnished   under   contracts   of   service,   samples,
goods-in-transit,  work-in-process,  raw  materials,  and  other  materials  and
supplies  of every  kind,  nature and  description  used or which may be used in
connection with the manufacture,  publishing,  packing,  shipping,  advertising,
selling,  leasing,  licensing or  furnishing of such  inventory  relating to the
Business,   including,   without  limitation,   all  physical  copies  of  items
constituting any part thereof such as user manuals and diskettes,  and all sales
literature and packaging and printed  material  related to any of the foregoing,
in each case, in which any Selling Parties has any right,  title or interest and
of the type sold or offered for sale by or through the Business, and any and all
rights of the Selling  Parties on the Closing  Date to the  warranties  received
from its  suppliers  with respect to such items (to the extent  assignable)  and
related  claims,  credits,  rights of recovery and set-off with respect  thereto
(collectively, "Inventory");

                           (i)  all capital equipment, furniture and furnishings
employed  in the normal  historical  course of the  Business,  and all  computer
systems,  including without limitation,  all management information,  order, bar
coding and  inventory  tracking  systems  and  technology,  hardware,  software,
servers,  computers,  printers,  scanners,  monitors,  peripheral  and accessory
devices and the related media, manuals,  documentation and user guides,  whether
or not related to the Business,  including, without limitation, all of same used
to create, publish,  manufacture and distribute the TPS catalog and TPS Web Site
and distribute products pursuant thereto, all of which are described on Schedule
1.1(i) hereto,  together with the original cost,  depreciated  cost and carrying
cost  thereof  (collectively,  "Equipment"),  with all such  items  leased  by a
Selling Party designated by an asterisk (*);

                           (j)      all  supplies  of  or  related to or used in
connection with the Business, including without limitation, advertising, artwork
and related  creative  materials  for  catalogs,  web sites and  advertisements,
catalog  insertions,  page  layouts,  promotional  and  product  literature  and
displays;

                           (k)  all  accounts,  notes  and  other receivables of
the  Selling  Parties or any of them  arising  from the  Business or products or
services  sold by or through the Business  (whether  payable in cash or product)
and all  rights  of the  Selling  Parties  or any of  them  under  any  security
agreements with respect thereto, including rights to all files and documentation
substantiating  Sellers rights to said  Receivables in sufficient  diary form to
effect   an   efficient   collection   of   said   receivables    (collectively,
"Receivables"), and the lock box to which same are currently payable;

                           (l)  the proceeds of any insurance,  and the right to
receive the  proceeds of any  insurance,  with  respect to any claims which have
been or may be  asserted  in  connection  with any of the  Purchased  Assets  or
Assumed  Liabilities  (as such terms are  hereinafter  defined) and the right to
continue and maintain any  insurance  with respect  thereto;  subject to certain
rights  of  Seller  with  respect  to a  certain  insurance  claim  specifically
identified as an Excluded Asset;

                           (m)  all  unfilled  sales  and  purchase orders of or
related  to the  Business  made or  entered  into by any  Selling  Party  in the
ordinary  course of its business and all rights which any Selling Party may have
against its licensors and other  suppliers  under express or implied  warranties
related to the  Business or  products or services  sold or offered by or through
the Business, and the right to receive mail and other communications and
shipments of merchandise addressed to the Selling Parties or any of them related
to the Business;

                           (n)    all books, files and records of or relating to
any of all  aspects of the  Business,  whether in hard copy,  magnetic  or other
format, including, without limitation, all files of the three executive officers
of Seller relating to the Business,  records  relating to employees of a Selling
Party retained 

                                      A-6


by Buyer,  inventory  records,  sales  records,  customers'  inventory  records,
records pertaining to customer requirements,  equipment maintenance and warranty
information, customer contracts, customer invoices, suppliers' invoices, expense
invoices,  customer  returns and vendor product  rotation,  and  restrictive and
negative covenants,  non-competition,  proprietary  property and confidentiality
agreements,  files and records  (collectively,  "Files and Records");  provided,
however,  that any file or record that pertains solely to the Excluded Assets or
Excluded Liabilities shall not be included;

                           (o)   all deferred charges and prepaid items, advance
payments,  customer  advances  and  prepayments  in  respect  of  backlog of the
Business,  including catalog and marketing backlog, or which otherwise relate to
the Purchased Assets or the Business; and

                           (p)   all  of  the  Business  as  a  going   concern,
including,  without  limitation,  all of the right,  title and  interest of each
Selling  Party  in and to its  telephone,  telex,  telefacsimile  and  facsimile
numbers and  directory  listings,  and all  passwords  and  security  protection
procedures and systems.

                           The   business,    properties,    assets,   licenses,
franchises,   goodwill  and  rights   relating  to  the  Business  to  be  sold,
transferred,   conveyed,   assigned,  granted  and/or  delivered  to  Buyer  are
hereinafter sometimes collectively referred to as the "Purchased Assets".

                  1.2 EXCLUDED ASSETS.  Notwithstanding anything to the contrary
contained in this  Agreement,  it is understood that the Selling Parties are not
selling and Buyer is not  acquiring  contracts  and other  assets of the Selling
Parties  unrelated  to the  Business and  specifically  designated  as "Excluded
Assets" on Schedule 1.2 hereto, including, without limitation, any real property
of the Selling  Parties,  the lease of Seller's  offices and warehouse  space in
Pembroke,  Massachusetts,  the  lease of SDEV  Germany's  offices  in  Dortmund,
Germany, or other leased space wherever located, and those assets of Seller used
solely in connection  with its ISC, PCT and New Media  businesses,  which Seller
shall continue to be responsible for following the closing.

                  1.3 TITLE TO SELLER'S ASSETS. Except as specifically permitted
by this Agreement and as expressly set forth in the Disclosure  Schedule hereto,
title  to all of the  Purchased  Assets  and  all  other  rights,  licenses  and
franchises  granted pursuant to this Agreement to Buyer at or after the Closing,
shall be transferred to Buyer free and clear of any and all claims,  liabilities
and  obligations  except to the  extent  of those  liabilities  and  obligations
expressly  assumed by Buyer  hereunder  and free and clear of any and all liens,
pledges, charges, mortgages, security interests, restrictions, leases, licenses,
easements,  liabilities,  claims, encumbrances or rights of others of every kind
and description (collectively, "Liens").

                  1.4 INSTRUMENTS OF TRANSFER. (a) The sale, conveyance,  grant,
transfer,  assignment  and delivery to Buyer of each  Purchased  Asset as herein
provided   shall  be  effected  by  bills  of  sale,   licenses,   endorsements,
assignments, certificates of title, and/or other good and sufficient instruments
of transfer and conveyance,  satisfactory in form and substance to Buyer and its
counsel,  as shall be  effective  to vest in Buyer title to each such  Purchased
Asset as contemplated by this Agreement.

                           (b)   Buyer  shall  have the sole and exclusive right
to use, assert and/or apply for patent, trademark, copyright and other statutory
or  common  law  protection  for any or all  Proprietary  Rights  in any and all
countries.  Each Selling Party agrees to assist (at Buyer's expense), and to use
commercially  reasonable  efforts to cause  each of its  current  employees  and
contractors  to assist,  Buyer in every way to apply for,  prosecute and obtain,
and from time to time  enforce,  any and all patent,  trademark,  copyright  and
other  statutory or common law protection for any of the  Proprietary  Rights in
any and all  countries.  Each  Selling  Party shall,  or shall use  commercially
reasonable  efforts to cause the appropriate  employee or contractor to, execute
any and all assignments,  transfers,  applications and other papers covering any
Proprietary  Rights  which may be  considered  necessary  or helpful by Buyer in
furtherance  of the foregoing  and/or to  accomplish  the  assignment,  transfer
and/or license of any Proprietary Rights to persons designated by Buyer. Without
limiting the  generality of the  foregoing,  Buyer shall be authorized to comply
with the  registration  and deposit  requirements of the United States Copyright
Acts with respect to each separately  distributable element of a Purchased Asset
at Buyer's  expense.  Each Selling  Party  constitutes  and  appoints  Buyer its
attorney-in-fact to execute and deliver all applications for registration in its
behalf of such  copyrights  and to cause all  assignments  required or permitted
under the terms of this Agreement to be recorded.

                                      A-7

                  1.5  ASSIGNMENTS  OF  CERTAIN  CONTRACTS.  (a)  Buyer  and the
Selling  Parties  acknowledge  that certain of the  Contracts  may not, by their
terms, be assignable  without  obtaining  third-party  consents or approvals.  A
complete   and   correct   list  of  all   such   unassignable   contracts   and
non-transferrable  rights  and  other  assets  are set  forth as item 1.5 of the
Disclosure  Schedule  (collectively,  "Unassignable  Contracts").  Each  of  the
Selling  Parties   acknowledges   that  the  inability  to  assign  any  of  the
Unassignable  Contracts  shall not relieve the Selling Parties of the obligation
to sell and  deliver  such of the  Purchased  Assets  as shall be  tangible  and
physically capable of being delivered or otherwise assignable.  Anything in this
Agreement to the contrary  notwithstanding,  this Agreement shall not constitute
an agreement  to assign any  Unassignable  Contracts if an attempted  assignment
thereof, without the consent of a third party thereto, would constitute a breach
thereof or in any way affect the rights of Buyer or a Selling Party  thereunder.
Until such consents are obtained, the Selling Parties will cooperate with Buyer,
in any  arrangement  designed to provide for Buyer all rights and benefits under
all Unassignable  Contracts,  including  enforcement for the benefit of Buyer of
any and all rights of such Selling Party against any third party thereto arising
out of the breach or  cancellation  by such third party or  otherwise,  and such
Selling Party shall,  without further  consideration  therefor,  pay, assign and
remit to Buyer  promptly  all monies,  and, to the extent  permitted,  all other
rights or  consideration  received,  or which may be  received  or  obtained  in
respect of  performance  of any  Unassignable  Contracts.  When any such consent
shall  be  obtained  or  any   Unassignable   Contract  shall  otherwise  become
assignable,  such Selling  Party shall  promptly  assign same to Buyer and Buyer
shall,  without  the payment of any further  consideration  therefor,  be deemed
hereby to have assumed such rights and also, to the extent constituting  Assumed
Liabilities (as hereinafter defined in Section 2.4) to have assumed such Selling
Party's obligations under the Unassignable Contracts, but only if Buyer shall be
entitled to the benefits associated therewith. Until such time, no Selling Party
shall enter into any amendment of any  Unassignable  Contract  without the prior
written consent of Buyer.

                           (b)    At the Closing and effective as of the Closing
Date,  all bids and requests  for  proposals  related to the  Business  shall be
transferred to Buyer to the extent permitted by law. Buyer and Seller shall work
together  and use  commercially  reasonable  efforts to  preserve  such bids and
requests  for  proposals  and  to  facilitate  award  thereon   consistent  with
applicable laws and regulations.

                           (c) Each Selling Party shall  cooperate with Buyer in
obtaining any  necessary  novation  agreements  of Government  Contracts and any
other  Contracts   requiring   novation,   and  each  Selling  Party  shall  use
commercially reasonable efforts to obtain such novations by the Closing Date.

                  1.6 GERMAN STOCK  ACQUISITION  RIGHT. At any time prior to the
Closing,  Buyer and Seller may  mutually  agree to cause  this  Agreement  to be
modified to provide for the purchase by Buyer of all of the  outstanding  shares
of capital stock of SDEV Germany in lieu of the assets  thereof  included in the
Purchased Assets, on terms substantially  equivalent,  from a legal and business
perspective,  and  with  substantially  equivalent  benefits  and  risks  to the
parties,  as  contemplated  by the  purchase  of  assets  contemplated  by  this
Agreement.

                                    ARTICLE 2

                  2. PURCHASE PRICE; ASSUMPTION OF LIABILITIES; ADJUSTMENTS.

                  2.1  PURCHASE  PRICE.  Subject  to  and  upon  the  terms  and
conditions of this Agreement,  including,  without  limitation,  the adjustments
hereinafter referred to, Buyer shall pay to the Selling Parties, in full payment
for  the   Purchased   Assets  and  the  Business  and  in  reliance   upon  the
representations  and  warranties  made  herein by the Selling  Parties,  a total
purchase price (the "Purchase Price") of Eleven Million Dollars ($11,000,000).

                  2.2  PAYMENT OF PURCHASE PRICE.    The Purchase Price shall be
payable as follows:

                           (a)    At the Closing, Buyer shall pay to the Selling
Parties Ten Million Dollars ($10,000,000) less the Estimated Adjustment, if any,
determined in accordance with the provisions of Section 2.6 hereto (the "Closing
Payment"),  by  certified  check,  bank check or wire  transfer  in  immediately
available funds.

                                      A-8

                           (b)     At the closing, Buyer shall pay to the Escrow
Agent  under the Escrow  Agreement  in the form of Exhibit  2.2(b)  hereto  (the
"Escrow  Agreement"),  the sum of One Million Dollars  ($1,000,000) (the "Escrow
Fund"),  such amount to be held and dealt with as provided in Escrow  Agreement.
As more fully set forth in the Escrow Agreement,  the escrow period shall expire
on the date one year after the Closing  Date,  except with  respect to claims on
the Escrow Fund made prior to such date.

                           (c)     The  balance  of  the Purchase Price, if any,
shall  be  payable at the Post-Closing Settlement in accordance with Section 2.6
hereto.

                  2.3  ALLOCATION.  The Purchase Price for the Purchased  Assets
shall be allocated between the Selling Parties and among the Purchased Assets as
set forth on Schedule 2.3 hereto.

                  2.4 ASSUMED  LIABILITIEs.  Except as may otherwise be provided
hereunder,  Buyer  shall,  at the  Closing,  execute  and deliver to the Selling
Parties an  Undertaking  in the form of Exhibit  2.4  hereto,  pursuant to which
Buyer shall assume and agree to pay, perform and otherwise discharge as the same
shall become due in accordance with their respective  terms, the liabilities and
obligations  of such Selling  Party set forth below,  in each case,  only to the
extent that the same shall be documented to a commercially  reasonably extent as
to the  events  causing  such  liability  and also  shall  not have  been  paid,
performed or discharged prior to the Closing (hereinafter  collectively referred
to as the "Assumed Liabilities"):

                           (a)   all trade payables and unfilled purchase orders
for  inventory  incurred by and for the benefit of the  Business by such Selling
Party in the  ordinary  course  of its  business  and  consistent  with its past
practices  during the period prior to the Closing Date, but only if the same are
of the type  which  would be set forth on a  balance  sheet in  accordance  with
generally  accepted  accounting   principles   consistently  applied  and  which
otherwise  are  incurred in  accordance  with this  Agreement  and which are not
expressly  Excluded  Liabilities  (as defined  below),  in each case only to the
extent  included  on the  Closing  Balance  Sheet (as  described  in Section 2.6
hereto); and

                           (b)   all  liabilities  and   obligations  after  the
Closing Date in respect of the period after the Closing Date under the Contracts
which are  assigned to Buyer under this  Agreement to the extent they are listed
or  described  under  item  2.4(b)  of the  Disclosure  Schedule  (the  "Assumed
Contracts").

                  2.5 EXCLUDED  LIABILITIES.  Except as  expressly  set forth in
Section 2.4 hereof, Buyer shall not assume any debts,  commitments,  obligations
or  liabilities  of the Selling  Parties or any of them.  Without  limiting  the
generality of the foregoing, Buyer shall not assume any of the following (herein
collectively referred to as the "Excluded Liabilities"):

                           (a)   any  obligation or liability of a Selling Party
to  distribute  to  its  stockholders  or otherwise apply all or any part of the
Purchase Price received hereunder;

                           (b)   any  obligation or liability of a Selling Party
based upon acts or omissions of a Selling Party occurring after the
Closing Date;

                           (c)   Seller's  obligations  under  any stock option,
stock  purchase  or  profit-sharing  plans or under any outstanding qualified or
non-qualified stock options;

                           (d)   any  brokerage  or  finder's  fee  payable by a
Selling Party in connection with the transactions contemplated hereby;

                           (e)   any liabilities of Seller to any of its present
or former stockholders as such arising out of any action by Seller in connection
with the transactions contemplated hereby;

                           (f)   any  and all obligations of the Selling Parties
or  any  of  them  for  indebtedness  for  borrowed  money,   including  without
limitation,  Seller's  line of credit with Silicon  Valley Bank or other lender,
long-term debt to Stephen L. Watson,  and  capitalized  leases for equipment not
expressly  assumed by Buyer  hereunder  (shown on the audited  balance  sheet of
Seller as at March 31, 1995 as $1,423,470,  $300,000 and $27,011, respectively),
and any and all obligations of the Selling Parties under operating leases or for
intercompany obligations;

                                      A-9

                           (g)   any  and all debts, liabilities and obligations
of the Selling  Parties or any of them  incurred or accrued  with respect to any
period, or circumstances,  or state of facts or occurrences,  on or prior to the
Closing Date,  relating to bonuses,  salaries,  wages,  incentive  compensation,
compensated absences, workmen's compensation, FICA, unemployment taxes, employee
benefits,  deferred  compensation,  wage continuation,  severance,  termination,
pension, section 401(k) plans, cafeteria, retirement,  profit-sharing or similar
plans or  arrangements  and any and all  vacation,  holiday or sick pay or leave
incurred or accrued with respect to any employees of the Selling  Parties or any
of them whether or not such employees become employees of Buyer, and any and all
liabilities or obligations incurred or accrued under Benefit Plans (as such term
is defined in Section 4.12(a),  including,  without limitation,  contractual and
statutory wage continuation, severance, reemployment assistance, termination pay
and other benefits as may be provided in the Employee Retention Plan included as
part of the Transition Plan referred to in Section 4.4(e) thereof.

                           (h) any and all domestic and foreign  federal,  state
and local income,  payroll,  property,  sales, use, franchise or value added tax
liabilities,  imposed on the Selling  Parties or any of them or with  respect to
income  or  activities  of  the  Selling  Parties  or  any  of  them,  including
assessments and governmental charges or levies imposed in respect of such taxes;
its being  understood  that Buyer shall be  responsible  for sales tax  properly
invoiced and included as part of  Receivables  transferred  to Buyer and use tax
imposed on it from and after the Closing Date.

                           (i)   any  and all obligations and liabilities of the
Selling Parties or any of them arising under this Agreement (including,  without
limitation,  indemnification obligations and obligations to pay expenses arising
out of this  Agreement),  or from its failure to perform  any of its  agreements
contained  herein or incurred by it in connection  with the  consummation of the
transactions  contemplated  hereby,  or for which any of the Selling  Parties is
responsible  under  this  Agreement,  including,  without  limitation,  fees  of
lawyers, accountants and other advisors;

                           (j)   any  and  all  liabilities and obligations with
respect to claims,  suits,  legal,  administrative,  arbitral or other  actions,
proceedings and judgments with respect to causes of action or disputes  arising,
and other  non-contractual  liabilities  of the  Selling  Parties or any of them
asserted or imposed,  or arising out of, any events occurring,  or circumstances
or state of facts existing, on or prior to the Closing Date (including,  without
limitation, under the Mail or Telephone Order Merchandise Rule in respect of the
acceptance  or receipt  of money or credit by Seller  prior to the  Closing  for
product not  theretofore  shipped),  or any product  liability or warranty claim
with respect to products sold,  licensed or distributed or services  rendered by
the Selling Parties or any of them prior to the Closing Date;

                           (k)   any  and  all  leases  of   real   property  or
improvements  thereon,  including,  without  limitation,  any and  all  premises
occupied by any of the Selling Parties, all leases of tangible personal property
not listed on Schedule  1.1(g)  hereto,  and the other leases  specified in item
2.5(k) of the Disclosure Schedule;

                           (l)   any  commitment,  liability or obligation under
any Contracts other than Assumed Contracts; and

                           (m)  all  liabilities  and  obligations   arising  in
respect of closing down and terminating the operations of Seller relating to the
Business and the operations of SDEV Germany, including,  without limitation, all
rent and utility charges, taxes, vendor and supplier terminations, and statutory
and  contractual  wage   continuation,   severance,   reemployment   assistance,
termination  and other benefits  payable in respect of the  continuation  of the
Business,  including the  operations of Seller and SDEV Germany,  by Buyer,  the
failure  of  Buyer  to  retain  employees  of  Seller  or  SDEV  Germany  or the
consummation of the transactions  contemplated hereby (collectively,  "Shut-Down
Expenses"),  subject to Section  2.8  hereof;  and any and all  liabilities  and
obligations under Work Force Laws (as defined in Section 7.11).

2.6 TANGIBLE NET ASSET REQUIREMENT; REVENUE MAINTENANCE.

                           (a)  For purposes hereof:

                                (i) The term "Tangible Net Assets" shall mean an
amount equal to the difference  between the total tangible  Purchased Assets and
the liabilities of the Business included as "accounts  payable-trade" and "other
accrued  expenses"  in respect of the  Business,  in all cases of the

                                      A-10


type which would be set forth on a balance  sheet of the Business in  accordance
with generally accepted accounting principles consistently applied, after taking
into account the Permitted  Adjustments,  but not including  Excluded  Assets or
Excluded Liabilities.

                                (ii) The term "Revenue Measurement Period" shall
mean the thirty-day  measurement  period ending on the date prior to the Closing
Date.

                                (iii)  The  terms  "Estimated   Closing  Balance
Sheet" and  "Estimated  Statement  of  Revenue"  (collectively,  the  "Estimated
Statements"), and the "Closing Balance Sheet" and "Closing Statement of Revenue"
(collectively, the "Closing Statements") are defined in this Section 2.6.

                                (iv) The term "Permitted Adjustments" shall mean
with  respect  to the  Estimated  Statements  and  Closing  Statements,  and for
purposes of calculating  Estimated  Tangible Net Assets and Tangible Net Assets,
the  following:  (i) the amount of all  indebtedness  for borrowed money and the
liabilities not included as Assumed Liabilities shall not be included,  (ii) the
amount of any and all Receivables outstanding which were included (to the extent
not  reserved  against or  written-off)  in an  Estimated  Statement  or Closing
Statement but which in the good faith judgment of the Selected  Accountants  are
considered to be uncollectible and are actually written off, or are in excess of
the stated allowance for doubtful accounts of the Selling Parties therefor as of
the Closing Date,  shall not be included,  unless such excluded  Receivables are
collected by Buyer within  thirty (30) days after the Closing,  (iii) the amount
of all tax  credits,  refunds and other  benefits  included on the  Estimated or
Closing Statements but not available to Buyer after the Closing by virtue of the
change in control,  consolidated return  regulations,  by contract or otherwise,
shall not be included,  (iv) the carrying value of all assets not transferred to
Buyer following the Closing,  including Excluded Assets,  shall not be included,
(v) one-half of the costs  associated  with the preparation of the Estimated and
Closing  Statements  shall be reflected  on the  Estimated  and Closing  Balance
Sheets as an expense and shall be deducted from  Tangible Net Assets,  except to
the extent  paid by Seller to Buyer in cash,  and (vi) the amount of all returns
prior to the delivery of the Closing  Statements  in excess of the stated return
rate of the Selling  Parties shall not be included as a  Receivable,  but may be
included as Inventory if of merchantable quality for sale in the ordinary course
of business.

                           (b)   Within five (5) days prior to the Closing Date,
Buyer and Seller shall in good faith jointly  prepare an estimate of the Closing
Balance Sheet (the  "Estimated  Closing Balance Sheet") and Statement of Revenue
(the  "Estimated  Statement of Revenue"),  utilizing the books and record of the
Selling  Parties  and the taking of a physical  inventory,  in  accordance  with
generally  accepted  accounting  principles  and  as  herein  provided  for  the
respective  Closing  Statement,  as  adjusted  to take into  account  good faith
estimates of the Permitted Adjustments.

                           If  the  Tangible  Net  Assets  of the Business being
purchase  as set forth on the  Estimated  Closing  Balance  Sheet  reflects  (i)
Tangible Net Assets of the Business being  purchased less than  $1,500,000 as of
the Closing Date, the Closing Payment shall be reduced, dollar for dollar, by an
amount  equal to such  shortfall,  or (ii)  Tangible  Net Assets of the Business
being purchased more than $1,500,000 as of the Closing Date, the Closing Payment
shall be  increased,  dollar for dollar,  by an amount equal to such excess.  If
during  the  Revenue  Measurement  Period the  revenue  from  operations  of the
Business  being  purchased  hereunder,  as shown on the  Estimated  Statement of
Revenue,  shall be more than twelve percent (12%) less than the revenue for such
period  reflected on the Transition Plan  contemplated by Section 4.4(e) hereof,
calculated pursuant to this Section 2.6, the Closing Payment shall be reduced by
the amount determined in accordance with Section 2.6(h) below. The net amount of
any and all such adjustments pursuant to this paragraph is herein referred to as
the "Estimated Adjustment."

                           (c)   As  promptly  as  practicable after the Closing
Date but in no event later than  forty-five  (45) days  thereafter,  Buyer shall
oversee and cause to be prepared by such of either Seller's or Buyer's  auditors
as shall be selected by Buyer (the  "Selected  Accountants")  and  delivered  to
Buyer and  Seller an  audited  balance  sheet of the  Business  being  purchased
hereunder,  the  Purchased  Assets and  Assumed  Liabilities  as at the close of
business on the day  immediately  preceding the Closing 

                                      A-11



Date,  and an unaudited  statement of revenue  from  operations  of the Business
being purchased hereunder for the Revenue Measurement Period,  together with the
report of the Selected Accountants,  addressed to Buyer and Seller, stating that
its  examinations  of such closing date balance  sheet and  statement of revenue
were made in accordance with U.S. generally accepted  accounting  principles and
applied  on a basis  consistent  with such U.S.  generally  accepted  accounting
principles and the financial statements of Seller as at and for the period ended
March 31,  1995,  previously  furnished  to Buyer.  Such  balance  sheet,  as so
audited,  and as adjusted to take into  account the  Permitted  Adjustments,  is
referred to herein as the "Closing Balance Sheet" and such statement of revenue,
as so adjusted, is referred to herein as the "Closing Statement of Revenue". The
cost of such audit and the  preparation of the Estimated and Closing  Statements
by the Selected  Accountants  shall be shared  equally by Buyer and Seller;  and
Seller's  share  thereof  shall be an Excluded  Liability,  and paid to Buyer on
receipt of an invoice therefor.

                           (d)   The scope of the audit and the procedures to be
followed  shall be agreed  upon by the  Selected  Accountants,  Seller and Buyer
prior to the  commencement  of field  work.  The  scope  of the  engagement  and
procedures to be followed with respect to the Closing Statement of Revenue shall
be determined by Buyer and the Selected  Accountants.  Buyer and its accountants
shall be provided with all information  used to value or record balance sheet or
revenue  items and have the right to  witness or  participate  in the taking and
pricing of the physical inventory. In addition,  Buyer and its accountants shall
have full access to review the work papers of  Seller's  accountants,  and shall
have  access  to the  books  and  records  of the  Selling  Parties  as shall be
necessary in connection with such audit simultaneously with the delivery of such
books and records to the Selected Accountants.

                           (e) The  calculation of Tangible Net Assets set forth
in the Closing  Balance  Sheet and revenue on the Closing  Statement  of Revenue
shall be deemed to be  conclusive  and binding  upon the  parties,  unless at or
prior to the fifth business day following the completion of the Closing  Balance
Sheet or Closing  Statement  of Revenue  and its  delivery  to Buyer and Seller,
Seller or Buyer  shall give  written  notice to the other that it objects to the
valuation, inclusion or omission of any item. Such notice shall specify Seller's
or Buyer's  objections  to the  computation  of Tangible  Net Assets or revenue,
citing the items or principles disputed.  In the event that Seller and Buyer are
unable to mutually  agree upon the  valuation or amount of any disputed item set
forth in such notice  within  twenty (20) days after the receipt  thereof by the
non-objecting   party,   the  parties  shall  submit  the  unresolved  items  to
arbitration by a firm of independent  public  accountants to be selected jointly
by Buyer and Seller.  Such  accounting  firm shall be  requested to consider the
respective positions of the parties and render an opinion as to the valuation or
amount  of the  disputed  items.  The  determination  of such  jointly  selected
accounting  firm shall be conclusive  and binding upon the parties  hereto.  The
cost of such accounting firm shall be paid by the non-prevailing  party. A party
shall be deemed to have  prevailed  with regard to disputed  matters if its last
offer or demand  immediately  prior to  submission  to such  accounting  firm is
closer to the final  resolution  of the disputed  matters than the other party's
offer or demand.

                           (f)   If  the  Tangible  Net  Assets  of the Business
being  purchased  shown on the Closing  Balance  Sheet as finally  determined in
accordance  with the above shall be more or less than  $1,500,000 (the shortfall
or excess being  referred to as the "Final  Adjustment"),  Buyer or Seller shall
pay to each other,  at the Post-  Closing  Settlement,  an amount  necessary  to
reconcile the Estimated  Adjustment and the Final  Adjustment.  For example,  if
such Tangible Net Assets shall be less than $1,500,000, Buyer and Seller, as the
case may be, shall make the following payments:

                                (i) Buyer  shall pay to,  or on behalf  of,  the
Selling Parties,  as allocated  between them as determined by Seller,  an amount
equal  to the  amount  by which  the  Estimated  Adjustment  exceeds  the  Final
Adjustment, if any; or

                                (ii) Seller  shall pay to Buyer an amount  equal
to the amount by which the Final Adjustment exceeds the Estimated Adjustment, if
any, and for such purposes, Seller shall be entitled to cause to be delivered to
Buyer  under  the  Escrow  Agreement  an  aggregate  amount  (together  with any
adjustment  pursuant to Section  2.6(g)  below) up to  $500,000,  and any unpaid
balance  remaining  after depletion of the Escrow Fund to (but not in excess of)
$500,000 shall be payable to Buyer in cash by Seller.

                                      A-12


                           (g) Without  limiting  the  foregoing,  if during the
Revenue  Measurement  Period,  the revenue from operations of the Business being
purchased  hereunder (after taking into account the Permitted  Adjustments),  as
shown on the Closing  Statement of Revenue as finally  determined  in accordance
with the above,  shall be more than twelve  percent  (12%) less than the revenue
for such period reflected on the Transition Plan  contemplated by Section 4.4(e)
hereof  (calculated as the weighted  average between the two months within which
such  Revenue  Measurement  Period  arises  if  such  period  does  not end at a
month-end), the Purchase Price shall be reduced by and the Selling Parties shall
pay and/or  cause the Escrow  Agent to pay from the Escrow  Fund to Buyer at the
Post-  Closing  Settlement,  the  amount  specified  below;  provided,  that the
aggregate  amount payable from the Escrow Fund for all  adjustments  pursuant to
this Section 2.6 shall not exceed $500,000:

            Negative Variation                              Total
            to Transition Plan                            Reduction

                 0 to 12%                                     0

           more than 12 and up                            $1,000,000
                  to 17%

           more than 17 and up                            $2,000,000
                  to 27%

           more than 27 and up                            $4,000,000
                  to 32%

           more than 32 and up                            $6,000,000
                  to 42%

              more than 42%                               $8,000,000


                           For  purposes  of  determining  the variance from the
Transition Plan of such revenue for the  calculation of such revenue  adjustment
only (and without  affecting the adjustment  based on Tangible Net Assets in any
way), the following adjustments shall be made:

                                (i) Potential  revenue  associated with unfilled
advertising  contracts (i.e.,  catalog insertion orders) that are validly signed
by  advertisers on the Closing Date,  and  subsequently  within thirty (30) days
after the Closing Date are placed in the regularly scheduled TPS catalog and the
currently  scheduled  Applications  Development  Digest and are paid for by such
advertisers within sixty (60) days after the actual catalog drop date of the TPS
catalog which includes such  advertisement,  shall be deemed to be considered as
revenue for purposes of  determining  any  adjustment to the Closing  Payment or
Purchase  Price based on revenue (but not Tangible Net Assets),  notwithstanding
that under generally accepted accounting  principles such revenue would not then
be recognized; and

                           (ii)  Eighty  percent  (80%) of the value of  backlog
associated  with  announced but unreleased  Powerbuilder  5.0 at Closing will be
considered revenue  associated with the Revenue  Measurement Period for purposes
of determining the revenue-based  adjustment,  provided such backlog consists of
valid customer  purchase orders and on weighted average is priced at ten percent
(10%) gross margin;  provided,  further, that the revenue adjustment pursuant to
this clause (ii) shall in no event exceed five percent (5%) of the total revenue
for the Revenue  Measurement  Period.  All cancellations and returns  associated
with such  backlog  that  occur  during  the  forty-five  (45) days  immediately
following Closing will be eliminated from the gross and any backlog that remains
unfilled through no fault of Buyer at the end of said forty-five (45) day period
shall likewise be subtracted from the gross amount.

                           (h)   Any  payments  or  offsets  required to be made
following  the  Closing,  if any,  shall be paid  and  made at the  post-closing
settlement  (the  "Post-Closing  Settlement"),  which  shall  take  place at the
offices of Buyer's counsel at 11:00 a.m. local time on the tenth (10th) business
day following the date that the Closing  Balance Sheet and Closing  Statement of
Revenue  become final and binding  upon the  parties,  or at such other time and
place as Buyer and Seller shall agree in writing.

                  2.7 COLLECTION OF ACCOUNTS RECEIVABLE. (a) Each of the Selling
Parties  agrees that Buyer shall have the right and authority from and after the
Closing to collect  for its own account  all  Receivables  and other items which
shall be included  within the  Purchased  Assets and to endorse with the name of
any

                                      A-13



of the Selling Parties any checks received on account of any such Receivables or
other items; and, in furtherance thereof,  effective at the Closing, each of the
Selling  Parties shall  transfer to Buyer any and all lock boxes into which such
Receivables   are  sent,   and  hereby   constitutes   and  appoints  Buyer  its
attorney-in-fact  to  so  endorse  and/or  deposit  such  checks.  Each  payment
collected  by Buyer after the  Closing  Date from any person or entity who is an
account debtor of any Receivable constituting a Purchased Asset shall be applied
against the oldest outstanding  Receivable of such account debtor in the case of
payments on account, unless payment shall be specified otherwise, in which event
payment  shall be applied to the  accounts  receivable  specified by the account
debtor as being paid thereby.

                           (b)   From  and  after the Closing Date, Buyer or its
agents shall be entitled to contact  accounts of the Selling Parties conveyed to
Buyer  hereunder to disclose  the sale of such  accounts and the Business and to
direct payment to Buyer as it shall determine. Each of the Selling Parties shall
hold in trust for and  immediately  deliver  to Buyer any and all cash,  checks,
drafts,  notes,  money orders and other  evidences of payment of any  Receivable
received by such Selling  Party,  and also  amounts  paid to a Selling  Party in
respect of sales of goods or services  invoiced by Buyer,  in the original  form
received. When remitting sums to Buyer as aforesaid,  the Selling Parties shall,
to the extent practicable,  specifically identify the Receivable with respect to
which such payment relates.

                  2.8 Reimbursement of Certain Shut-Down  Expenses.  The Selling
Parties  have  established  and  furnished  to Buyer a  Shut-Down  Plan for SDEV
Germany, reflecting an itemization of any and all Shut-Down Expenses relating to
SDEV Germany,  including,  without  limitation,  wage  continuation,  severance,
reemployment  assistance,  termination  pay and  the  benefits  payable  to each
employee  pursuant to any  applicable  contract,  guild or trade  agreement,  or
sections  419 and  613(a)  of the  BGB  (German  Civil  Code),  and a  timetable
therefor,  in form and substance  reasonably  satisfactory to Buyer (the "German
Shut-Down Plan"). A copy of the German Shut-Down Plan is included as item 2.8 to
the Disclosure Schedule.  Actions with employees under the German Shut-Down Plan
shall be coordinated  between Buyer and Seller.  Upon  presentation  to Buyer of
documentation  reasonably  satisfactory to Buyer evidencing such payment,  Buyer
shall reimburse SDEV Germany (within thirty days) for one-half of the portion of
the Shut-Down  Expenses paid by SDEV Germany to its employees in respect of such
statutory severance pursuant to the German Civil Code and in accordance with the
German  Shut-Down  Plan,  at the rate of $.50 for each  $1.00 of such  severance
paid, up to an aggregate amount payable by Buyer in respect of such severance of
$85,000;  provided that such maximum  reimbursable amount shall be reduced, on a
dollar for dollar basis,  by the amount of the severance set forth on the German
Shut-Down  Plan  in  respect  of  each  employee  of SDEV  Germany  who  accepts
employment with Buyer or any subsidiary thereof.


                                    ARTICLE 3

                  3.  CLOSING; DELIVERIES; CONDITIONS PRECEDENT.

                  3.1  CLOSING.

                           (a)  The Closing under this Agreement (the "Closing")
shall take place at the offices of Testa,  Hurwitz & Thibeault, LLP, High Street
Tower, 125 High Street, Boston,  Massachusetts 02110, at 10:00 a.m., local time,
on June 28,  1996 or such other date,  place or time as the parties hereto shall
mutually agree upon (the "Closing Date").

                           (b)   All  proceedings  to be taken and all documents
to be executed and  delivered  by all parties at the Closing  shall be deemed to
have been taken and executed  simultaneously  and no proceedings shall be deemed
taken nor any  documents  executed  or  delivered  until  all have  been  taken,
executed and delivered.

                  3.2  DELIVERIES  OF  SELLING  PARTIES.  At the Closing each of
the Selling Parties shall deliver to Buyer:

                           (a)  a  Bill  of  Sale  and  Assignment (the "Bill of
Sale") in the form of Exhibit 3.2(a) hereto;

                          (b)   an  Assignment  of  Copyrights  in  the form of
Exhibit  3.2(b)-1  hereto,  an  Assignment  of  Patents  in the form of  Exhibit
3.2(b)-2,  and an Assignment of Trademarks in the form of Exhibit  3.2(b)-3,  in
each case in recordable form;

                                      A-14


                           (c)  possession and control over, (i) all Programs in
machine readable object code and source code for computers, including receipt by
Buyer of a "gold" disk  complete  back-up of Seller's  MIS system,  Internet Web
Site documentation, programs and materials, (ii) such Programs' Documentation in
machine readable form or in paper or in other electronic medium (including,  but
not  limited  to,  user  Documentation,   technical  Documentation,   production
materials and  marketing  materials)  in the  possession of such Selling  Party,
(iii)  all  advertising,   artwork  and  related  creative  materials,   catalog
insertions  completed  and in  progress  and page  layouts in  existence  on the
Closing  Date used for current  advertising  and  packaging  in camera ready and
other  existing  form (it being  understood  that all  deliverables  conveyed by
electronic transmission shall be made using mutually acceptable protocols),  and
(iv) all  Files  and  Records;  and a  verification  report  of  Smith  Gardener
Associates,  Inc.,  reasonably  acceptable  to Buyer and  addressed to Buyer and
Seller, to the effect that the MACs to be transferred to Buyer shall be complete
and machine readable;

                           (d)  original copies (including an assignment thereof
to  Buyer  and,  if necessary, the other party's written consent thereto) of all
Assumed Contracts;

                           (e)  a certificate of good standing of Seller, issued
as  of  a  recent  date  by  the Secretary of State of the State of Delaware and
comparable evidence with respect to SDEV Germany;

                           (f)   a  certificate of the Secretary or an Assistant
Secretary of each Selling  Party,  dated the Closing Date, in form and substance
reasonably  satisfactory  to Buyer,  as to (i) the  resolutions  of the Board of
Directors  of  such  Selling  Party  authorizing  the  execution,  delivery  and
performance of this Agreement and each exhibit hereto to which it is a signatory
and the consummation of the transactions contemplated herein and therein and the
consents of the  stockholders  (and classes or series of  stockholders)  of each
Selling Party adopting this  Agreement in accordance  with  applicable  law; and
(ii) the  incumbency  and  signatures  of the  officers  of each  Selling  Party
executing this Agreement and any Seller Documents (as hereinafter defined);

                           (g)   a  copy  (in  paper and electronic form) of its
Mailing List;
                           (h)   possession of, and control over, all Inventory,
together with a listing of where all such Inventory is located;

                           (i)   the  written consents and approvals required by
Section 3.6(e) of this Agreement;

                           (j)   the  certificate  required  by  Section  3.6(f)
hereto;

                           (k)   a  certificate  executed by the Chief Financial
Officer of Seller  affirming  that the  Estimated  Closing  Balance Sheet fairly
reflects the  Tangible  Net Assets of the  Business  purchased as of the Closing
Date and the Estimated Statement of Revenue fairly reflects Seller's revenue for
the Revenue Measurement Period, in accordance with Section 2.6; and

                           (l)   all  other  documents,   materials,  items  and
property  required by the terms of this Agreement to be delivered to Buyer under
or to effect the provisions of this Agreement.

                  3.3   DELIVERIES OF BUYER.  At the Closing, Buyer will deliver
to Seller:

                           (a)  cash, certified check(s) and/or wire transfer(s)
in the amount required by Sections 2.2(a) and (b) hereof;

                           (b)  the Undertaking;

                           (c)  a  certificate of good standing of Buyer, issued
as of a recent date by the Secretary of State of the State of
Delaware;

                           (d)  a  certificate  of the Secretary or an Assistant
Secretary of Buyer,  dated the Closing Date,  in form and  substance  reasonably
satisfactory  to Seller,  as to (i) the resolutions of the Board of Directors of
Buyer  authorizing the execution  delivery and performance of this Agreement and
each  exhibit  hereto  to  which  it is a  party  and  the  consummation  of the
transactions  contemplated  herein  and  therein;  and (ii) the  incumbency  and
signatures of the officers of Buyer  executing  this  Agreement and each exhibit
hereto to which it is a party; and

                                      A-15

                           (e)  the  certificate  required  by  Section   3.7(d)
hereof; and

                           (f)  all  other  documents  required  by the terms of
this  Agreement to be delivered to Seller at the Closing  under or to effect the
provisions of this Agreement.

                  3.4  FURTHER  ASSURANCES.  At any time  and from  time to time
after the  Closing,  at  Buyer's  request,  and  without  further  consideration
therefor,  each of the Selling  Parties  will  execute  and  deliver  such other
instruments of sale, transfer, conveyance,  assignment and confirmation as Buyer
may  reasonably  deem  necessary  or  desirable  in order  more  effectively  to
transfer,  convey and assign to Buyer,  and to confirm  Buyer's title to, all of
the Purchased  Assets,  to put Buyer in actual  possession and operating control
thereof,  and to assist Buyer in  exercising  all rights with  respect  thereto.
Buyer and each of the Selling  Parties  hereby agree to cooperate to effectively
transfer the Business worldwide to Buyer.

                  3.5  CERTAIN  AGREEMENTS  TO BE  EXECUTED  AND  DELIVERED  AND
CERTAIN ACTIONS TO BE TAKEN AT OR PRIOR TO THE CLOSING. The following agreements
shall be executed and delivered by each party thereto and delivered to the other
at the Closing or at such earlier time or shall be specified below:

                           (a)   Seller's  and SDEV Germany's lenders shall have
consented to this  Agreement and released  their liens on the Purchased  Assets,
and there shall have been  delivered to Buyer executed  counterparts  reasonably
satisfactory in form and substance to Buyer and its counsel; and

                           (b)   Licensors  of  Seller's  MIS  system, including
without  limitation  MACs, shall have consented to the transfer thereof to Buyer
in  accordance  with  this  Agreement  and the  retransfer  by Buyer as it shall
determine; and

                           (c)   Seller's  and  SDEV   Germany's   landlord  and
warehousemen  shall have released their liens on the Purchased Assets, and there
shall have been delivered to Buyer executed counterparts reasonably satisfactory
in form and substance to Buyer and its counsel.

                  3.6 CONDITIONS  PRECEDENT OF BUYER.  The  obligations of Buyer
under  this  Agreement  to  proceed  with the  purchase  and other  transactions
contemplated hereby, are, at the option of Buyer in its sole discretion, subject
to the  fulfillment  of  all of the  following  conditions  at or  prior  to the
Closing,  and each of the  Selling  Parties  shall use  commercially  reasonable
efforts to cause each such condition to be fulfilled:

                           (a) No  Litigation.  No action,  suit,  proceeding or
investigation  shall have been  instituted  against  Buyer or any of the Selling
Parties and be continuing before or by any court,  tribunal or governmental body
or agency or have been threatened, and be unresolved, to restrain or prevent, or
to obtain substantial damages by reason of, any of the transactions contemplated
hereby;

                           (b)   Representations.    The   representations   and
warranties of each of the Selling Parties  contained in this Agreement,  and any
Schedules  hereto and any certificate or documents  delivered in accordance with
this Agreement shall be true and correct in all material respects at the time of
the Closing  with the same force and effect as though such  representations  and
warranties were made at that time except for changes expressly permitted by this
Agreement;

                           (c)   Performance  of  Covenants.     Each  covenant,
agreement and obligation  required by the terms of this Agreement to be complied
with and  performed  by the  Selling  Parties  or any of them at or prior to the
Closing shall have been duly and properly complied with and performed;

                           (d)   No Material Adverse Change.   Since the date of
this Agreement, there shall not have occurred any material adverse change in the
condition (financial or otherwise),  business,  properties, assets, liabilities,
prospects or results of the Business or in the value of the Purchased  Assets or
in the  utilizability  thereof by Buyer,  and Seller  shall not have  suffered a
substantial  fire or other  casualty  loss or damage;  and without  limiting the
foregoing,  if any of the following shall occur,  then a material adverse change
shall be  deemed  to have  occurred,  entitling  Buyer  to  withdraw  from  this
Agreement and to immediate  receipt of the Break-up Fee  contemplated by Section
7.7 hereof:  (i) the Estimated  Closing Balance Sheet shall reflect Tangible Net
Assets of less than  $900,000,  or the  Estimated  Statement  of  Revenue  shall
reflect revenues during the Revenue  Measurement  Period of

                                      A-16

twenty-five  percent  (25%) or more  less  than  the  revenue  for  such  period
reflected in the  Transition  Plan, or (ii) the weighted  average  product gross
margin achieved during the Revenue Measurement Period is less than 13%, or (iii)
the dollar  backlog for insertion  orders for the next  scheduled TPS catalog is
less than 75% of the same backlog for the identical  calendar period of the then
most recent TPS catalog (such insertion order backlog to be priced at a weighted
average  per page  rate no less  than 85% of that of the then  most  recent  TPS
catalog);  provided,  however,  that if Buyer shall take over the supervision of
and management and control of the Business as  contemplated  by Section  6.10(c)
below and the Transition  Plan, then and only in such event, the condition under
this Section  shall be limited to a substantial  fire or other  casualty loss or
damage and any of the  occurrences  set forth in clauses  (i),  (ii) or (iii) of
this Section;

                           (e)   Consents.     All  consents  necessary  to  the
assignment  to Buyer of the  Contracts  specified  on Schedule  3.6(e),  and all
approvals or actions necessary to the assignment to Buyer of those  governmental
licenses as specified on such Schedule,  shall have been obtained by the Selling
Parties,  and there shall have been  delivered  to Buyer  executed  counterparts
reasonably  satisfactory in form and substance to Buyer and its counsel,  of all
such consents, approvals and actions;

                           (f)   Certificate.   There  shall have been delivered
to Buyer a certificate  executed by the President of each Selling  Party,  dated
the date of the Closing, certifying that the conditions set forth in subsections
(a), (b), (c), (d) and (e) of this Section 3.6 have been fulfilled;

                           (g)   Certain Agreements.     Each   other  document,
instrument  and  agreement  contemplated  hereby  shall have been  executed  and
delivered by each party thereto other than Buyer;

                           (h)   Stockholder Approval.   This Agreement and each
exhibit  hereto  to  which  a  Selling  Party  is a party  and the  transactions
contemplated hereby and thereby,  including the change of corporate name of each
Selling Party,  shall have been duly approved by written  consent or affirmative
vote of the  requisite  holders of shares of capital stock of each Selling Party
entitled to vote thereon and by the written  consent or affirmative  vote of the
requisite  holders of the  shares of each  class and series of capital  stock of
each Selling Party entitled to vote thereon, as required, in the case of Seller,
by the General  Corporation  Law of the State of Delaware,  the  Certificate  of
Incorporation  of Seller and all applicable  federal and state  securities laws,
and, in the case of SDEV Germany, by applicable federal and local German laws;

                           (i)   Letter of Coopers & Lybrand.   Buyer shall have
received  a comfort  letter  addressed  to Buyer  from  Coopers  & Lybrand  LLP,
independent  certified public  accountants,  dated the Closing Date, in form and
substance reasonably satisfactory to Buyer;

                           (j)   Escrow Agreement.   Each of the Selling Parties
shall have executed and delivered to Buyer the Escrow Agreement substantially in
the form of Exhibit 2.2(b) hereto;

                           (k)   Fairness Opinion   At the reasonable request of
Buyer,  Buyer shall have received an opinion of a firm reasonably  acceptable to
Buyer,  attesting  to the  fairness of the  financial  terms of the  transaction
contemplated by this Agreement;

                           (l)   Opinion of Counsel.   Buyer shall have received
the  written  opinion of  Seller's  counsel  covering  the  matters set forth on
Exhibit 3.6(l) hereto in form and substance  reasonably  acceptable to Buyer and
its legal counsel;  and Buyer shall have received an opinion from German counsel
to  the  Selling  Parties,  dated  the  Closing  date,  in  form  and  substance
satisfactory to Buyer;

                           (m)   Financial Statements.     Seller   shall   have
delivered  to Buyer  copies of the (i)  audited  consolidated  balance  sheet of
Seller as at March 31, 1996 and audited  consolidated  statements of operations,
stockholders'  equity  and cash  flows,  certified  by  Coopers &  Lybrand  LLP,
independent certified public accountants, whose opinion shall be unqualified and
(ii) unaudited  consolidated  and  consolidating  balance sheets of each Selling
Party as at  April  30,  1996,  and  unaudited  consolidated  and  consolidating
statements  of  operations,  stockholders'  equity and cash flow of each Selling
Party for the period then ended,  prepared by Seller, and in each case certified
by

                                      A-17

Seller's  President as being true, correct and complete in all material respects
and  prepared  from the books and  records  of Seller  and its  subsidiaries  as
contemplated in Section 6.8 (collectively,  the "Recent Financial  Statements");
and

                           (n)   Proceedings.  All legal matters and proceedings
taken in connection with the sale of the Purchased Assets by the Selling Parties
to Buyer as herein contemplated and the other transactions  contemplated by this
Agreement shall be reasonably satisfactory to Buyer's legal counsel.

                  3.7 CONDITIONS  PRECEDENT OF SELLING PARTIES.  The obligations
of  the  Selling   Parties  under  this  Agreement  to  proceed  with  the  sale
contemplated  hereby and to  proceed  with the other  transactions  contemplated
hereby,  are, at the option of Seller,  subject to the fulfillment of all of the
following   conditions  at  or  prior  to  the  Closing,  and  Buyer  shall  use
commercially reasonable efforts to cause each such condition to be fulfilled:

                           (a)   No Litigation.   No action, suit, proceeding or
investigation  shall  have been  instituted  against  any  Selling  Party and be
continuing  before or by any court,  tribunal or governmental  body or agency or
have been threatened,  and be unresolved,  to restrain or prevent,  or to obtain
substantial damages by reason of, any of the transactions contemplated hereby;

                           (b)   Representations.    The   representations   and
warranties of Buyer contained in this Agreement or any certificates or documents
delivered in  accordance  with this  Agreement  shall be true and correct in all
material  respects at the time of the Closing  with the same force and effect as
though such  representations  and  warranties  were made at that time except for
changes expressly permitted by this Agreement;

                           (c)   Performance of Covenants.      Each   covenant,
agreement and obligation  required by the terms of this Agreement to be complied
with and performed by Buyer at or prior to the Closing, shall have been duly and
properly complied with and performed;

                           (d)   Certificate.    There shall have been delivered
to Seller a certificate  executed by an officer of Buyer,  dated the date of the
Closing,  certifying  that the conditions set forth in subsections  (a), (b) and
(c) of this Section 3.7 have been fulfilled;

                           (e)   Escrow Agreement  Buyer shall have executed and
delivered  to Seller the Escrow  Agreement  substantially  in the form  attached
hereto as Exhibit 2.2(b).

                           (f)   Opinion of Counsel.  Seller shall have received
the written opinion of Buyer's counsel covering the matters set forth on Exhibit
3.7(f)  hereto in form and  substance  reasonably  acceptable  to Seller and its
legal counsel; and

                           (g)   Proceedings.  All legal matters and proceedings
taken in connection with the sale of the Purchased Assets by the Selling Parties
to Buyer  and the  assumption  of the  Assumed  Liabilities  by Buyer as  herein
contemplated and the other transactions  contemplated by this Agreement shall be
reasonably satisfactory to Seller's counsel.


                                    ARTICLE 4

                  4. REPRESENTATIONS AND WARRANTIES OF SELLING PARTIES.  Each of
the Selling  Parties  hereby  jointly and severally  represents  and warrants to
Buyer as follows  (except as  otherwise  disclosed  in the  Disclosure  Schedule
delivered concurrently herewith by Seller to Buyer):

                  4.1  ORGANIZATION, STANDING AND QUALIFICATION.

                           (a)   Each  of  the  Selling Parties is a corporation
duly  organized,  validly  existing and in good  standing  under the laws of its
jurisdiction  of  incorporation,  as set forth in Schedule 4.1 of the Disclosure
Schedule;  and has all  requisite  power and  authority  and is entitled to own,
lease and  operate  its  properties  and to carry on its  business as and in the
places such properties are now owned, leased or operated and where such business
is presently conducted.  Each of the Selling Parties is qualified to do business
and is in good standing in each state or jurisdiction  listed in Schedule 4.1 of
the Disclosure

                                      A-18


Schedule,  which  states  constitute  all  states in which the  failure to be so
qualified  could have a material  adverse effect on the condition  (financial or
otherwise),  business, properties, assets, liabilities,  prospects or results of
the operations of a Selling Party.

                           (b)   No  part  or  aspect  of  the Business has been
conducted  through any direct or indirect  subsidiary  or any direct or indirect
affiliate  of Seller,  other than SDEV  Germany,  or of any  stockholder  of any
thereof. All of the outstanding capital stock of SDEV Germany is validly issued,
fully paid and nonassessable.  Except as set forth in this Agreement in Schedule
4.1(b), there are no agreements,  arrangements, options, warrants, calls, rights
or commitments of any character (i) relating to the issuance,  sale, purchase or
redemption of any capital stock,  partnership  interest or other equity interest
of SDEV Germany, or (ii) requiring it to purchase any capital stock, partnership
interest  or other  equity  interest  held by  others.  None of the  issued  and
outstanding  shares of capital  stock or  partnership  interests or other equity
interests of SDEV Germany has been issued in violation of, or is subject to, any
preemptive or subscription rights.  Except as set forth in this Agreement and in
Schedule  4.1(b),  there are no voting  trust  agreements  or any other  similar
contracts,  agreements,  arrangements,   commitments,  plans  or  understandings
restricting  or otherwise  relating to voting,  dividend,  ownership or transfer
rights of any shares of capital stock or  partnership  interests or other equity
interests of SDEV  Germany.  Seller has good and valid title to, and  beneficial
ownership of, all of the  outstanding  capital stock of SDEV Germany,  free from
any and all Liens.

                  4.2 AUTHORITY.  Each Selling Party has all requisite power and
authority  to enter  into  this  Agreement,  the  Bill of Sale  and  each  other
agreement,  document  and  instrument  to  be  executed  or  delivered  by it in
accordance  with this  Agreement (the "Seller  Documents")  and to carry out the
transactions  contemplated  hereby and  thereby.  The  execution,  delivery  and
performance  of this  Agreement  and the Seller  Documents by each Selling Party
have been duly authorized and approved by its board of directors and, except for
the adoption of this Agreement by the stockholders of Seller, no other corporate
proceedings  on the part of any Selling  Party are  necessary to authorize  this
Agreement,  the Seller  Documents and the transactions  contemplated  hereby and
thereby. This Agreement has been duly authorized, executed and delivered by each
Selling  Party and is the legal,  valid and binding  obligation  of each Selling
Party enforceable in accordance with its terms, and each of the Seller Documents
has been duly  authorized by each Selling Party and upon  execution and delivery
by such  Selling  Party will be a legal,  valid and binding  obligation  of such
Selling Party enforceable in accordance with its terms.

                  4.3 NO VIOLATION.  The execution,  delivery and performance of
the Seller  Documents  and the  consummation  of the  transactions  contemplated
hereby and  thereby,  including  without  limitation  the sale of the  Purchased
Assets to Buyer,  will not (a)  conflict  with or violate any  provision  of the
Certificate  of  Incorporation  or By-Laws  of any  Selling  Party,  (b) with or
without the giving of notice or the passage of time, or both, result in a breach
of, or violate, or be in conflict with, or constitute a default under, or permit
the  termination  of,  or cause or  permit  acceleration  under,  any  mortgage,
indenture, loan agreement,  security document, deed of trust, capitalized lease,
sales order,  governmental contract or distribution  agreement,  or any material
other  agreement  or  instrument  of any kind or  character to which any Selling
Party is a party or by which it, or any of its  properties  or assets are bound,
or result in the loss or adverse  modification  of any  license,  franchise,  or
other  authorization  granted to or  otherwise  held by any Selling  Party,  (c)
require the consent of any party to any Contract,  (d) result in the creation or
imposition of any Lien upon any of the Purchased Assets, or (e) violate, with or
without the giving of notice or the passage of time, any law, rule or regulation
or any order, judgment,  decree or award of any court, governmental authority or
arbitrator  to  which  any  Selling  Party  is  subject  or by  which  it or its
properties or assets may be bound or affected.

                  4.4  FINANCIAL STATEMENTS; SALES INFORMATION.

                           (a)   Seller  has  delivered  to  Buyer copies of the
financial  statements  of Seller  listed on  Schedule  4.4(a) of the  Disclosure
Schedule, including without limitation, the consolidated balance sheet of Seller
as of March 31, 1996 (the  "Balance  Sheet" and the date thereof is the "Balance
Sheet Date").  All of the financial  statements  are complete and correct,  have
been  prepared  from the books and  records  of Seller

                                      A-19

and its subsidiaries in accordance with generally accepted accounting principles
consistently applied and maintained  throughout the periods indicated and fairly
present the  consolidated  financial  condition of Seller as at their respective
dates and the  consolidated  results of its operations  for the periods  covered
thereby.  Such  financial  statements  do not  contain  any items of  special or
nonrecurring  income or any other  income not earned in the  ordinary  course of
business except as expressly  specified  therein,  and include all  adjustments,
which  consist  only of  normal  recurring  accruals,  necessary  for such  fair
presentation.  All of the Recent Financial  Statements,  upon delivery to Buyer,
shall be  complete  and  correct,  shall have been  prepared  from the books and
records of Seller and its subsidiaries and shall fairly present the consolidated
financial  condition  of  Seller  as at the dates  hereof  and the  consolidated
results of its  operations  for the period  covered  thereby.  Such statement of
profits and losses will not contain any items of special or nonrecurring  income
or any other  income not earned in the  ordinary  course of  business  except as
expressly specified therein,  and such Recent Financial Statements shall include
all adjustments,  which consist only of normal recurring accruals, necessary for
such fair presentation.

                           (b)   At least ten days prior to the Closing Date and
again at the Closing, Seller shall deliver to Buyer an estimated Closing Balance
Sheet and  estimated  Statement  of  Revenue  of the  Business  being  purchased
hereunder,  setting forth  Seller's good faith  estimate of the Closing  Balance
Sheet and  Closing  Statement  of  Revenue  as of the  scheduled  Closing  Date,
prepared  pursuant  to Section  2.6 hereof and  reflecting  Seller's  good faith
estimates thereof.

                           (c)   Attached  to  the  Disclosure  Schedule as item
4.4(c) are copies of certain  historical  sales  figures for each of the Selling
Parties for the Business for the periods indicated thereon, and copies of weekly
management  reports of the  Selling  Parties  for the month  preceding  the date
thereof.  All of such historical  figures are true, correct and complete and are
fairly presented in all material respects.

                           (d)   Except  as  and  to  the  extent  reflected  or
reserved  against on the Balance Sheet  (including  the notes  thereto),  or set
forth on Schedule  4.4(d) of the  Disclosure  Schedule,  as of the Balance Sheet
Date,  neither of the Selling Parties had any debts,  liabilities or obligations
(whether  absolute,  accrued,  contingent or otherwise) of any nature whatsoever
relating to or arising  out of any act,  transaction,  circumstance  or state of
facts which occurred or existed on or before the Balance Sheet Date,  whether or
not then  known,  due or payable  (other  than  contract  obligations  disclosed
pursuant to this  Agreement  or not  required to be  disclosed  pursuant to this
Agreement, which in each case conform to the representations and warranties with
respect thereto in this Agreement).

                           (e) Seller has  established  and furnished to Buyer a
Transition  Plan  prepared  by Seller and  accepted  by Buyer  (the  "Transition
Plan"),  a copy of which is attached as item 4.4(e) to the  Disclosure  Schedule
relating  to the  operations  of  the  Selling  Parties  prior  to the  Closing,
including,  without limitation,  revenue targets and scheduled catalog drops. As
more particularly described therein, the Transition Plan provides for revenue of
at least $12,300,000 for the quarter ending June 30, 1996, allocated by month as
follows:  $3,600,000 for April 1996; $4,200,000 for May 1996; and $4,500,000 for
June 1996. The Transition Plan sets forth the current plans and forecasts of the
Selling Parties,  and the revenue targets therein were prepared in good faith on
the  basis  of  information  and  assumptions   (including  without  limitation,
assumptions  as to a normal and  historical  mix of revenues)  which the Selling
Parties believe to be reasonable.  Without  limiting the foregoing,  the Selling
Parties  have no reason to believe that they will be unable to meet such revenue
targets or make such  catalog  drops.  The  Transition  Plan also  includes  the
Employee  Retention  Plan,  which  shall be the  responsibility  of the  Selling
Parties.

                  4.5  TITLE TO AND CONDITION OF PURCHASED ASSETS; LEASES.

                           (a)   None  of  the  Selling  Parties  owns  any real
property.  Each  Selling  Party  has  good  and  marketable  title to all of the
Purchased  Assets  which it owns or uses in the  Business  or  purports  to own,
including,  without  limitation,  all items which are located on its premises or
held in storage by or for it which would  constitute  Inventory  or Equipment if
such  Selling  Party  had any  right,  title  or  interest  therein,  and to all
leasehold  and franchise  interests  and all interests in all of the  Contracts.
None of the Purchased  Assets are subject to any Lien of any nature  whatsoever,
direct or indirect, whether accrued, absolute, contingent or otherwise.

                                      A-20

                           (b)   All  of  the  tangible  Purchased Assets (other
than Inventory) are in good operating condition and repair,  reasonable wear and
tear  excepted,  are  suitable  for  the  purposes  used  and are  adequate  and
sufficient  for all of the current  operations of such Selling Party relating to
the Business.  Each item of Inventory  now owned or hereafter  acquired (and not
subsequently  disposed of in the ordinary course of business) is of merchantable
quality  for sale in the  ordinary  course of  business,  and passes for what it
purports to be in accordance  with normal trade  standards.  No Selling Party is
aware of any fact  which  could  materially  and  adversely  affect  the  future
marketability of Inventory.  Each Selling Party has on hand sufficient Inventory
to fill all  outstanding  and  reasonably  expected  sales orders and  licenses,
subject only to backlog in respect of announced but unreleased Powerbuilder 5.0.

                           (c) Each Selling Party enjoys peaceful  possession of
all  leasehold  interests  and personal  property  constituting  any part of the
Purchased  Assets and held under lease or license.  All of the Contracts  (other
than those  which have been fully  performed)  are  legal,  valid,  binding  and
enforceable  in  accordance  with their  respective  terms  against such Selling
Party,  and to the best of each Selling  Party's  knowledge,  against each other
party  thereto,  are in full force and effect and will be unaffected by the sale
or other transfer of the Purchased Assets to Buyer hereunder so that, after such
sale,  Buyer will be entitled to the full benefits  thereof  subject to no Lien.
Each Selling  Party is in good standing and has met all of its  obligations  and
paid all amounts due under each Contract.  There is not under any Contract,  any
existing  default or event which,  after notice or lapse of time, or both, would
constitute  a default  by a  Selling  Party,  or to each  Selling  Party's  best
knowledge,  by any other party  thereto,  or result in a right to  accelerate or
loss of rights by a Selling Party, or to each Selling Party's best knowledge, by
any other party thereto. To the best of each Selling Party's knowledge, no party
to any material  Contract has  threatened to or is likely to breach,  violate or
terminate  such  Contract.  No amount payable or reserved under any Contract has
been  assigned or  anticipated  and no amount  payable  under any Contract is in
arrears or has been collected in advance and to the best of each Selling Party's
knowledge,  there  exists no offset or  defense  to payment of any amount due to
Seller  under a Contract.  True and  complete  copies of all  Contracts  (to the
extent in writing or if not in writing, an accurate summary thereof), other than
sales orders for products with end users, have been delivered to Buyer.

                           (d)   The  Purchased  Assets,  including  the Assumed
Contracts, are all of the assets, contracts,  leases and licenses and all of the
other  properties and rights of every type and description,  real,  personal and
mixed,  tangible  and  intangible,  which are  necessary or  appropriate  to the
conduct of the Business as presently conducted, and for Buyer to conduct all the
Business in the same  manner,  subject to the  arrangements  with respect to the
occupancy of the existing premises of Seller contemplated by Section 7.9 hereof.

                           (e)   During  the  past   three   years,   except  as
disclosed in filings made by Seller with the Securities and Exchange Commission,
no Selling Party has,  directly or  indirectly,  purchased,  leased or otherwise
acquired any property or obtained any services  from, or sold,  leased to others
or otherwise disposed of any property or furnished any services to, or otherwise
dealt with, in the ordinary course of business or otherwise, except with respect
to customary  remuneration for services  rendered as an officer or employee of a
Selling  Party in the  ordinary  course of  business,  any of its  directors  or
officers or any other person, firm or corporation which, directly or indirectly,
alone or together  with others,  controls,  is  controlled by or is under common
control with a Selling Party or any director or officer thereof or any member of
the family thereof (an "Affiliate"). No Selling Party owes any amount to, or has
any  contract  with  or  commitment  to  any  of  its  Affiliates   (other  than
compensation for current  services not yet due and payable and  reimbursement of
expenses  arising in the ordinary course of business),  and none of such persons
owes any amount to a Selling  Party.  No part of the  property  or assets of any
Affiliate of a Selling Party is used by a Selling  Party in connection  with the
Business.

                           (f) Each of the Selling Parties maintains mailing and
subscription  lists  and  data  bases  which  it uses  in  connection  with  the
marketing,  distribution,  sale and licensing of its products,  distribution  of
materials  and otherwise in  connection  with its business.  No person or entity
other than the Selling Parties may utilize,  or has utilized,  any or all of the
Mailing List without the prior  consent of Seller and Seller has not since March
31, 1993 given any such  consent,  nor has any or all of the  Mailing  List of a
Selling Party been rented, leased or otherwise made available since such date to
any party for any

                                      A-21

purpose  whatsoever.  The Mailing List is  proprietary  to the Selling  Parties,
which own all right,  title and interest in and to the Mailing List. The Mailing
List includes at least 120,000  customers as set forth in Seller's Form 10-K for
the year ended March 31, 1995, plus new customers since such date.

                  4.6  PROPRIETARY RIGHTS.

                           (a) The Selling  Parties own or possess the perpetual
and royalty-free licenses and other rights to use all Proprietary Rights used in
connection with or necessary to conduct the Business as it is presently operated
(including,  without limitation,  any necessary to create, publish,  manufacture
and  distribute  the TPS  catalog,  TPS Web Site and the planned  release of the
Applications  Development  Digest,  and market,  license and sell  products  and
services in connection therewith),  all of which are free and clear of any Liens
and rights of others of any kind and, to Seller's  knowledge,  in good  standing
and  uncontested.  No  Proprietary  Rights are owned or  licensed or held by any
shareholder,  director,  officer,  entity  controlled  by a Selling Party or any
director,  officer,  consultant  or employee  thereof other than a Selling Party
itself. No Selling Party is infringing upon or otherwise acting adversely to any
copyrights,  trademarks,  trademark rights,  service marks, service names, trade
names,  licenses or trade secrets or other  Proprietary  Rights or  intellectual
property of any other  person or entity,  which  representation  and warranty is
made to the  knowledge  of the  Selling  Parties  with  respect  to third  party
software  distributed  or resold by a Selling  Party.  No claim,  suit,  demand,
proceeding or investigation  is pending,  has been asserted or, to the knowledge
of the Selling Parties,  is threatened  against a Selling Party with respect to,
based on or alleging  infringement of any such rights or the proprietary  rights
or  intellectual  property of any third party,  or  challenging  the validity or
effectiveness of any license for such rights,  and no Selling Party knows of any
basis for any such claim, suit, demand, proceeding or investigation.

                           (b) The Selling  Parties have the exclusive  right to
manufacture, develop, publish, market, license or sell the products set forth on
Schedule  4.6(b)  of the  Disclosure  Schedule  in such  media  and by  print or
electronic  means as shall be  specified  on such  Schedule,  including  the TPS
catalog, the TPS Web Site and the planned  Applications  Development Digest (the
"Proprietary  Products").  Except  as  disclosed  to  Buyer  on  the  Disclosure
Schedule,  no person or entity  other  than  Seller  may  manufacture,  develop,
publish,  market,  license or sell all or any part of the  Proprietary  Products
without  the prior  consent of Seller and Seller has not given any such  consent
and Seller owns or is the  exclusive  licensee (as shall be  designated  on such
Schedule) of all right,  title and interest in and to the  Proprietary  Products
and the exclusive right to apply for copyright protection therefor. No director,
officer,  employee or independent  contract of a Selling Party has in his or her
personal  possession outside the offices of such Selling Party, for safekeeping,
convenience  of work or  otherwise,  any  proprietary  material of such  Selling
Party.  To the best of Seller's  knowledge,  none of the individuals or entities
who have  performed  services in connection  with the  development of any of the
Proprietary Products, as employees or as independent  contractors,  or any other
employee of a Selling Party,  holds any proprietary  rights with respect to such
Proprietary Products and each of such employees and independent  contractors has
signed an employment  contract or  confidentiality  agreement with Seller in the
form  annexed  as item  4.6(b) to the  Disclosure  Schedule,  which  contains  a
covenant  prohibiting  the use or disclosure  of  confidential  information  and
proprietary rights.

                           (c)  Schedule  4.6(c)  of  the  Disclosure   Schedule
contains a true and complete list of all software licensed to, owned, developed,
or published by a Selling Party in connection  with the Business,  with all such
software owned by a Selling Company  designated by an asterisk (*) (the "Company
Software")  as  well  as a  description  of any  instructions  or  sequences  of
instructions,  in  whatever  form  embodied,  which are  included  in any of the
Company  Software and which requires the consent  (whether subject to royalty or
otherwise)  of a party other than a Selling  Party in order for any such Company
Software  (including without limitation sales,  marketing and training programs,
Seller's MIS system, and software to create, publish, manufacture and distribute
the TPS catalog or Web Site) to be sold, transferred,  used, licensed,  updated,
enhanced or modified or integrated with other software by a Selling Party, Buyer
or other party together with true and correct copies of all contracts between or
among a Selling Party,  on the one hand,  and such authors or licensors,  on the
other hand. To the best of Seller's knowledge,  there has been no

                                      A-22

publication  or public  distribution  of any of the  source  codes of any of the
Company  Software  that  would in any way affect the right of Seller or Buyer to
seek  copyright  protection  for  such  Company  Software.  Item  4.6(c)  to the
Disclosure  Schedule  contains  true and correct  copies of each form of license
agreement  which has been used by  Seller,  in  connection  with the  marketing,
license  and  distribution  of the  Company  Software.  To the best of  Seller's
knowledge,  each  end user of  Company  Software  has  either  signed a  license
agreement or has acquired the Company Software  pursuant to a so-called  "shrink
wrap  license."  With respect to the Contracts  pertaining  to Company  Software
entered into by a Selling  Party,  such  Selling  Party has licensed the Company
Software and not sold it, thus retaining  ownership of the underlying  software.
Seller is not aware of any claims  actually or purporting to be within the scope
of any  warranty  coverage,  express or implied,  afforded to  licensees  of any
Company Software or of any errors, omissions or failures to perform. To the best
of  Seller's  knowledge,  there are no bugs in the Company  Software  reasonably
detectable  with normal use of the Company  Software  except as set forth in the
Disclosure Schedule, all of which can be corrected by Buyer without unreasonable
effort or expense.

                           (d) The Selling Parties have the non-exclusive  right
to market or sell the  products set forth on Schedule  4.6(d) of the  Disclosure
Schedule  in  connection  with  the  Business  in such  media  and by  print  or
electronic means as shall be specified on such Schedule.

                  4.7  LITIGATION.

                           (a) There is no action, suit, proceeding, arbitration
or  investigation  pending  against  or  affecting  any  Selling  Party  or  the
transactions contemplated by this Agreement, nor to the best of the knowledge of
any Selling Party, any basis therefor or threat thereof which, in any case or in
the aggregate,  could if adversely  determined have a material advance effect on
the business,  assets,  liabilities,  operations or financial  condition of such
Selling Party, the Business or the Purchased Assets or the use thereof by Buyer.
No  Selling  Party is  subject  to any  court  or  administrative  order,  writ,
injunction or decree, applicable specifically to it or to its business, property
or employees,  nor is it in default with respect to any order, writ,  injunction
or decree,  of any court or  federal,  state,  municipal  or other  governmental
department, commission, board, agency or instrumentality, domestic or foreign.

                           (b)  Schedule  4.7 of the  Disclosure  Schedule  sets
forth a  complete  list and  description  of all  defective  product  or service
warranty and/or third party liability claims, other than returns or exchanges of
defective or unwanted goods in the ordinary  course of business  consistent with
industry  practice,  made  against  any  Selling  Party with  respect to Company
Software  during the past three years and with respect to other  software  since
March 31, 1995, in each case,  together  with the  resolution  thereof  (whether
under insurance policies or otherwise).

                  4.8  COMPLIANCE; PERMITS.

                           (a) No Selling  Party,  nor any  officer or  director
thereof  has  violated  any law,  rule,  regulation,  order,  judgment or decree
applicable  to any Selling  Party,  any of its  employees,  any of the Purchased
Assets  and/or any aspect of the Business,  including  without  limitation,  any
laws, rules, regulations,  ordinances, codes, orders, judgments or decrees as to
zoning,  building  requirements  or standards,  import,  export,  environmental,
health and/or safety matters, and any rules and related regulations  promulgated
by the Federal Trade  Commission,  including,  without  limitation,  the Mail or
Telephone Order  Merchandise Rule, which violation could have a material adverse
effect on the condition (financial or otherwise),  business, properties, assets,
liabilities,  prospects or results of the  operations  of a Selling  Party,  the
Purchased Assets or the Business. Each Selling Party has all licenses, consents,
certificates,  franchises, permits, and authorizations issued by any department,
board, commission,  bureau or instrumentality  ("Licenses") necessary to conduct
the  Business in the manner that it is  currently  conducted  by it, and none of
operations of any Selling Party are being conducted in any manner which violates
in any material  respect any of the terms of conditions under which such License
was granted. Each License has been duly obtained, is valid and in full force and
effect,  and is not  subject to any pending  or, to the  knowledge  of a Selling
Party,  threatened  administrative or judicial  proceeding to revoke,  cancel or
declare  such License  invalid in any  respect.  No Licenses by their terms will
terminate or lapse by reason of the transaction contemplated by this Agreement.

                                      A-23

                           (b)  Neither of the  Selling  Parties nor any officer
employee or agent  thereof,  nor any other  person  acting on its  behalf,  has,
directly or  indirectly,  within the past five years given or agreed to give any
gift or similar benefit to any client, customer,  governmental employee or other
person  who is or may be in a  position  to help or  hinder  the  business  of a
Selling  Party (or  assist a Selling  Party in  connection  within any actual or
proposed  transaction)  which (i) might subject a Selling Party to any damage or
penalty in any civil, criminal or governmental litigation or proceeding, (ii) if
not  given  in the  past,  might  have  had an  adverse  effect  on the  assets,
operations  or prospects of such Selling  Party or (iii) if not continued in the
future,  might adversely affect the retention of such account or business or the
assets,  operations  or prospects of such Selling  Party or which might  subject
such Selling Party to suit or penalty in any private or governmental  litigation
or proceeding.

                  4.9  SCHEDULES.  The Disclosure Schedule hereto contains
a true, complete and accurate list and description of the
following:

                           (a) all real property in which a Selling Party has an
ownership,  leasehold or other  interest or which is used by a Selling  Party in
connection with the conduct of the Business;

                           (b) all items of Equipment,  owned, leased or used by
a Selling Party in  connection  with the Business and setting forth with respect
to all such listed property an  identification  of all leases relating  thereto,
including the parties  thereto,  the current rental or other payment terms,  and
expiration date thereof;

                           (c) all Proprietary Rights (including any licensed to
a Selling Party)  specifying  such Selling Party's  interest  therein and in the
case of any licensed to a Selling Party, the expiration date of such license, or
if owned by a Selling Party, the date on, and manner in, which acquired; and all
Contracts  (including  Licenses)  relating to any  Proprietary  Rights;  and all
Licenses, permits and approvals;

                           (d) all fire, theft, casualty, liability,  collision,
personal injury and other insurance  policies  insuring any Purchased  Assets or
any Designated Employees,  specifying with respect to each such policy, the name
of the insurer, the risk insured against, the limits of coverage, the deductible
amount (if any),  the premium  rate and the date  through  which  coverage  will
continue by virtue of premiums already paid;

                           (e) all sales agency, supply, purchase, distribution,
OEM, VAR, dealer, advertising,  promotional, support, maintenance,  outsourcing,
manufacture  and  fulfillment  agreements  or  franchises,  and  agreements  for
software acquisition,  development agreements,  author agreements and publishing
agreements,  and all  agreements  providing  for the services of an  independent
contractor to which a Selling Party is a party or by which it is bound and which
relate to any of the Purchased Assets or the conduct of the Business;

                           (f)  all  guarantees,  loan  agreements,  indentures,
mortgages  and pledges,  all  conditional  sale or title  retention  agreements,
security agreements,  equipment obligations, leases or lease purchase agreements
as to items of personal property,  in each case to which Seller is a party or by
which it is bound or under  which it has  rights  and  which are  secured  by or
otherwise relate to any of the Purchased Assets or the Business;

                           (g) all collective  bargaining  agreements,  employee
policies,  employment and consulting agreements, and all other employee bonus or
benefit plans and all group  insurance  plans,  whether or not legally  binding,
relating to the Business or any person or firm providing  services to or for the
Business,   including,   without  limitation,   wage  continuation,   severance,
reemployment assistance,  termination, deferred compensation, holiday, sympathy,
sick leave or pay,  vacation,  personal  day,  education,  pension,  retirement,
welfare  and group or  individual  life,  health,  hospitalization,  dental  and
accident insurance and other bonus practices,  plans, agreements,  arrangements,
and/or  commitments  to which any  Selling  Party is a party or bound and,  with
respect  to  each  Designated  Employee,   the  current  annual  rates,  showing
separately  for each such person,  the amounts paid or payable as salary,  bonus
payments and any indirect compensation for the year ended March 31, 1996 and the
current fiscal year;

                                      A-24

                           (h) all contracts, agreements,  commitments, purchase
orders, leases, licenses or other understandings or arrangements to which Seller
is a party or by which it or any of its property is bound or affected,  relating
to or in  connection  with  the  Business,  except  for the  Proprietary  Rights
agreements  set  forth on  Schedule  4.6 of the  Disclosure  Schedule,  end user
licenses on a form  included  as Schedule  4.6 of the  Disclosure  Schedule  and
excluding  contracts  entered into in the ordinary  course of business which are
terminable by a Selling  Party on less than 30 days' notice  without any penalty
or  consideration  and involving  payments or receipts during the entire life of
such  contracts  by the  Selling  Parties of less than $2,000 in the case of any
single  contract  but not more than  $10,000 in the  aggregate,  and  including,
without  limitation,  a true and complete  itemized  description  all  Contracts
between  Seller and software  developers,  licensors  and authors or pursuant to
which any royalty or similar payment shall be payable;

                           (i) a listing of all  Inventory  as of a date  within
five (5) days of the execution of this  Agreement  (which shall be updated a day
not more than one week prior to the Closing),  broken down by type, quantity and
location; and

                           (j) a  listing  of all  outstanding  Receivables  and
accounts  payable  of the type to be assumed  by Buyer  hereunder,  as of a date
within five (5) days of the execution of this Agreement  (which shall be updated
as of a day not more  than  one  week  prior  to the  Closing),  broken  down by
customer or vendor, as the case may be, and the amounts and dates due.

                           True   and   complete   copies   of  all   contracts,
agreements, plans, arrangements, commitments and documents required to be listed
or  identified  pursuant to this Section 4.9 (to the extent in writing or if not
in writing,  an accurate summary thereof),  together with any and all amendments
thereto, have either been delivered to Buyer or attached to Schedule 4.9.

                           Except as set forth on Schedule 4.9 of the Disclosure
Schedule,  all  of  the  contracts  and  agreements  required  to be  listed  or
identified  pursuant to this Section 4.9 (other than those which have been fully
performed) are legal,  valid,  binding and  enforceable in accordance with their
respective  terms,  in full force and  effect,  do not  require  the  consent or
approval of any party to the  assignment  thereof and will be  unaffected by the
sale or other  transfer of the Purchased  Assets to Buyer  hereunder,  and Buyer
will be entitled to the full benefits  thereof,  and none of such  contracts and
agreements  is with a  governmental  agency  or  authority.  To the  best of the
knowledge  of each Selling  Party,  there is not under any contract or agreement
required to be listed or  identified  pursuant to this  Section 4.9 any existing
default or event which, after notice or lapse of time, or both, would constitute
a default or result in a right to accelerate or loss of rights.  There have been
no oral or  written  modifications  to the  terms or  provisions  of any of such
agreements.  No amount  payable or reserved  under any such  agreement  has been
assigned or  anticipated  and no amount  payable under any such  agreement is in
arrears or has been collected in advance and to the best of the knowledge of the
Selling  Parties,  there  exists no offset or  defense  to payment of any amount
under such an agreement.

                  4.10  ABSENCE OF CHANGES OR EVENTS.  Since the  Balance  Sheet
Date  each of the  Selling  Parties,  has  conducted  its  business  only in the
ordinary course in a manner consistent with past practices. Without limiting the
foregoing, since such date, neither of the Selling Parties has:

                           (a) incurred any  obligation or liability,  absolute,
accrued,  contingent or otherwise,  whether due or to become due, except current
liabilities for trade or business obligations incurred in the ordinary course of
business and consistent with its prior practice,  none of which liabilities,  in
any case or in the aggregate, materially adversely affects the business, assets,
liabilities, operations, or financial condition of a Selling Party;

                           (b)  discharged  or  satisfied  any Lien,  other than
those then required to be discharged  or  satisfied,  or paid any  obligation or
liability,  absolute, accrued, contingent or otherwise, whether due or to become
due,  other than  current  liabilities  shown on the  Balance  Sheet and current
liabilities incurred since the Balance Sheet Date as permitted by subsection (a)
above;

                           (c)  mortgaged,  pledged or subjected to any Lien any
of the Purchased Assets;


                                      A-25

                           (d) sold, transferred,  leased to others or otherwise
disposed  of any  assets  relating  to the  Business,  except  for  the  sale of
non-exclusive  licenses of third-party software in object code form to end-users
and other inventory in the ordinary course of business and consistent with prior
practice;  or canceled or compromised  any debt or claim,  or waived or released
any right of value;

                           (e)  received  any  notice  of   termination  of  any
contract, license, lease or other agreement relating to the Business;

                           (f) suffered any damage, destruction or loss (whether
or not covered by insurance) which, in any case or in the aggregate,  could have
a material or adverse effect on its assets, operations or prospects; or disposed
of or destroyed any records other than disposal of duplicates,  drafts and other
immaterial  documents in the ordinary  course of business in accordance with its
written document retention policy;

                           (g)  transferred  or  granted  any rights  under,  or
entered into any settlement  regarding the breach or infringement of, any United
States or foreign license, patent, copyright,  trademark,  trade name, invention
or other  proprietary  right,  or modified  any  existing  rights  with  respect
thereto;

                           (h)  instituted,  settled  or agreed  to  settle  any
litigation, action, arbitration, investigation or proceeding before any court or
governmental body relating to it or its property or received any threat thereof;

                           (i) suffered any change, event or condition which, in
any case or in the aggregate, has had or may have a materially adverse effect on
its  condition  (financial  or  otherwise),   properties,  assets,  liabilities,
operations  or  prospects,  including,  without  limitation,  any  change in its
revenues,  costs, backlog, or relations with its employees,  landlords,  agents,
customers, OEMs, VARs, dealers, suppliers or government regulators;

                           (j)  entered  into  any   transaction,   contract  or
commitment  other  than  in the  ordinary  course  of  business  or,  except  as
contemplated  by the Employee  Retention Plan included as part of the Transition
Plan,  incurred any severance pay obligations by reason of this Agreement or the
transactions contemplated hereby;

                           (k) made  any  change  in the  rate of  compensation,
commission,  bonus or other direct or indirect  remuneration payable to, or paid
or agreed or orally promised to pay,  conditionally  or otherwise,  any bonus or
extra  compensation  to, or made any change in any pension,  wage  continuation,
severance, reemployment assistance, termination or vacation pay policy covering,
any officer, employee,  salesman,  distributor or agent relating to the Business
or  providing  services  to or for the  Business,  other  than  as  specifically
identified in the Employee  Retention  Plan  included as part of the  Transition
Plan;

                           (l) made any capital expenditure or capital additions
or  betterments,  whether  or not  reflected  on  its  financial  statements  as
capitalized expenditures;

                           (m) failed to replenish its  inventories and supplies
in a normal and customary manner  consistent with its prior practice and prudent
business practices  prevailing in the industry,  or made any purchase commitment
in excess of normal,  ordinary and usual  requirements of its business or at any
price  materially  in excess of the then current  market price or upon terms and
conditions more onerous than those usual and customary in the industry or trade,
or made any change in its selling,  pricing,  advertising or personnel practices
inconsistent with its prior practice or prudent business practices prevailing in
the industry or trade;

                           (n) encountered any labor union organizing  activity,
had any actual or threatened  employee  strikes,  work stoppages,  slow downs or
lockouts,  or had any  material  change  in its  relations  with its  employees,
agents,  customers  or  supplies or any  governmental  regulatory  authority  or
self-regulatory authorities;

                           (o) received any notice from any customer or supplier
that it intends to cease doing  business  with it (or will refuse to do business
with Buyer), which, in any case, has had or could have a material adverse effect
on  the  business,  financial  condition,  assets,  liabilities,  operations  or
prospects of any Selling Party or of the Business,  or on the value of Purchased
Assets or the transfer thereof to Buyer;

                                      A-26

                           (p) failed to publish and  distribute its catalogs in
substantially the same manner with substantially the same frequency,  volume and
style as in prior periods, and no such failure to publish or distribute,  in any
case or in the aggregate,  has had, or could have, a material and adverse affect
on the  business,  condition  (financial  or  otherwise),  assets,  liabilities,
operations or prospects of a Selling Party; or delayed or accelerated activities
or planned events for the unusual benefit of Seller and detriment of Buyer; or

                           (q) entered into any agreement or made any commitment
to take any of the types of action  described  in  subsections  (a)  through (p)
above.

                 4.11  TAXES.  Each  Selling  Party  has  paid or made  adequate
provision  for  the  payment  of  all  taxes,  fees,  assessments  and  charges,
including,  without limitation,  income, property, sales, use, franchise,  added
value,  employees' income withholding and social security taxes,  imposed by the
United  States or by any  foreign  country,  or by any  state,  municipality  or
instrumentality  of any of same or by any other  taxing  authority,  and for all
penalties  and interest  thereon,  which has or may become due for or during all
periods  ending,  and in respect of all  operations,  on or prior to the Closing
Date.  All tax returns  required to be filed in connection  therewith  have been
accurately  prepared  and filed and all  deposits  required by law to be made by
Seller or any  Subsidiary  with  respect  thereto  have been duly made.  Neither
Selling  Party  is a party to any  pending  action,  proceeding  or audit by any
governmental  authority for  assessment or collection of any amount of taxes for
which it may be  directly  or  indirectly  liable,  and  there  is no claim  for
assessment  or collection of any amount of taxes for which it may be directly or
indirectly liable. No Lien for taxes exists with respect to any Purchased Asset.
Attached to the Disclosure  Schedule as item 4.11 is a list of the Tax Exemption
Certificates  of the Selling  Parties  relating to the  Business,  together with
copies thereof.

                 4.12  EMPLOYEE  BENEFITS;   LABOR  MATTERS.  (a)  All  pension,
retirement,  profit-sharing,  deferred compensation,  bonus, incentive, medical,
vision, dental and other health insurance, life insurance or any other employees
benefit plan, arrangement or understanding and any trusts or insurance contracts
maintained in connection therewith (collectively,  "Benefit Plans"), conform to,
and the  administration  thereof is in material  compliance with, all applicable
laws and regulations,  including,  without  limitation,  the Employee Retirement
Income Security Act of 1974, as amended ("ERISA"),  the Internal Revenue Code of
1986,  as  amended  (the  "Code"),   and  comparable  foreign  laws,  rules  and
regulations,  and neither the  operation or  administration  of any such Benefit
Plan,  nor the  transactions  contemplated  by this Agreement will result in any
liability  to any  Selling  Party or Buyer  under or in  respect  of any of such
Benefit  Plans,  in Buyer  incurring or  suffering  any  liability,  or have any
adverse  effect on the financial  condition,  assets  liabilities  or results of
operations  of any  Selling  Party,  Buyer or the  Business.  All  contributions
required,  by law or by  contract,  to be made to any Benefit  Plans  subject to
ERISA or any  foreign  law for any plan  year,  or other  period on the basis of
which contributions are required,  ending before the date hereof, have been made
as of the date hereof.  Each Selling Party has complied in all material respects
with all  reporting  and  disclosure  requirements  with respect to each Benefit
Plan. No such Benefit Plan  (including  any trust created  thereunder),  nor any
trustee or administrator  thereof, has engaged in any transaction  prohibited by
ERISA or any foreign  law, or by Section 4975 of the Code,  which could  subject
any  Selling  Party,  or such Plan to any  penalty  imposed  under  ERISA or any
foreign law or to any tax imposed by Section 4975 of the Code or any foreign law
or, if any such  transaction  has  occurred,  it has been  corrected  within the
meaning of Section  4975 of the Code or such  foreign  law,  and all  applicable
taxes and penalties with respect  thereto have been paid. No "reportable  event"
as that term is defined in ERISA has occurred with respect to any of the Benefit
Plans.  No liability to the Pension Benefit  Guaranty  Corporation or comparable
foreign  authority has been or is expected to be incurred with respect to any of
such Benefit Plans. Neither Selling Party participates, maintains or contributes
to (nor has neither within the preceding three years participated, maintained or
contributed to) nor has any liability or obligation under or with respect to any
multi-employer  plan governed by or subject to ERISA or any foreign law, nor has
it participated, maintained, contributed or incurred any liability in respect of
any thereof  within the last three fiscal years.  Neither  Selling Party has any
liability  or  obligation  with  respect to any  Benefit  Plan or trust  related
thereto that may have been terminated prior to the date hereof.

                                      A-27


                           (b) Each  Selling  Party has complied in all material
respects  with all  applicable  laws,  rules  and  regulations  relating  to the
employment  of  labor,   including  those  relating  to  hiring,  wages,  hours,
collective bargaining and the payment and withholding of taxes, and has withheld
all amounts  required by law,  regulation  or agreement to be withheld  from the
wages or salaries of its employees and is not liable for any arrears of wages or
any taxes or penalties for failure to comply with any of the foregoing.  Neither
of the Selling Parties has engaged in any unfair labor practice, and there is no
unfair labor practice,  sexual harassment or other employment-related  complaint
pending,  or, to the  knowledge  of any Selling  Party,  threatened  against any
Selling Party or any officer,  director or employee thereof.  There do not exist
any pending workmen's compensation claims against any Selling Party that are not
adequately provided for by insurance, or any pending or, to the knowledge of any
Selling  Party,  threatened  claims that the  workplace of any Selling  Party is
unsafe  or that any  Selling  Party  has  engaged  in  unfair  labor  practices,
employment  discrimination  or wrongful  discharge.  No union,  trade,  guild or
collective bargaining unit represents any employees of any Selling Party, and no
union  organizing or election  activities  involving any non-union  employees of
Seller  or any  Subsidiary  is now in  progress  nor,  to the  best of  Seller's
knowledge, threatened.

                           (c)  Prior to the date  hereof,  Seller  has not been
required by the Worker Adjustment and Retraining  Notification Act ("WARN"), the
Massachusetts  Reemployment Assistance Program or German law to provide any type
of notice or report in respect of terminations  of employees,  reductions in the
work  force,  plant  closings,  temporary  shutdowns  of work  sites,  or as may
otherwise be required thereunder.

                  4.13  ACCOUNTS RECEIVABLES.   All Receivables constituting any
part of the Purchased Assets have arisen only from bona fide transactions in the
ordinary course of business.

                 4.14  ENVIRONMENTAL  MATTERS.  Each Selling Party has taken all
steps necessary to determine and have determined that no Hazardous Substance (as
hereinafter  defined)  is or  has  been  stored,  treated,  recycled,  released,
disposed of or  discharged  on,  about,  from or  affecting  any of the premises
occupied by any Selling Party or where any of the Purchased Assets are stored or
located.  Neither  Selling Party has any liability which is based upon or in any
way related to the  environmental  conditions under or about any of the premises
where any of the  Purchased  Assets are stored or located.  The term  "Hazardous
Substance"  as  used  in  this  Agreement  shall  include,  without  limitation,
gasoline,  oil and other petroleum products,  explosives,  radioactive materials
and related and similar  materials,  and any other substance or material defined
as a hazardous,  toxic or polluting substance or material by any ordinance, rule
or  regulation,   domestic  or  foreign   including  PCBs,   asbestos  and  urea
formaldehyde foam insulation.

                  4.15 SEC  FILINGS.  Seller has filed with the  Securities  and
Exchange Commission (the "SEC") all notices,  prospectuses,  offering statements
and registration statements required to be filed in connection with the offer or
sale of securities by Seller under the  Securities  Act of 1933, as amended (the
"Securities  Act"), and the rules and regulations  promulgated  thereunder.  All
such notices,  prospectuses,  offering  statements and  registration  statements
comply in all material respects with the requirements of the Securities Act, and
the  rules  and   regulations   promulgated   thereunder,   and  such   notices,
prospectuses,  offering  statements and  registration  statements at the date of
filing thereof with the SEC did not contain an untrue  statement of any material
fact or omit to state  any  material  fact  required  to be  stated  therein  or
necessary in order to make the statements therein not misleading in light of the
circumstances under which they were made. In addition, Seller has filed with the
SEC all reports and proxy  statements  required to be filed by Seller  under the
Securities  Exchange Act of 1934, as amended (the "1934 Act"), and the rules and
regulations promulgated thereunder, and such reports and proxy statements at the
date of filing  thereof with the SEC did not contain an untrue  statement of any
material fact nor omit to state any material fact required to be stated  therein
or  necessary  to make the  statements  therein not  misleading  in light of the
circumstances  under which they were made.  Seller has delivered to Buyer copies
of  (i)  all  notices,   prospectuses,   offering  statements  and  registration
statements  filed with the SEC by Seller under the  Securities Act since January
1, 1993; and (ii) all reports and definitive proxy statements filed with the SEC
by Seller under the 1934 Act since such date.

                  4.16   CONSENT   SOLICITATION   STATEMENT.   (a)  The  consent
solicitation  statement  and  related  materials  (collectively,   the  "Consent
Solicitation Statement") to be prepared by Seller in accordance with Section 6.9
and used in connection with Seller's  solicitation of consents from stockholders
described in

                                      A-28


Section  6.9,  relating  to the  adoption  of this  Agreement,  the  sale of the
Business,  the  change of  corporate  name and other  transactions  contemplated
hereby  (the  "Consent   Solicitation")   will,  when  prepared  by  Seller  and
distributed  to the  stockholders,  comply  in all  material  respects  with the
provisions  of the  Delaware  General  Corporation  Law and the 1934 Act and the
rules and  regulations  promulgated  thereunder and will not, at the time of the
mailing of the Consent Solicitation Statement to the holders of capital stock of
Seller (the "Stockholders") or at the Closing Date, contain any untrue statement
of a material  fact or omit to state any  material  fact  required  to be stated
therein or necessary in order to make the  statements  therein,  in the light of
the  circumstances  under which they are made, not  misleading;  provided,  that
Seller makes no  representation  with respect to  information  concerning  Buyer
supplied by Buyer to Seller for inclusion in the Consent Solicitation Statement.
The manner and conduct of the Consent Solicitation by Seller shall comply in all
material  respects with the provisions of the Delaware  General  Corporation Law
and the 1934 Act and the rules and regulations promulgated thereunder.

                           (b) Set forth on Schedule  4.16 is a list of not more
than ten (10) persons (within the meaning of Rule 14a-2(b)(2)  promulgated under
the 1934 Act),  specifying  the number of shares of Common Stock of Seller owned
or believed by Seller to be  controlled by each such person  (specifying  shares
owned or controlled)  and the percentage  ownership of each such person based on
the number of shares  entitled  to be voted in the  Consent  Solicitation.  Such
persons  are the owners of or  control  the  requisite  number of shares of each
class and series of capital  stock of Seller  entitled  to consent  thereto as a
class or series,  and have duly and validly approved by written consent the sale
of the  Business  contemplated  hereby  and other  matters  to be covered by the
Consent  Solicitation,  as  required by the  Delaware  General  Corporation  Law
(subject to the consent of such other  stockholders as may be required to attain
a majority of the shares of Seller entitled to consent thereto), the Certificate
of Incorporation of Seller and all applicable federal and state securities laws.
True and complete  copies of all such written  consents  have been  delivered to
Buyer or attached to Schedule 4.16.

                  4.17 CUSTOMERS AND SUPPLIERS.  Set forth in Schedule 4.17 is a
list of the names and addresses of the fifty (50) largest  customers and the one
hundred (100) largest suppliers (measured by dollar volume of purchases or sales
in each case) of each Selling  Party and the  percentage of the business of such
Selling  Party which each such customer or supplier  represented  during each of
the years ended March 31, 1995 and 1994.  Except as set forth in Schedule  4.17,
there exists no actual or threatened termination, cancellation or limitation of,
or any modification or change in, the business relationship of any Selling Party
with any supplier or customer listed in Schedule 4.17.

                  4.18 DISCLOSURE.  No representation or warranty by any Selling
Party  contained in this  Agreement  nor any written  statement  or  certificate
furnished or to be  furnished  by or on behalf of any Selling  Party to Buyer in
connection  herewith contains or will contain any untrue statement of a material
fact,  or omits or will omit to state any  material  fact  required  to make the
statements  herein or therein  contained,  under the  circumstances  under which
made, not misleading or necessary in order to provide a prospective purchaser of
the Purchased  Assets with  adequate  information  as to the  operations of each
Selling Party and the  Purchased  Assets and each Selling Party has disclosed to
Buyer in writing all material adverse facts known to it relating to the same.


                                    ARTICLE 5

                  5.  REPRESENTATIONS AND WARRANTIES OF BUYER.

                  Buyer represents and warrants to the Selling Parties that:

                  5.1  ORGANIZATION  AND STANDING.  Buyer is a corporation  duly
incorporated,  validly existing and in good standing under the laws of the State
of Delaware and has all  requisite  corporate  power and authority to enter into
this Agreement and each other agreement,  document and instrument to be executed
or delivered by Buyer in accordance with this Agreement (the "Buyer  Documents")
and to carry out the transactions contemplated hereby and thereby.


                                      A-29


                  5.2   AUTHORITY  OF  BUYER.   The   execution,   delivery  and
performance  of this  Agreement and the Buyer  Documents by Buyer have been duly
authorized  and  approved  by its  board of  directors  and no  other  corporate
proceedings on the part of Buyer are necessary to authorize this Agreement,  the
Buyer  Documents  and the  transactions  contemplated  hereby and thereby.  This
Agreement has been duly  authorized,  executed and delivered by Buyer and is the
legal,  valid and binding obligation of Buyer enforceable in accordance with its
terms,  and each of the Buyer  Documents  has been duly  authorized by Buyer and
upon  execution  and  delivery  by Buyer  will be a  legal,  valid  and  binding
obligation of Buyer enforceable in accordance with its terms.

                  5.3  LITIGATION.   There  is  no  action,  suit,   proceeding,
arbitration  or  investigation   pending  against  or  affecting  Buyer  or  the
transactions  contemplated  by  this  Agreement,  nor to  the  best  of  Buyer's
knowledge,  any basis therefor or threat thereof,  which is reasonably likely to
have a materially  adverse effect on Buyer's  ability to make the payment of the
Purchase  Price  pursuant  hereto.   Buyer  is  not  subject  to  any  court  or
administrative order, writ, injunction or decree,  applicable specifically to it
or to its business,  property or employees, nor is it in default with respect to
any order, writ, injunction or decree, of any court or federal, state, municipal
or other governmental department,  commission, board, agency or instrumentality,
domestic  or  foreign,  in each  case,  which  is  reasonably  likely  to have a
materially  adverse  effect  on  Buyer's  ability  to make the  payments  of the
Purchase Price pursuant hereto.

                  5.4 NO VIOLATION.  The execution,  delivery and performance of
the Buyer Documents and the consummation of the transactions contemplated hereby
and thereby,  including without limitation, the purchase of the Purchased Assets
from  Seller,  does  not (a)  conflict  with or  violate  any  provision  of the
Certificate  of  Incorporation  or  By-Laws of Buyer,  or to Buyer's  knowledge,
(b)(i)  with or without  the giving of notice or the  passage of time,  or both,
result in a breach of, or violate,  or conflict  with,  or  constitute a default
under, or permit the termination of, or cause or permit  acceleration under, any
loan or credit agreement or instrument to which Buyer is a party or by which it,
or any of its  properties  or assets are bound,  (ii) require the consent of any
party to any such  agreement,  or (iii)  violate  with or without  the giving of
notice  or the  passage  of time,  any law,  rule or  regulation  or any  order,
judgment,  decree or award of any court, governmental authority or arbitrator to
which Buyer is subject or by which it or its  properties  or assets may be bound
or affected.


                                    ARTICLE 6

                  6.  COVENANTS OF SELLING PARTIES.

                  6.1  CONDUCT OF  BUSINESS.  During the period from the date of
this  Agreement to and  including  the Closing  Date,  each Selling  Party shall
conduct or cause to be  conducted  the Business in the ordinary and usual course
of business and consistent  with past  practices,  and shall not take any action
which might result in any material change in such operations or which might have
a materially adverse effect on the value of the Purchased Assets or the Business
other  than  changes  made  with the prior  written  consent  of Buyer.  Without
limiting the generality of the foregoing, prior to the Closing, no Selling Party
will, without the prior written consent of Buyer:

                           (a)  dissolve,  liquidate,  merge or  consolidate  or
sell,  transfer,  lease or otherwise  dispose of any assets or  properties of or
related to the  Business  or  obligate  itself to do so,  other than the sale of
non-exclusive  licenses of third-party software in object code form to end users
and other  inventory  in the  ordinary  course of business  on  standard  terms,
conditions  and  operating  procedures  customarily  used by it, or  change  the
frequency  of  publication,  volume or style of the TPS  catalog,  Web Site,  or
discontinue  any  products,  or effect or  announce  price  changes  or  special
promotions,  or sell or otherwise  make available to any third person any or all
of the Mailing List;

                           (b) amend, modify, change, alter, terminate,  rescind
or waive any rights or benefits under any Contract;

                           (c)  fail  to  maintain  the   Purchased   Assets  in
reasonably  good  condition,  repair and working order,  reasonable and ordinary
wear and tear excepted;

                                      A-30


                          (d)  perform,  take any  action or incur or permit to
exist any of the acts, transactions, events or occurrences of a type which would
be inconsistent with or render untrue any of the  representations  or warranties
set forth in Section 4.10 hereof had the same  occurred  after the Balance Sheet
Date and prior to the date hereof;

                           (e)  fire,   discharge  or  otherwise  terminate  the
employment of any  Designated  Employee or alter,  change,  adjust or modify the
terms of any existing  employment  agreement or arrangement  with any Designated
Employee (including changes in compensation);

                           (f) cancel,  compromise or modify or agree to cancel,
compromise or modify any Receivable; or

                           (g) cancel any of the current  insurance  policies or
any of the coverage  thereunder  maintained  for the  protection  of the Selling
Parties, any of the Purchased Assets, or the Business or the operation thereof.

                  6.2 CHANGES IN INFORMATION. During the period from the date of
this  Agreement to the Closing Date,  each Selling Party shall give Buyer prompt
written  notice of any change in, or any of the  information  contained  in, the
representations  and  warranties  made by it in or pursuant to this Agreement or
the Disclosure Schedule or of any event or circumstance which if it had occurred
on or prior to the date  hereof,  would  cause  any of such  representations  or
warranties not to be true or correct.

                  6.3  ACCESS TO INFORMATION.

                           (a) During the period from the date of  execution  of
this Agreement to the Closing Date, Buyer and its counsel, accountants and other
representatives  shall be given, during normal business hours, and without undue
disruption of the Business,  full access to and copies of all of the books,  tax
returns,  contracts,  commitments,  records,  facilities  and  properties of the
Selling  Parties  pertaining  to the  Business or  constituting  any part of the
Purchased Assets, work papers of accountants of each Selling Party pertaining to
the  Business  and all  personnel  of each  Selling  Party,  and  they  shall be
furnished with all such documents and information with respect to the affairs of
each  Selling  Party  pertaining  to the  Business  as may  from  time  to  time
reasonably be requested, including without limitation,  employee files, employee
benefit  files,  contracts  with the  current  customer  and vendor  base of the
Business,  projections of customer and vendor  activities,  all computer  files,
systems and records,  leases,  and accounts  payable and receivable.  During the
period  from the date of this  Agreement  and prior to  Closing,  Seller and its
subsidiaries  and their  respective  directors,  officers  and  employees  shall
cooperate fully with Buyer's  investigation.  Prior to Closing,  Buyer will (and
will  cause  its   representatives  to)  maintain  the  confidentiality  of  the
confidential  information  it receives from the Selling  Parties,  provided that
such  information  may be disclosed  (in  confidence)  to lawyers,  accountants,
prospective lenders and investors, and other persons or entities involved in the
transactions,  and that nothing  herein shall  prevent  disclosure or use of any
information  as may be required by applicable  law or that is at the date hereof
or hereafter becomes  generally  available to and known by the public other than
by reason of Buyer's breach of its obligations  under this Section 6.3, or is or
becomes  available to Buyer on a non-  confidential  basis from a source that is
not (after due inquiry)  known by Buyer to be prohibited  from  disclosing  such
information   pursuant  to  a  confidentiality   agreement  with  Buyer  or  its
representatives,  or has been independently developed by Buyer without violation
of any  obligation  under this  Agreement and without  access by the  developing
person or persons to such material.

                           (b) Without limiting the foregoing, from time to time
after the date hereof and prior to the Closing  Date,  each Selling  Party shall
provide to Buyer sample  electronic  files so as to allow Buyer to prototype the
transfer of all  management  information  system records of or pertaining to the
Business electronically on Buyer's management information system at its facility
in New Jersey,  and all block,  process and flow diagrams of its MIS,  telephone
and desktop publishing systems.

                  6.4   CONFIDENTIALITY.   Each   Selling   Party   shall   hold
confidential  (and will not disclose) (a) any information  obtained by it or any
of its representatives  from or concerning Buyer or otherwise arising out of its
negotiations  with Buyer or  investigations of Buyer, and such information shall
not be used except in furtherance of the transactions contemplated herein or (b)
after  the  Closing,  any  information  regarding  the  Purchased  Assets or the
Business, including without limitation, the Mailing List, except


                                      A-31


(i) information which is publicly  available at the time of disclosure  (through
no act of Seller or any of its  affiliates) or (ii) which is disclosed to Seller
or an  affiliate  of  Seller  by a third  party  which  did not  disclose  it in
violation  of a duty of  confidentiality  or  (iii)  disclosures  which  (x) are
required to be made by Seller  under  applicable  laws or  regulations,  (y) are
requested  by Buyer or (z) with  respect to  information  under  clause (b), are
required in connection with dealing with any Excluded Liabilities.

                  6.5 PRESERVATION OF BUSINESS.  During the period from the date
of this Agreement to the Closing Date, each Selling Party shall use commercially
reasonable efforts to preserve intact the present goodwill of such Selling Party
and the relationships of such Selling Party with customers, dealers, OEMs, VARs,
suppliers, creditors,  distributors,  consultants,  governmental authorities and
others having business  relations with it and the present business  organization
and personnel of such Selling  Party.  Each Selling Party shall cause to be paid
before they become delinquent all taxes,  assessments,  and governmental charges
or levies  imposed prior to the Closing Date upon its business or properties and
all  claims  or  demands  of  materialmen,  mechanics,  carriers,  warehousemen,
landlords,  and other similar persons  asserted prior to the Closing Date which,
if unpaid,  might result in the creation of a Lien upon any Purchased  Assets or
otherwise have an adverse effect on the conduct the Business.

                  6.6  OFFER OF EMPLOYMENT: SELLER'S RETENTION PLAN.

                           (a) Seller has heretofore  supplied Buyer with a list
setting forth the names,  dates of birth, dates of hire, social security numbers
(or foreign  equivalents),  current rates of compensation and date and amount of
last salary  adjustment,  of all  employees  presently  employed by each Selling
Party.  Prior to the Closing,  Buyer shall review such list and advise Seller of
those  employees  whom Buyer  desires to employ in its  business  following  the
Closing Date, but Buyer has no obligation to employ any of such employees in its
business  following the Closing Date. Each Selling Party agrees that Buyer shall
have the right to employ the employees so designated  (each of whom that accepts
such employment being  hereinafter  referred to as a "Designated  Employee") and
Buyer agrees to offer  employment  commencing on the Closing Date to all of such
employees  on such date at such basic  salary  rates and on such other  terms as
Buyer shall determine, provided that each such employee executes and delivers to
Buyer a  confidentiality  agreement  substantially in the form executed by other
employees  of Buyer and further  provided  that Buyer shall not be  obligated to
maintain any  Designated  Employees  for any  specific  length of time after the
Closing Date and all Designated Employees shall be employees at will. Nothing in
this  Section  6.6 shall be  construed  to confer any rights or  remedies on any
employee of any Selling Party  (Designated or not).  Each Selling Party will use
its best  efforts to encourage  and induce such  persons to become  employees of
Buyer and will not take any  action to  prevent  any such  employee  from  being
employed by Buyer from and after the Closing  Date or derogate  Buyer,  nor will
any Selling Party solicit,  invite,  induce or entice any Designated Employee to
remain,  directly or  indirectly,  in the employ or be employed by such  Selling
Party or otherwise  attempt to retain the services of any  Designated  Employee;
provided,  however,  Seller  shall be entitled to re-hire  former  employees  of
Seller  who  become  employees  of Buyer and who  leave the  employ of Buyer and
request to return to Seller's ISC  business,  so long as such persons are not so
solicited, invited, induced or enticed while an employee of Seller.

                           (b) Seller  shall be solely  responsible  for any and
all claims and obligations,  if any, for wages, commissions,  salary, insurance,
wage continuation,  severance pay, termination pay and other benefits (including
accrued and unearned  vacation,  holiday,  sick pay and other benefits,  if any)
arising or accruing or claimed to arise or accrue with  respect to any  employee
of any Selling  Party for any period on or prior to the Closing  Date, or out of
termination  of  employment  of any employee of any Selling Party on or prior to
the Closing Date, or the failure of Buyer or a subsidiary to retain any employee
of a Selling  Party after the Closing  Date,  or the effect of the  transactions
contemplated  by this Agreement on the employment  status of any employee of any
Selling Party,  including without limitation,  Designated Employees,  and/or the
termination of employment  with Buyer or any subsidiary  thereof within 120 days
after the Closing  Date of any  employee  who prior to the  Closing  Date was an
employee of any Selling  Party and  thereafter  becomes an employee of Buyer (in
this  latter  case to the same  extent as if any such  employee  were then still
employed by such Selling  Party).  Each Selling Party shall pay all  withholding
tax and similar  obligations  in each case with respect to all employees of such
Selling Party for all periods ending on or prior to the Closing Date.


                                      A-32


                           (c)  Without  limiting  the  foregoing,   Seller  has
adopted and furnished  Buyer with a copy of and Seller shall at its sole expense
offer to its employees the benefits of Seller's Employee Retention Plan included
as part of the  Transition  Plan,  incorporating  bonuses,  incentives and other
contingencies designed to retain employees of the Business of Seller through the
Closing Date.  Seller shall pay for, and indemnify and hold harmless  Buyer from
and against,  all costs  incurred in  connection  with such plan and any and all
claims,  liabilities,  damages and losses associated with or arising out of such
plan.

                           (d) As  soon  as  reasonably  practicable  after  the
Closing  Date,  the Selling  Parties  shall,  at their sole  expense,  cause the
termination  of the  participation  of the  Designated  Employees in all Benefit
Plans  covering such  employees in accordance  with the provisions of such plans
and  applicable law and, as soon as is reasonably  practicable,  shall cause the
trustees,  or other persons responsible for the administration of such plans, to
make  distributions  to all  participants or their  beneficiaries of all accrued
benefits  thereunder  in  accordance  with the  provisions of such Plans and all
applicable  requirements  of  ERISA  and  comparable  foreign  laws,  rules  and
regulations.  The Selling Parties shall pay for, and indemnify and hold harmless
Buyer from and against,  all costs incurred in connection with  terminating such
plans or such participation therein and any and all claims, liabilities, damages
and  losses  associated  with or  arising  out of such  plans  and/or  any  such
termination.

                           (e) All liabilities of the Selling Parties under this
Section shall constitute Excluded Liabilities.


                  6.7 CONSENTS OF THIRD  PARTIES;  GOVERNMENTAL  APPROVALS.  (a)
Each of the Selling Parties will act diligently and reasonably to secure, before
the date initially  scheduled as the Closing Date herein, the consent,  approval
or waiver,  in form and substance  reasonably  satisfactory  to Buyer,  from any
party with respect to the  assignment of the Contracts and all other  contracts,
including without limitation,  any governmental consents,  licenses, permits and
approvals,  and  consents  of  lessors,  landlords,  licensors,   manufacturers,
authors, publishers, suppliers,  distributors, OEMs, VARs and dealers, requested
by Buyer  prior to the  consummation  of the  transaction  contemplated  by this
Agreement;  provided that no Selling Party shall have any obligation to offer or
pay any  consideration  in order to obtain any such consents or  approvals;  and
provided,   further,   that  no  Selling  Party  shall  make  any  agreement  or
understanding  affecting the Business or the Purchased Assets as a condition for
obtaining any such consents or waivers except with the prior written  consent of
Buyer.

                  6.8 FINANCIAL  STATEMENTS.  Between the date of this Agreement
and the Closing Date, Seller shall deliver to Buyer true and complete copies (i)
not later than  twenty-one  days  after the date  hereof,  the Recent  Financial
Statements, (ii) within twenty-one days after the end of each month ended before
the Closing  Date,  an  unaudited  combined  and  combining  balance  sheets and
statements of  operations,  stockholders'  equity and cash flow as of the end of
such month,  prepared and  certified by the chief  financial  officer of Seller,
(iii) as soon as available,  daily and weekly management  reports of the Selling
Parties and (iv) promptly after the same become  publicly  available,  copies of
all reports, registration statements, proxy and information statements and other
documents  filed with the SEC on behalf of Seller prior to the Closing Date. All
such  financial  statements  will be  prepared  at  Seller's  expense  from  the
respective  books and records of Seller and its  subsidiaries in accordance with
generally accepted  accounting  principles  consistently  applied throughout the
periods  covered by such  statements;  and will fairly present the  consolidated
financial  condition of Seller as of their  respective  dates and the results of
operations and changes in the financial condition of Seller and its subsidiaries
for the periods then ended. Notwithstanding the foregoing, any of such financial
statements  that are unaudited  will not  necessarily  reflect  normal  year-end
adjustments,  which  adjustment will not individually or in the aggregate have a
material  adverse  effect upon the business or financial  condition of Seller or
any of its  subsidiaries  taken  as a whole  or  necessarily  contain  footnotes
prepared in accordance  with generally  accepted  accounting  principles.  Buyer
shall have access to the underlying records and work papers sufficient to enable
Buyer's accountants to prepare all financial  statements required to be filed by
Buyer with the SEC in a timely manner.


                  6.9 PREPARATION OF CONSENT SOLICITATION  STATEMENT;  ACTION BY
STOCKHOLDERS.  (a) Seller shall  prepare the Consent  Solicitation  Statement as
promptly as possible after the date hereof and use its best efforts to cause the
preliminary Consent Solicitation  Statement to be filed with the SEC within four
(4) business

                                      A-33


days after the  execution  of this  Agreement.  Seller shall submit the proposed
Consent  Solicitation  Statement to Buyer and its counsel not less than two days
prior  to  submitting  the  Consent  Solicitation  Statement  to the  SEC or the
Stockholders.  Buyer shall furnish Seller with such information concerning Buyer
as shall be required to be included in the Consent Solicitation  Statement,  and
Seller shall be responsible for all other information  included therein.  Seller
shall cause to be  distributed  to the  Stockholders  of record as of the record
date for the Consent Solicitation, in accordance with the applicable regulations
of the SEC and the  applicable  provisions of the Delaware  General  Corporation
Law,  a copy of the  Consent  Solicitation  Statement  filed by Seller  with and
cleared by the SEC. Seller shall use commercially reasonable efforts to mail the
Consent  Solicitation  Statement to  Stockholders  on or before June 6, 1996. If
prior to the Closing  Date either  Seller or Buyer  determines  that the Consent
Solicitation  Statement  needs to be amended or  supplemented in order to comply
with the 1934 Act or the rules and  regulations  promulgated  thereunder  or for
Seller's  representations or warranties in Section 4.16 to be correct,  Buyer or
Seller,  as the case may be,  shall notify the other of such  determination  and
shall deliver to the other such  amendment or supplement as such party  believes
is necessary to comply with the  applicable  regulations  of the SEC and to make
such  representation  and  warranty  correct.  Seller  shall  consider  all such
amendments proposed by Buyer, and shall cause all such amendments or supplements
that  the  parties  reasonably  believe  are  necessary  to  be  mailed  to  the
Stockholders as soon as practicable after such delivery.

                           (b) Seller  shall,  through  its Board of  Directors,
recommend to the Stockholders the adoption of this Agreement and approval of all
other matters in the Consent Solicitation,  and shall use all reasonable efforts
to make the actions  contemplated by the Consent Solicitation to be effective on
or before June 26, 1996. Seller shall keep Buyer apprised of the progress of the
Consent Solicitation from time to time.

                  6.10 INFORMATION PROVIDED TO STOCKHOLDERS. Between the date of
this  Agreement  and the Closing  Date,  Seller shall  deliver to Buyer true and
correct  copies  of all  information,  materials,  notices,  mailings  and other
written communications sent by Seller to its Stockholders or any class or series
thereof.

                  6.11  RECOMMENDATIONS OF BUYER;  TRANSITION.  (a) Each Selling
Party shall consult with and follow (and cause its executive officers to consult
with and follow) the recommendations of Buyer with respect to (i) the management
of contracts,  agreements,  commitments and other understandings or arrangements
to which it is a party, including, without limitation,  renewal, modification or
termination  of any agreement  for the supply of products,  (ii) the granting of
any  rights  or  licenses  or  the  commencement  of  the  orderly  and  gradual
discontinuation of particular programs or operations,  (iii) the discontinuation
of any products,  or the  initiation of any special  promotion or any change (or
announcement  of a change) in its  selling,  pricing,  advertising  or  personal
practices,  (iv) any deviation in the date of a catalog drop or other  deviation
from the  Transition  Plan and (v)  business  policies,  strategies,  decisions,
directives  and tactics  concerning  the  Business  and the  integration  of the
Business with the operations of Buyer;  provided however, that nothing contained
in this  subsection (a) shall require a Selling Party to take or fail to take an
action that, in its reasonable judgment, is likely to give rise to a substantial
penalty or a claim for  damages by any third  party  against it, or is likely to
result in losses to it, or is  otherwise  likely to  prejudice  in any  material
respect or unduly  interfere  with the conduct of its business and operations in
the ordinary course consistent with prior practices, or is likely to result in a
breach by any Selling Party.

                           (b) To facilitate and prepare for the transition from
the current  management  of the Business to  management of the Business by Buyer
and without  limiting the provisions of Section 6.3 hereof,  each of the Selling
Parties shall permit Buyer to have a reasonable  management  presence on site at
each location  from which any part of the Business  shall be conducted and shall
provide such  representatives of Buyer,  without charge,  with reasonable office
space and secretarial  assistance,  as well as access to its telephone and other
systems. The provisions of Section 6.3 shall be applicable to such persons.

                           (c)  Consistent  with the  provisions of Sections 6.1
and 6.5  hereto,  each of the  Selling  Parties  shall  adhere to and follow the
Transition  Plan and use its best efforts and take all steps necessary to manage
the  Business  in order to meet its monthly  plan as provided in the  Transition
Plan and neither of the Selling Parties shall, without the prior written consent
of Buyer, deviate from or take any action


                                      A-34


inconsistent  with the Transition Plan.  Notwithstanding  anything  contained in
this  Agreement to the Contrary,  Buyer shall be entitled,  by written notice to
Seller,  at any time prior to the Closing Date, to take over the  supervision of
and  management  and control of the Business in accordance  with the  Transition
Plan;  provided that Seller shall have previously received written consents from
the holders of a majority of the  outstanding  shares of Common  Stock of Seller
approving  this  Agreement.  Each of the Selling  Parties shall  continue  their
management  responsibilities in accordance with the provisions of this Agreement
until the Closing Date or such earlier date as Seller shall receive such written
notice from Buyer.

                           (d) Upon Buyer actually  taking over the  supervision
and  management  control of the  Business  operated by any or all of the Selling
Parties as contemplated by and pursuant to the Transition  Plan,  Buyer and such
Selling  Party  shall  enter  into a joint  written  confirmation  thereof.  For
purposes of allocating the risk of the operations of the Business  between Buyer
and the Selling Parties and determining  adjustments to the Purchase Price,  the
"Closing Date" solely with regard to Sections 2.4, 2.5, 2.6, 4.5, 4.6, 4.8, 4.9,
4.10  and  4.13  hereof  shall  be  deemed  to  be  the  date  of  such  written
confirmation;  provided,  that the actual Closing shall occur, and all Purchased
Assets shall be  transferred  by the Selling  Parties to and the Purchase  Price
paid by Buyer,  as set forth in  Article  3,  without  regard to such  change in
management (except as contemplated by Sections 3.6(b) and (d) hereof).

                           (e) No advice,  recommendation,  management presence,
request,  notice or confirmation by Buyer nor  participation  in or take-over of
supervision  or  management  of  the  Business  under  this  Section  6.11,  the
Transition  Plan or otherwise  shall affect or impair any of the rights of Buyer
under this  Agreement or act as or constitute a waiver of any of the  provisions
of this Agreement, including without limitation, the provisions of Sections 3.6,
7.7 and 7.8 and Articles 8 and 9 hereof,  or release any Selling  Party from any
covenant,  agreement or obligation required by the terms of this Agreement to be
complied with or performed by it.

                  6.12  BOOKS AND  RECORDS.  Each of the  Selling  Parties  will
maintain  its books,  accounts  and records in the usual,  regular and  ordinary
manner, and on a basis consistent with prior periods,  and will duly comply with
all legal and accounting  requirements  applicable thereto and to the conduct of
its business.  In  maintaining  its accounting  records,  neither of the Selling
Parties will make any change in the accounting  methods or practices followed or
in the  depreciation  policies adopted in connection with the preparation of the
financial statements heretofore delivered to Buyer.


                                    ARTICLE 7

                  7.      FURTHER AGREEMENTS.

                  7.1     BULK SALES COMPLIANCE. Each Selling Party shall comply
with  the  provisions  of  any  applicable  bulk sales law or comparable statute
relating to notice to and rights of creditors  of  a Selling Party in connection
with the transfer of the Purchased Assets and Business, or the execution of this
Agreement and the consummation of the transactions contemplated hereby.  To the
extent any such bulk sales law or comparable  statute  requires  Buyer to assure
that the  proceeds of the  transfer  are applied so far as  necessary to pay any
Excluded  Liabilities,  Seller  shall (from and after the  Closing  Date) pay or
cause to be paid (or provide for payment of, in a manner reasonably satisfactory
to Buyer) any claim or debt of a Selling  Party which is payable with respect to
an Excluded  Liability  and for which  Buyer  would be liable  under such law or
statute if not paid by a Selling Party.

                  7.2 SALES AND OTHER TAXES.  Each  Selling  Party shall pay all
sales  tax,   transfer  tax,   intangibles  tax,  filing  fees,   recording  and
registration fees and similar  government charges applicable to the transactions
contemplated by this Agreement,  including,  without  limitation,  all taxes and
charges  payable,  if any, upon the transfer of title to any  Purchased  Assets.
Buyer and the Selling Parties will cooperate to prepare and file with the proper
public officials, as and to the extent available and necessary,  all appropriate
sales tax exemption  certificates or similar  instruments as may be necessary to
avoid the  imposition  of sales,  transfer and similar  taxes on the transfer of
Purchased Assets pursuant hereto.



                                      A-35

                  7.3 BROKERAGE AND FINDER'S FEE. Buyer  represents and warrants
to the Selling Parties and the Selling  Parties jointly and severally  represent
and warrant to Buyer, that no person is entitled to any brokerage commissions or
finder's fees in connection with the transactions contemplated by this Agreement
as a  result  of any  action  taken  by it or any of its  affiliates,  officers,
directors or employees, other than to Broadview Associates and Unterberg Harris.
The Selling  Parties agree jointly and severally  that they will pay all amounts
due to Broadview  Associates,  and Buyer agrees that it will pay all amounts due
to Unterberg  Harris,  arising out of any services  rendered by it in connection
with this  Agreement  or the  transactions  contemplated  hereby  pursuant  to a
separate agreement with such firm.

                  7.4  SETTLEMENT  OF  ASSUMED  LIABILITIES.  From and after the
Closing Date, Buyer shall have complete control over the payment,  settlement or
other disposition of, or any dispute involving, any Assumed Liability, and Buyer
shall have the right to conduct  and control all  negotiations  and  proceedings
with respect thereto. Each Selling Party will notify Buyer promptly of any claim
made with respect to any such  obligation or liability and will not, except with
the prior written consent of Buyer,  voluntarily  make any payment of, or settle
or offer to settle,  or  consent to any  compromise  with  respect  to, any such
obligations or liabilities.  Each Selling Party will cooperate with Buyer in any
reasonable  manner  requested by Buyer in connection  with any  negotiations  or
proceedings involving any such obligations or liabilities.

                  7.5 NAME CHANGE.  Each Selling  Party will change its name and
will  cooperate  with  Buyer  to  enable  Buyer to use the  name  "The  Software
Developer's  Company" and/or any names similar thereto which Buyer may designate
by executing and filing such forms with the State of Delaware and in Germany and
with such other  jurisdictions  as shall be  reasonably  necessary to effectuate
such change in all relevant  jurisdictions  and/or as Buyer shall request and by
taking  such  other  actions  as  shall  be  reasonably  requested  by  Buyer to
effectuate such change.  In furtherance  thereof,  at the Closing,  Seller shall
deliver to Buyer a certificate of amendment to its certificate of  incorporation
changing the name of Seller to a name other than any of the Marks, Buyer's Marks
or any  name  similar  thereto,  and  SDEV  Germany  shall  deliver  to  Buyer a
certificate of amendment to its certificate of  incorporation  changing the name
of SDEV Germany to a name acceptable to Buyer.  Nothing  contained  herein shall
require a Selling Party to liquidate or dissolve itself.

                  7.6 REFERRAL. Each Selling Party shall use its best efforts to
refer all  requests  for and  forward  all orders for  products to Buyer at such
telephone  number and address as Buyer from time to time  informs  such  Selling
Party.  The Selling Parties and Buyer shall each attempt in good faith to direct
or deliver to the other all incoming mail,  telephone or other communications or
deliveries  which are not received by the  appropriate  party (that is, Buyer in
the case of matters or  materials  pertaining  to the  Business or Seller in the
case of matters or materials pertaining to the Excluded Assets).

                  7.7 BREAK-UP FEE. (a) Subject to and upon the  occurrence of a
"Break-up Event" (as defined in Subsection  7.7(b) below),  Seller shall pay, in
immediately  available  funds,  to Buyer,  at the  offices of its counsel in New
York, New York, the "Break-up Fee" specified in subsection 7.7(c) hereof.

                           (b)  The following shall each be a "Break-up Event":

                    (i) Any Selling Party (or any successor,  assign, trustee or
custodian  thereof) shall execute or the Board of Directors of any Selling Party
shall  authorize  or approve  (with or without  and  whether or not  subject to,
diligence,  financing or other  conditions),  or publicly announce or confirm an
agreement  with any group,  entity or person other than Buyer  providing for the
acquisition  of all or any portion of the Business by such other party,  whether
by merger,  purchase of assets or stock, purchase of claims against such Selling
Party or its estate,  plan of  reorganization,  liquidation or otherwise  (other
than the sale of inventory  for fair  consideration  in the  ordinary  course of
business,  and the sale of obsolete tangible property which is replaced by other
tangible property at least the functional equipment thereof);

                    (ii) A Change of Control of Seller or any  subsidiary  shall
occur. For purposes of this paragraph, "Change of Control" shall mean:

                                        (A) a stock  purchase of any "person" or
         "entity" (as such terms are used in Sections 13(d) and 14(d) (2) of the
         Securities Exchange Act of 1934, as amended) who then owns or by virtue
         of  such  purchase   becomes  the  beneficial  owner  of,  directly  or
         indirectly,  voting


                                      A-36


         securities  of  Seller  or of any of the  subsidiaries,  or  rights  or
         options  with  respect  thereto  or  securities   convertible  into  or
         exchangeable for any of same,  representing 35% or more of the combined
         voting power of the then outstanding voting securities of Seller or any
         of its Subsidiaries,

                                        (B) any change in the composition of the
         Board of  Directors  of Seller or any  subsidiary  in any period  which
         involves a majority of such directors, or

                                        (C)  any  proxy,  voting  trust,  or any
         voting or other  agreement  by any of the  persons  listed on  Schedule
         4.16, or any management  agreement,  having the effect of  transferring
         the power or authority  (whether or not exercised) to influence control
         (affirmatively   or  negatively)  over  Seller,  a  subsidiary  or  its
         operations (other than covenants in a loan or credit agreement in favor
         of the  holder of the  secured  indebtedness  of Seller  following  the
         acquisition and other than agreements in favor of Buyer).

                 (iii)  The   withdrawal   from  this   Agreement  by  Buyer  as
contemplated  by Section 3.6(d) hereof,  or the termination of this Agreement by
Buyer as contemplated by Section 9.1(b) hereof.

                 (iv) Buyer  shall  fail to  receive,  by 5:00 p.m.  on June 15,
1996, duly and validly approved written consents from the holders of record of a
majority  of the shares of capital  stock of Seller  entitled  to consent in the
Consent  Solicitation  with  respect to and in favor of the sale of the Business
contemplated hereby and other matters to be covered by the Consent Solicitation,
as  required  by the  Delaware  General  Corporation  Law,  the  Certificate  of
Incorporation of Seller and all applicable federal and state securities laws.

                           (c) If a Break-up  Event shall have occurred prior to
April 30, 1997, then the Break-up Fee shall be $250,000;  provided,  that if the
applicable Break-up Event shall be as set forth in clause (iv) of Section 7.7(b)
above,  or if another  Breakup  Event shall occur prior to  satisfaction  of the
condition  set forth in Section  3.6(h) above  (provided  that Seller shall have
until  June 15,  1996 to  satisfy  such  condition),  then in any such  case the
Break-up Fee shall be $1,000,000; provided, that the obligation of Seller to pay
such Break-up Fee in respect of a Break-up Event set forth in any of clause (i),
(ii) or (iii) of Section  7.7(b) above shall be subject to the  satisfaction  of
the following conditions:

                 (i) Buyer  shall not have  theretofore  exercised  any right or
stated its intent to  terminate or not to perform  this  Agreement,  except as a
consequence  of the  failure  of a  Selling  Party to  perform  its  obligations
hereunder;

                 (ii) the  representations  and warranties of Buyer contained in
this  Agreement  shall have been true and correct in all  material  respects and
Buyer shall have  performed all of its  obligations  under the this Agreement to
the extent  required  to be  performed  on or prior to the date of the  Break-up
Event; and

                 (iii)  consummation  of the  transaction  contemplated  thereby
shall not have been prevented by the failure of any condition to the obligations
of a Selling Party set forth in the this  Agreement to have been  satisfied as a
consequence of any act or omission by Buyer.

                           (d)     The obligations of Seller to pay the Break-up
Fee  shall be  absolute  and  unconditional  and shall  not be  affected  by any
circumstances,   including,  without  limitation,  any  set-off,   counterclaim,
recoupment,  defense or other right which any Selling  Parties may have  against
Buyer or any principal thereof,  or anyone else. Neither Buyer nor any principal
thereof shall be required to mitigate its or his damages.

                           (e)     If  a  Break-up  Event  occurs,  Buyer  shall
nevertheless  continue to be entitled to make  competing  bids for any or all of
the business of the Selling  Parties (and to present the relative merits of bids
it may  make  to  parties  in  interest)  but in the  event  that  Buyer  is the
successful  bidder,  or if Buyer  shall  receive a Break-up  Fee  hereunder  and
thereafter  close the  acquisition  contemplated  hereby,  then Seller  shall be
entitled to offset from the Purchase Price the Break-up Fee received by Buyer.



                                      A-37


                  7.8 NO SHOP.  From the date hereof until the expiration of the
"Restricted Period" described below, (i) Seller agrees,  directly or indirectly,
without  Buyer's prior written  consent,  that it shall not and shall not permit
any  subsidiary  to (A)  offer or  convey  any of the  Purchased  Assets  or the
Business (except only the sale of  non-exclusive  licenses of software in object
code form to end users and other  inventory  for fair  consideration  and in the
ordinary course of business consistent with past practices),  (B) issue, sell or
purchase any shares of any class or series of any of the issued and  outstanding
capital stock of Seller or any  subsidiary or any security  convertible  into or
exchangeable  for such stock or any option or warrant with respect to such stock
(except  options  granted under existing stock option plans and shares of Seller
capital stock  issuable upon the exercise or conversion of options,  rights,  or
securities  presently  outstanding),  or (C) merge or  consolidate  with another
entity,  and (ii)  neither of the  Selling  Parties  nor anyone  acting on their
behalf will solicit,  entertain or encourage  inquiries or  proposals,  or enter
into,  pursue, or carry on any discussions or negotiations,  with respect to any
transaction  of the type  referred  to in clause  (i) above  with any  person or
entity  other  than  Buyer.  Seller  will  immediately  cease  and  cause  to be
terminated any existing activities, discussions or negotiations with any parties
conducted  heretofore in respect of any such  transaction.  Without limiting the
generality  of,  or  providing  an  exception  to  the  foregoing,  if an  offer
unsolicited by Seller, its investment bankers or their  representatives,  agents
or others is received by Seller  prior to the signing of this  Agreement  or the
earlier  approval  by the  Board of  Directors,  consistent  with the  fiduciary
obligation Seller may then owe to its stockholders and to the extent required by
applicable  law,  such offer may be  communicated  to the Board of  Directors of
Seller,  provided  that  Seller will not provide  information  to such  offeror.
Seller  will  promptly  advise  Buyer  of  the  identity  of  such  offeror  and
communicate  to Buyer the terms of any oral inquiry or proposal which it or they
may  receive  and  deliver  to Buyer a copy of any such  offer in  writing.  For
purposes of this Section,  such an unsolicited  offer shall not include an offer
by any offeror who has previously submitted an offer or proposal for, or had (or
is currently having)  negotiations with Seller. Buyer will have the right, prior
to any other person, firm or corporation (including such offeror), to enter into
an agreement to purchase the  Purchased  Assets and the Business  from Seller at
the same price and for the same terms and conditions as offered by such offeror.
Without  limiting the rights of Buyer to pursue any remedies,  the parties agree
that  damages are not an adequate  remedy for a breach of this  Section and that
the obligations hereunder may be specifically enforced.

                  The  "Restrictive  Period" shall continue until the expiration
of the earlier of (a)  forty-five  (45) days after the date of the execution and
delivery of this Agreement by all parties, and (b) the Closing.

                  If  requested  by Buyer,  Barry N. Bycoff  shall  exercise all
vested options at their own expense.

                  7.9  TEMPORARY  EXTENSION  OF  OCCUPANCY.  Each of the Selling
Parties  agrees to permit after the Closing Date the temporary  continuation  of
the occupancy of the Business in its current space until Buyer makes alternative
arrangements and so notifies Seller, or until the expiration of thirty (30) days
from  the  Closing  Date,  whichever  is  earlier.  Such  occupancy  shall be in
accordance with a short-term facilities lease in the form of Exhibit 7.9 hereto,
pursuant to which Buyer will agree to reimburse  Seller for the pro rata portion
of costs  incurred on account of the  continuation  of such  occupancy  from and
after the second Friday after the Closing Date,  upon  presentation  of invoices
therefore  and proof of  payment,  and Seller  will agree to make  available  to
Buyer, as a contract  provider,  employees of Seller that Buyer wishes to assist
it temporarily through such period of occupancy.

                  7.10  Non-Competition.   (a)  The Selling Parties will not and
will not permit any parent or subsidiary to, for a period of ten (10) years from
the Closing Date (the "Limited Period"):

                           (i)  directly  or  indirectly,  anywhere  within  the
United States and Germany (the "Territory"), own, manage, operate or control, or
participate  in the  ownership,  management,  operation  or  control  of,  or be
connected  with or have any interest in, as a  stockholder,  agent,  consultant,
partner  or  otherwise,   or  refer  or  exploit  any  customers,   business  or
opportunities  to or with, or otherwise  assist in any manner any business which
is  competitive  within the  Territory  with the  Business  and/or any  business
related or similar to the Business; or


                                      A-38


                           (ii)  without the express  prior  written  consent of
Buyer,  directly or indirectly employ or attempt to employ, or knowingly arrange
or solicit to have any other person or entity employ,  any person who heretofore
has been, or is, on the date hereof or hereafter, in the employ of either of the
Selling Parties or Buyer.

For purposes  hereof,  the sale or distribution of software in any and all media
and advertising and promotional services in each case through catalogs and other
direct mail  publications,  web site,  Internet,  Intranet and other  on-line or
electronic communications or distribution,  and corporate reseller and wholesale
operations, shall be deemed competitive with the Business, except that a Selling
Party may provide product  integration and consulting and support  services as a
value  added  reseller or systems  integrator  of  software  products  providing
Internet,  Intranet and other on-line network security protection for electronic
or enterprise-wide  communications  for corporate  enterprises doing business on
the Internet;  provided that any third-party software products being distributed
by Buyer are offered by Seller as a component of network  security  services and
not on a stand-alone basis.

                  (b) Since Buyer will be irreparably  damaged if the provisions
of Section 7.10(a) above are not specifically enforced,  Buyer shall be entitled
to an injunction  restraining any violation or attempted violation of any of the
provisions of this Section  (without any bond or other security being required),
or any other appropriate decree of specific performance. Such remedies shall not
be exclusive and shall be in addition to any other remedy which Buyer may have.

                  7.11 PLANT  CLOSINGS.  Each of the  Selling  Parties  shall be
responsible for making any and all filings with and reports to any  governmental
authorities and furnishing any and all notices to employees and others under all
laws, rules and regulations,  domestic and foreign, relating to the closure of a
plant  or  facility,  the  reduction  of a  work  force  or the  termination  of
employment  of any  employee,  including  without  limitation,  under WARN,  the
Massachusetts   Reemployment  Assistance  Program  and  the  German  Civil  Code
(collectively,  "Work Force Laws").  Subject to Section 2.8, the Selling Parties
shall be responsible for making,  prior to or as soon as reasonably  practicable
after the Closing Date, all payments to employees and others required under such
laws, including, without limitation all such payments contemplated by the German
Shut-Down  Plan,  and using  their  best  efforts to obtain  releases  from such
employees  and  others  in  favor  of  Buyer  and  its  subsidiaries  reasonably
satisfactory  to Buyer.  All such  filings,  reports and  notices  shall be made
within such time period as shall be  prescribed  by  applicable  law, and in any
event  within  ten days  from the date  hereof.  Set  forth as item  7.11 to the
Disclosure  Schedule is a  calculation  of such payments for each of the Selling
Parties.

                  7.12 RECORD  RETENTION.  Buyer agrees that for a period of not
less than six years  following  the  Closing  Date it shall  not,  and shall not
permit  any other  person  to,  destroy  or  otherwise  dispose of any Files and
Records  existing  on or before the Closing  Date except in a manner  consistent
with policies  approved by counsel for Buyer in light of applicable  statutes of
limitation.  For a period of six years following the Closing Date,  Buyer agrees
that  it  shall  upon  reasonable  notice  make  available  to  Seller  and  its
representatives  and agents all Files and Records relating to the Business on or
before the Closing Date,  and permit Seller and its  respective  representatives
and agents to examine, make extracts from and, at their expense, copy such Files
and Records  relating to the  Business on or before the Closing Date at any time
during normal  business  hours for any proper  purpose  relating to the Excluded
Liabilities.  Buyer shall have the right to destroy all or part or the Files and
Records  relating to the  Business on or before the Closing Date after the sixth
anniversary  of the Closing Date or at an earlier time by giving  Seller  thirty
days'  prior  written  notice of such  intended  disposition  and by offering to
deliver to  Seller,  at  Seller's  expense,  custody  of such Files and  Records
relating to the  Business  on or before the Closing  Date as Buyer may intend to
destroy;  if Buyer  delivers any Files and Records to Seller,  Seller  agrees to
retain such Files and Records and the  provisions  of this  Section  shall apply
thereto with Seller having the rights and  obligations of Buyer and Buyer having
the rights and  obligations of Buyer and Buyer having the rights and obligations
of Seller.


                                      A-39


                                    ARTICLE 8

                  8.  INDEMNIFICATION.

                  8.1  OBLIGATION TO INDEMNIFY.

                           (a)  Buyer hereby assumes and agrees to indemnify and
hold  each Selling Party harmless from,  against and in respect of, and shall on
demand reimburse the Selling Parties for:

                                    (i) any and all Assumed Liabilities;

                                    (ii) any and all loss, liability,  damage or
deficiency   suffered  or  incurred  by  a  Selling  Party  resulting  from  any
misrepresentation  or  breach  of  warranty  by Buyer or  nonfulfillment  of any
covenant to be  performed or complied  with by Buyer under this  agreement or in
any  agreement,  certificate,  document  or  instrument  executed  by Buyer  and
delivered to Seller pursuant hereto or in connection with this Agreement; and

                                    (iii)  all  actions,   suits,   proceedings,
claims,  demands,   assessments,   judgments,  costs  and  expenses,   including
reasonable  attorneys'  fees,  incident to any of the  foregoing,  or reasonably
incurred in  investigating  or  attempting to avoid any of same or to oppose the
imposition  thereof or in enforcing  any of the  obligations  under this Section
8.1(a).

                           (b)  The Selling Parties jointly and severally hereby
assume  and  agree  to  indemnify and hold Buyer harmless  from,  against and in
respect of, and shall on demand reimburse Buyer for:

                                    (i) any and all Excluded Liabilities;

                                    (ii) any and all loss, liability,  damage or
deficiency suffered or incurred by Buyer resulting from any misrepresentation or
breach of  warranty  or  nonfulfillment  of any  covenant  by Seller  under this
agreement  to be performed or complied  with or in any  agreement,  certificate,
document  or  instrument  executed  by a Selling  Party and  delivered  to Buyer
pursuant hereto or in connection with this Agreement;

                                    (iii) any and all loss,  liability,  damage,
cost or expense  suffered or  incurred  by Buyer in respect of or in  connection
with  any  and  all  debts,  liabilities  and  obligations  of,  and any and all
violation  of laws,  rules,  regulations,  codes or orders  by a Selling  Party,
direct  or  indirect,  fixed,  contingent,  legal,  statutory,   contractual  or
otherwise,  which  exist at or as of the  Closing  Date or which arise after the
Closing  Date but  which  are  based  upon or arise  from any act,  transaction,
circumstance, sale of goods or services, state of facts or other condition which
occurred  or existed on or before the Closing  Date,  whether or not then known,
due or  payable,  except to the extent  specifically  assumed by Buyer under the
terms of this Agreement;

                                    (iv) any and all  loss,  liability,  damage,
cost or expense  suffered  or  incurred  by Buyer based on or arising out of the
infringement  or alleged  infringement  of  products of the  Business  sold by a
Selling Party of the Proprietary Rights of any third party;

                                    (v)  any and all  loss,  liability,  damage,
cost or expense  suffered  or  incurred  by Buyer based on or arising out of any
defective or allegedly  defective product or service warranty and/or third party
liability  claims  (whether  alleged in  contract,  tort,  strict  liability  or
otherwise),  which exist at or as of the  Closing  Date or which arise after the
Closing  Date but  which  are  based  upon or arise  from any act,  transaction,
circumstance,  sale of goods or services, state of fact or other condition which
occurred  or  existed  on  or  before  the  Closing  Date,  including,   without
limitation,  any products  manufactured,  assembled,  sold or  distributed  by a
Selling Party or its predecessors in interest at any time;

                                    (vi) any and all  loss,  liability,  damage,
cost or expense  suffered or incurred by Buyer based on or arising  from (A) the
presence of any  Hazardous  Substance on or about any  premises  occupied by any
Selling Party or any hazardous discharge on or prior to the Closing Date, and/or
any environmental complaint,  and/or the failure to obtain any license or permit
required in connection  with any Hazardous  Substance or hazardous  discharge or
the  retention,  disposal,  treatment or use


                                      A-40


thereof, and/or arising out of any noncompliance with any environmental,  health
or  safety  law,   ordinance,   rule  or  regulation  (each,  an  "Environmental
Requirement"),  in each  case,  based on or arising  from any act,  transaction,
state of facts or other  condition  which  occurred  or existed on or before the
Closing  Date,  whether or not then known,  (B) any personal  injury  (including
wrongful death) or property damage (real or personal)  arising out of or related
to any  hazardous  discharge,  the  presence,  use,  disposal or  treatment of a
Hazardous Substance, or noncompliance with any Environmental Requirement,  on or
prior to the Closing Date,  and/or (C) any  environmental  complaint  and/or any
demand of any government  agency or authority  prior to, on or after the Closing
Date which is based upon or in any way related to any hazardous  discharge,  the
presence,   use,  disposal  or  treatment  of  a  Hazardous  Substance,   and/or
noncompliance  with any  Environmental  Requirement  on or prior to the  Closing
Date, and including,  without limitation and in each such case under this clause
(vi),  the  reasonable  costs and expenses of all remedial  action and clean-up,
attorney and consultant fees, investigation, sampling and laboratory fees, court
costs and  litigation  expense and costs  arising out of  emergency or temporary
assistance  or  action  undertaken  by or as  required  by any  duly  authorized
regulatory body in connection with any of the foregoing;

                                    (vii)  any and all loss,  liability  damage,
cost or expense  suffered or incurred by Buyer by reason of  noncompliance  with
the provisions of the bulk transfer provisions of the Uniform Commercial Code or
any other bulk transfer law of any  jurisdiction,  or with the provisions of any
and all Work Force Laws (including, without limitation, the failure of a Selling
Party to satisfy all obligations to its current employees for wage continuation,
severance,  reemployment  assistance and termination pay and other benefits), in
connection with any of the transactions  contemplated by this Agreement,  except
to the extent of liability specifically assumed by Buyer under the terms of this
Agreement;

                                    (viii) any and all loss, liability,  damage,
cost or  expense  suffered  or  incurred  by Buyer by reason of any claims of or
entitlements to severance pay,  termination pay and/or other benefits arising or
accruing or claimed to arise or accrue with  respect to any  employee of Seller,
whether by reason of or in connection with any of the transactions  contemplated
by this  Agreement or otherwise  to the extent based on any  employment  of such
employee by any Selling Party;

                                    (ix) any and all taxes,  including,  without
limitation,  income,  franchise,  property,  sales, use, added value, employees'
income   withholding  and  social   security  taxes,   and  all  assessments  or
governmental  charges  imposed by the United States or by any foreign country 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 any Selling Party in connection  with or arising out of the operation
of its business on or prior to the Closing  Date and all interest and  penalties
thereon; and

                                    (x) all actions, suits, proceedings, claims,
demands,  assessments,  judgments,  costs  and  expenses,  including  reasonable
attorneys'  fees,  incident to any of the foregoing,  or reasonably  incurred in
investigating  or  attempting  to avoid any of same or to oppose the  imposition
thereof or in enforcing any of the obligations under this Section 8.1(b).

                  8.2 SURVIVAL;  LIMITATIONS. (a) The respective representations
and  warranties of the parties  contained in this Agreement or in any agreement,
instrument or document delivered pursuant hereto and  indemnification in respect
thereof  shall  survive the Closing  Date until April 30,  1998,  except for the
provisions of Sections 4.11, 4.12, 4.15, 4.16 and 8.1(b)(ix) hereof, which shall
survive for thirty (30) days beyond the full period of all  applicable  statutes
of limitations  (giving effect to any waiver,  mitigation or extension thereof),
and except for the  provisions  of Sections  4.2,  4.5, 4.6 and 4.8 hereof which
shall  survive  the  Closing  Date  without  time  limit.   Notwithstanding  the
foregoing, individual representations and warranties referred to in this Section
8.2(a) shall  survive the periods  specified if notice of  misrepresentation  or
breach thereof  giving rise to such right of indemnity  shall have been given as
herein  provided  to the party or parties  against  whom such  indemnity  may be
sought prior to the expiration of such periods, and the covenants and agreements
of parties hereto  contained in this  Agreement or any agreement,  instrument or
document delivered pursuant hereto and  indemnification in respect thereof shall
survive the Closing Date without time limit.


                                      A-41


                           (b)   No  party  hereto shall have an indemnification
obligation pursuant to this Article 8 in respect of any representation, warranty
or  covenant  unless  such party  shall  have  received  from the party  seeking
indemnification  written  notice of the existence of the claim for or in respect
of which  indemnification is sought. Such notice shall set forth with reasonable
specificity  (i) the basis under this  Agreement,  and the facts that  otherwise
form the basis,  of such  claim,  (ii) an  estimate  of the amount of such claim
(which  estimate  shall not be conclusive of the final amount of such claim) and
an explanation of the calculation of such estimate, including a statement of any
significant  assumptions  employed therein,  and (iii) the date on and manner in
which the party  delivering  such notice  became aware of the  existence of such
claim.

                           (c)   Notwithstanding   anything   to  the   contrary
contained in this Agreement, the Selling Parties shall not be required hereunder
to indemnify or hold Buyer or any affiliate  thereof harmless against damages or
other losses until such time as the aggregate amount of all losses, liabilities,
damages,  and expenses of indemnitees based thereon or resulting therefrom shall
exceed  $75,000 (the  "Liability  Cushion"),  at which time the Selling  Parties
jointly and severally  shall be responsible  without  regard to such  threshold;
provided, however, that such Liability Cushion shall not apply to or include (A)
any  obligations  of the  Selling  Parties  for  Excluded  Liabilities  or under
Sections 2, 6 or 7 hereof,  or any other  covenant or  agreement  of any Selling
Party (as opposed to their  representations and warranties) relating to a period
after the Closing contained in this Agreement,  or (B) any losses,  liabilities,
damages and expenses in respect of misrepresentations or breaches of warranty as
to title  contained  in  Sections  4.5 or 4.6  hereof,  taxes or other  payments
contained in Sections 4.11 or 4.12,  litigation  contained in Section 4.7, or as
to the Consent  Solicitation  Statement  or Consent  Solicitation  contained  in
Section 4.16 hereof; provided, further, however, that the aggregate liability of
the Selling  Parties under this Agreement to Buyer shall not exceed the Purchase
Price theretofore actually received by the Selling Parties (including the Escrow
Fund).

                           (d)   In  the  event  that  a  Selling  Party becomes
liable to Buyer hereunder,  the Selling Parties shall be entitled to a credit or
offset  against  any such  liability  an amount  equal to (i) the net  amount of
insurance proceeds received by Buyer in respect of such indemnifiable  loss, and
(ii) except to the extent already provided for in Section 8.2(e) or elsewhere in
this Agreement,  the present value (as calculated  pursuant to Section 8.2(e) of
any net tax benefit, if any,  attributable to such loss and actually realized by
Buyer during any taxable  period after the Closing Date in  connection  with the
loss or damage  suffered  by it which  forms the basis of the  liability  of the
Selling  Parties'  liability  hereunder.  Such tax benefit shall be equal to the
product of (x) any allowable tax deduction attributable to such loss (reduced by
any tax  income  or tax  basis  reduction  resulting  from  the  receipt  of any
indemnity  payment in respect of such loss)  which was or will be  available  in
computing  any tax owed by Buyer for any taxable  period  after the Closing Date
and (y) the maximum  marginal  rate of such tax payable by Buyer for any taxable
period in which such deduction was or will be available  after first  reflecting
all other items of income,  gain,  deduction,  loss or credit (including but not
limited to any net operating loss) for such taxable period.

                           (e) Whenever any  indemnification  payment is made by
any  party  and  such  payment  is  includable  in  the  taxable  income  of the
indemnified  party for purposes of any tax, such payment shall be adjusted to an
amount that will provide the  indemnified  on an after-tax  basis with an amount
equal to the amount of the  underlying  indemnification  claim.  For purposes of
calculating  the adjustment to the  indemnified  party pursuant to the preceding
sentence, if any, the following items shall be taken into account: (A) all taxes
imposed with respect to the accrual or receipt of such  indemnification  payment
(as the same may be increased pursuant to this Section 8.2(e)),  and (B) any tax
savings (including  without  limitation any credit,  deduction or other benefit)
realized  or to be  realized  by the  indemnified  party as a result  of (i) the
payment  or  accrual  of  the  amounts  in  respect  of  which  the   underlying
indemnification  payment and any additional payments to be made pursuant to this
Section 8.2(e) to or on behalf of the  indemnified  party hereunder is made, and
(ii) if the payment to or on behalf of the indemnified  party hereunder  relates
to taxes, any additional tax benefit that the indemnified party will be entitled
to  receive  as a result of any tax  adjustment  to which  such  indemnification
payment relates.  For purposes of the preceding  sentence,  when the indemnified
party  will  receive  a tax  savings  in a  year  following  the  tax  year  the
indemnification  is made,  the value of the tax savings shall be calculated on a
present value basis, and the discount rate used shall be the rate set forth from
time to time under the  authority  of  Section  7520(a)(2)  of the Code.


                                      A-42


To the extent that any  disagreements  relating to this Section  8.2(e) arise in
regard to tax effecting any indemnification  payment, and such disagreements are
not  resolved  by mutual  agreement,  such  agreements  shall be  resolved by an
accounting firm in the manner set forth in Section 2.6.

                           (f)   Except  as  otherwise  provided  in  the Escrow
Agreement,   and  subject  to  the   provisions  of  Section  8.4  hereof,   any
indemnification  payment  shall be made not later  than  thirty  (30) days after
receipt by the  indemnifying  party of a request  for  indemnification  from the
indemnified party specifying that an indemnifiable amount has been paid by or is
payable  by  such  indemnified  party  and the  amount  thereof,  and  any  such
indemnification  payment  that is not made when due shall bear  interest  at the
rate of ten percent (10%) per annum for each day until paid.

                           (g)   To  the  extent that a Selling Party liquidates
or dissolves or  distributes  assets after the Closing Date,  the  provisions of
this Article 8 shall be  applicable  to those persons or entities who shall then
be stockholders of such Selling Party, on the same terms and subject to the same
limitations as are applicable to such Selling Party.

                  8.3 CLAIMS. Buyer shall promptly give Seller written notice of
any matter which Buyer has determined has given or which Buyer expects is likely
to give rise to a right of  indemnification  under this  agreement  stating  the
amount of the loss,  if known,  provided  that  failure to give any such  notice
shall not reduce the  indemnity  available  hereunder  except to the extent such
failure  increased the amount to be indemnified  hereunder.  The obligations and
liabilities  of the Selling  Parties  under this  Article 8 with respect to loss
arising from claims of any third party (including, without limitation, claims by
any assignee or successor of Buyer or any governmental  agency) that are subject
to the  indemnification  provided for in this Article 8  ("Third-Party  Claims")
shall be governed by and be contingent upon the following  additional  terms and
conditions:  if Buyer shall receive notice of any Third-Party Claim, Buyer shall
give Seller  prompt  written  notice  thereof and shall  permit  Seller,  at its
option,  to participate in the defense of such  Third-Party  Claim by counsel of
its own  choosing  and at its  expense,  provided  that failure to give any such
notice shall not reduce the indemnity  available  hereunder except to the extent
such  failure  increased  the  amount  to be  indemnified  hereunder.  If Seller
acknowledges in writing its obligation to indemnify Buyer hereunder  against any
loss,  damage,  cost or expense  that may  result  from such  Third-Party  Claim
(subject to the  limitations  set forth in Section 8.2, if  applicable),  Seller
shall be  entitled,  at its  option,  to assume and  control the defense of such
Third-Party  Claim at its expense and through  counsel of its choice if it gives
prompt written  notice of its intention to do so to Buyer.  Buyer shall have the
right  to  employ  separate  counsel  and  participate  in the  defense  of such
Third-Party Claim which has been assumed by Seller, but the fees and expenses of
such  counsel  shall be at the expense of Buyer unless  either of the  following
conditions  exists (in which case the fees and expenses of such counsel shall be
at the expense of Seller): (i) Seller has agreed in writing to pay such fees and
expenses,  (ii) Seller,  or Seller's  counsel,  is not diligently  pursuing such
defense or (iii) Buyer has defenses which are different from those of Seller. If
Seller  exercises its right to assume the defense  against any such  Third-Party
Claim as provided  above,  Buyer shall cooperate with Seller in such defense and
make available to Seller, at Seller's expense, all pertinent records,  materials
and  information in its possession or under its control  relating  thereto as is
reasonably required by Seller.  Similarly,  if Buyer is, directly or indirectly,
conducting  the  defense  against  any  such  Third-Party  Claim,  Seller  shall
cooperate  with Buyer in such defense and make available to it all such records,
materials  and  information  in its  possession  or under its  control  relating
thereto as is reasonably  required by Buyer.  No such  Third-Party  Claim may be
settled by either  Buyer or Seller  without  the  written  consent of the other,
which consent shall not be unreasonably withheld.

                  8.4 ARBITRATION.  (a) The parties hereto agree that they shall
use  their  best  efforts  to  settle  amicably  any  disputes,  differences  or
controversies  arising  among  the  parties  out of or in  connection  with  the
indemnification  provisions  of this  Agreement.  However,  any  such  disputes,
differences  or  controversies,  if not so settled within thirty (30) days after
occurrence  thereof,  shall be submitted to arbitration  in accordance  with the
rules  and  procedures  of  the  American  Arbitration  Association,   by  three
arbitrators  appointed  in  accordance  with such  rules,  at the request of any
party; provided,


                                      A-43


however,  that  nothing  contained  herein  shall  prevent  the party or parties
hereinafter  indicated from pursuing any and all of their rights and remedies in
the  courts  of any  competent  jurisdiction,  without  submitting  the  same to
arbitration or consenting to the arbitration thereof, as follows:

                  (i) Buyer,  in the event of a default or alleged  default by a
Selling Party in its obligations  with respect to Excluded  Liabilities or under
Articles 2, 6, or 7 hereof or any other  matter to which the  Liability  Cushion
shall not be applicable.

                  (ii) Either party,  in the event of the  occurrence or alleged
occurrence of an event of termination under Article 9 or payment of the Break-up
Fee in respect thereof.

                  (iii)  Buyer,  in the event of a claim for or in the nature of
fraud.  An individual  matter shall be deemed fully and finally  resolved in the
event of a matter  submitted  to  arbitration  upon the entry of an award by the
arbitrator and, in the event of a matter submitted to a court, upon the entry of
judgment  by a court of final  authority.  Any  award  rendered  as a result  of
arbitration shall be final and may be enforced in any court having  jurisdiction
over the party to be bound.


                                    ARTICLE 9

                  9.       TERMINATION.

                  9.1      TERMINATION.   Notwithstanding   anything   in   this
Agreement to the contrary:

                           (a)      Mutual Consent.     This  Agreement  may  be
terminated by the mutual written consent of Buyer and Seller.

                           (b)      Selling Party Breach.   If,  notwithstanding
the terms of this Agreement,  any  of  the  conditions  to Buyer's obligation to
proceed set forth in  Article 3 hereof  shall  not have been  fulfilled,  or any
of the covenants,  agreements  or  obligations  required by the terms of Article
6 to  be  performed  by  a  Selling  Party  shall not have been duly or properly
performed or complied with or a Selling Party hereto shall intentionally fail or
refuse to consummate the transactions  contemplated  herein or to take any other
action  referred  to  herein  to  be  taken  by it necessary to  consummate  the
transactions contemplated  herein,  then Buyer  shall have the right in addition
to the other rights specified in Section 9.2, at its election, to terminate this
Agreement  by  five (5) days'  written  notice  given  to Seller or to close the
purchase of the Purchased Assets as herein provided.

                           (c)      Outside Date.  Except as provided in Section
9.1(b) hereof,  if for any reason the Closing Date shall not have occurred on or
before June 28, 1996,  unless  otherwise  agreed to in writing between Buyer and
Seller, this Agreement shall terminate automatically at the close of business on
such date.

                           (d)      Legal Restraint.  Any party may, by at least
forty-five days' prior notice to the other parties,  terminate this Agreement if
at the time the  written  notice of  termination  is given  there is in effect a
preliminary or permanent  injunction enjoining the sale, transfer or delivery of
the  Purchased  Assets  or  the  payment  of the  Purchase  Price,  unless  such
injunction shall be stayed, lifted or dismissed.

                           (e) No  Shop.  Without  limiting  Section  7.8 or any
other provision of this Agreement,  Buyer shall have the option  (exercisable in
its sole discretion) to terminate this Agreement, upon written notice to Seller,
if after the date hereof (i) there is any  negotiation or solicitation by Seller
or any of its  Affiliates  which would violate  Section 7.8 of this Agreement or
(ii) any person  conducts  an auction,  or solicits or requests  bids or offers,
with respect to a purchase of all or a material  portion of the Purchased Assets
or the Business or any other transaction  referred to in Section 7.8 (whether or
not any such bids or offers are made or accepted).

                           (f)      Decrease of Revenue - Seller.  If during the
Revenue  Measurement  Period the revenue from  operations of the Business  being
purchased  hereunder shall be twenty percent (20%) or more less than the revenue
for such period  reflected on the  Transition  Plan  (calculated  as provided in
Section  2.6 above),  then  Seller  shall have the right,  at its  election,  to
terminate  this  Agreement by


                                      A-44


five (5) days'  written  notice  given to Buyer  upon  payment to Buyer of a sum
equal  to  two  (2)  times  the  Break-up  Fee  (i.e.,  $500,000)  (unless  such
termination  shall occur prior to the satisfaction of the condition set forth in
Section  3.6(h)  above,  then  in any  such  case  the  Break-up  Fee  shall  be
$1,000,000),  or to close the sale of the Purchased  Assets as herein  provided;
provided,  that Seller shall be entitled to so terminate  this Agreement only if
(i) the  representations and warranties of each of the Selling Parties contained
in this Agreement shall be true and correct in all material respects and each of
the Selling  Parties  shall have  performed  all of its  obligations  under this
Agreement to the extent  required to be  performed on or prior to the  scheduled
Closing Date; and (ii) the consummation of the transaction  contemplated  hereby
shall not have been prevented by the failure of any condition to its obligations
set forth in this  Agreement to have been  satisfied as a consequence of any act
or omission by a Selling Party.

                           (g)   Buyer Breach.  If, notwithstanding the terms of
this Agreement, any of the conditions to a Selling Party's obligation to proceed
set forth in  Article 3 hereof  shall not have been  fulfilled,  or Buyer  shall
intentionally fail or refuse to consummate the transactions  contemplated herein
or to take any other  action  referred to herein to be taken by it  necessary to
consummate  the  transactions  contemplated  herein,  then Seller shall have the
right,  at its election,  to terminate  this Agreement by five (5) days' written
notice given to Buyer or to close the purchase of the Purchased Assets as herein
provided.

                  9.2      REMEDIES.

                           (a)   Specific Performance.  If Buyer shall desire to
proceed with the Closing despite any breach, condition or intentional failure or
refusal of a Selling Party of the type described in Section 9.1(b) hereof, Buyer
shall have the right to pursue the remedy of specific performance as provided in
Section 10.1.

                           (b)   Damages.   Subject to compliance with the terms
of Section 9.2(d),  if Buyer shall terminate this Agreement  pursuant to Section
9.1(b),  9.1(c) or 9.1(e),  it shall have the right to collect  from the Selling
Parties or any of them the  Break-up  Fee; and if Seller  shall  terminate  this
Agreement pursuant to Section 9.1(f), Buyer shall have the right to collect from
the Selling  Parties or any of them a sum equal to the  applicable  Break-up Fee
set forth in Section  9.1(f),  depending on whether the  condition  set forth in
Section  3.6(h)  shall  have been  satisfied.  If Seller  shall  terminate  this
Agreement  pursuant to Section  9.1(g),  it shall have the right to collect from
Buyer its reasonable  attorneys' fees and other out-of-pocket  expenses incurred
in connection with the negotiation and execution of this Agreement,  the Consent
Solicitation and other matters contemplated hereby.

                           (c)   Effect of Termination.  Any termination of this
Agreement by either party hereto shall have the effect of causing this Agreement
thereupon  to become  void and of no  further  force or effect  whatsoever,  and
thereupon  no  party  hereto  will  have  any  rights,  duties,  liabilities  or
obligations  of any kind or nature  whatsoever  against any other  party  hereto
based upon  either  this  Agreement  or the  transactions  contemplated  hereby,
except,  in each case (i) the  obligations of Seller to pay Buyer under Sections
7.7  or  9.2(d),   (ii)  the   obligations   of  each  party  with   respect  to
confidentiality  set forth in Sections  6.1 and 6.4, and with respect to brokers
and finders set forth in Section 7.3,  (iii) any  obligations  under Section 7.8
and  Sections  9.2(b) or  9.2(d),  and (iv) the  obligations  of each party with
respect to accountants' fees set forth in Section 2.6.

                           (d)   Attorneys' Fees.  In any action, suit, or other
proceeding  under or to enforce any provision of this Agreement,  the prevailing
party  shall be entitled to recover  its  reasonable  attorneys'  fees and other
out-of-pocket expenses from the losing party.


                                   ARTICLE 10

                  10.  MISCELLANEOUS.

                  10.1 SPECIFIC  PERFORMANCE.  The Selling  Parties  jointly and
severally  agree that the  Purchased  Assets are unique  property that cannot be
readily  obtained on the open market and that Buyer will be irreparably  injured
if this Agreement is not specifically enforced.  Therefore, Buyer shall have the
right  specifically to enforce the performance of the Selling Parties under this
Agreement without the necessity of posting any bond or other security,  and each
Selling  Party  hereby  waives  the  defense  in any such suit


                                      A-45


that  Buyer  has an  adequate  remedy at law and  agrees  not to  interpose  any
opposition, legal or otherwise, as to the propriety of specific performance as a
remedy.  The remedy of  specifically  enforcing any or all of the  provisions of
this  Agreement in  accordance  with this Section  shall not be exclusive of any
other rights which Buyer may have to terminate this  Agreement,  or of any other
rights or  remedies  which  Buyer may  otherwise  have under this  Agreement  or
otherwise, all of which rights and remedies shall be cumulative.

                  10.2  BINDING  AGREEMENT;   ASSIGNMENT.   All  the  terms  and
provisions of this Agreement shall be binding upon, inure to the benefit of, and
be enforceable by, the parties hereto and their  respective  successors,  heirs,
legal  representatives and permitted assigns. No Selling Party may assign any of
its rights or obligations under this Agreement. This Agreement and all rights of
Buyer shall be  assignable to one or more  subsidiaries  or affiliates of Buyer.
Such assignment shall not relieve Buyer of its obligations hereunder.

                  10.3 LAW TO GOVERN.  This  Agreement  shall be  construed  and
enforced  in  accordance  with  the  internal  laws  of the  State  of  Delaware
applicable to contracts  executed,  delivered  and to be fully  performed in the
State of Delaware, without regard to contrary principles of conflict of laws.

                  10.4 NO PUBLIC  ANNOUNCEMENT.  No party hereto shall,  without
the prior written approval of Buyer and Seller,  make any press release or other
public announcement concerning the transactions  contemplated by this Agreement,
except as and to the extent that Buyer or Seller shall be so obligated by law or
the rules of any stock  exchange,  in which case such party  shall so advise the
other  party and Buyer and Seller  shall use their  reasonable  best  efforts to
cause a mutually  agreeable release or announcement to be issued;  provided that
the foregoing  shall not preclude  communications  or  disclosures  necessary to
implement the provisions of this Agreement or to comply with  accounting and SEC
disclosure or reporting obligations.

                  10.5  NOTICES.  All  notices  shall be in writing and shall be
deemed to have been duly given if delivered  personally or when deposited in the
mail if mailed via  registered  or certified  mail,  return  receipt  requested,
postage prepaid, or when delivered to a nationally  recognized overnight courier
service or when sent by electronic facsimile transmission (with a copy to follow
by mail as aforesaid), to the other party hereto at the following addresses:

                    if to Seller, to:

                    The Software Developers Company, Inc.
                    33 Riverside Drive
                    Pembroke, Massachusetts  02359
                    Attention:  President


                    with a copy to:

                    Testa Hurwitz & Thibeault, LLP
                    High Street Tower
                    125 High Street
                    Boston, Massachusetts  02110
                    Attention:  John M. Hession, Esq.


                    if to Buyer, to:

                    Programmer's Paradise, Inc.
                    1163 Shrewsbury Avenue
                    Shrewsbury, New Jersey  07702
                    Attention:  President

                    with a copy to:

                    Golenbock, Eiseman, Assor & Bell
                    437 Madison Avenue
                    New York, New York  10022
                    Attention:  Lawrence M. Bell, Esq.

or to such  other  address  as any  such  party  may  designate  in  writing  in
accordance with this Section 10.5.


                                      A-46



                  10.6  FEES AND  EXPENSES.  Except  as  otherwise  provided  in
Sections 2.6, 7.7 and 9, each of the parties hereto shall bear its own costs and
expenses (including,  without limitation, fees and disbursements of its counsel,
accountants and other financial,  legal,  accounting or other advisors) incurred
or otherwise  payable by it in  connection  with the  preparation,  negotiation,
execution,  delivery and  performance  of this  Agreement  and each of the other
documents and  instruments  executed in connection  with or contemplated by this
Agreement.

                  10.7  CONVENIENCE  OF  FORUM;  CONSENT  TO  JURISDICTION.  The
parties  to this  Agreement,  acting  for  themselves  and for their  respective
successors and assigns,  without  regard to domicile,  citizenship or residence,
hereby  expressly  and  irrevocably  elect as the sole  judicial  forum  for the
adjudication  of any matters arising under or in connection with this Agreement,
and consent and subject  themselves  to the  jurisdiction  of, the courts of the
State of New York located in New York City,  and/or the United  States  District
Court for the Southern  District of New York and/or the Bankruptcy Court for the
Southern  District  of New York,  in respect of any  matter  arising  under this
Agreement.  Service of  process,  notices and demands of such courts may be made
upon any party to this  Agreement by personal  service at any place where it may
be found or giving notice to such party as provided in Section 10.5.

                  10.8  SEVERABILITY.  In the event  that any of the  provisions
contained  in  this  Agreement  would  be  held  to be  invalid,  prohibited  or
unenforceable in any jurisdiction for any reason because of the scope,  duration
or  area  of  its  applicability  or  for  other  reasons,  unless  narrowed  by
construction,  such provision shall for purposes of such  jurisdiction  only, be
construed as if such  invalid,  prohibited or  unenforceable  provision had been
more narrowly drawn so as not to be invalid,  prohibited or unenforceable (or if
such  language  cannot  be drawn  narrowly  enough,  the court  making  any such
determination  shall have the power to modify,  to the extent  necessary to make
such  provision or  provisions  enforceable  in such  jurisdiction,  such scope,
duration or area or all of them, and such provision  shall then be applicable in
such modified form). If, notwithstanding the foregoing, any such provision would
be held to be invalid,  prohibited or  unenforceable in any jurisdiction for any
reason,  such provision,  as to such jurisdiction  only, shall be ineffective to
the  extent  of  such  invalidity,  prohibition  or  unenforceability,   without
invalidating   the  remaining   provisions  of  this   Agreement.   No  narrowed
construction,  court-modification  or invalidation of any provision shall affect
the  construction,  validity or  enforceability  of such  provision in any other
jurisdiction.  Subject  to  the  foregoing,  in  case  any  one or  more  of the
provisions  contained herein should be invalid,  illegal or unenforceable in any
respect,  the validity,  legality and enforceability of the remaining provisions
contained herein shall not be affected in any way thereby.

                  10.9  ENTIRE  AGREEMENT.  This  Agreement  and the  schedules,
exhibits and other documents referred to herein which form a part hereof contain
the entire  understanding of the parties hereto in respect of the subject matter
contained  herein.  There  are  no  restrictions,   promises,   representations,
warranties,  covenants, or undertakings, other than those expressly set forth or
referred  to  herein.  This  Agreement   supersedes  all  prior  agreements  and
understandings  between the parties with respect to such subject matter,  except
that the  provisions of any former letter  agreement  between or among Buyer and
any of the Selling Parties with respect to  confidentiality  shall survive until
the Closing.

                  10.10 AMENDMENTS; CONSENTS AND WAIVERS. This Agreement and the
other  agreements  to be executed in  connection  herewith  may not be modified,
amended or terminated  except by a written agreement  specifically  referring to
this  Agreement  signed by Buyer and  Seller.  Any  failure by any party to this
Agreement to comply with any of its  obligations  hereunder may be waived by any
Seller in the case of a default  by Buyer and by Buyer in case of a default by a
Selling Party. No waiver shall be effective  unless in writing and signed by the
party  granting such waiver,  and no such waiver shall be deemed a waiver of any
subsequent breach or default of the same or similar nature.


                  10.11  COUNTERPARTS.  This  Agreement  may be  executed in any
number of  counterparts,  each of which shall be deemed an  original  but all of
which shall constitute one and the same instrument.

                  10.12 NO THIRD-PARTY BENEFICIARIES. Nothing herein, express or
implied, is intended or shall be construed to confer upon or give to any person,
firm,  corporation or legal entity,  other than the parties hereto,  any rights,
remedies or other  benefits  under or by reason of this  Agreement  or any other
documents executed in connection with this Agreement.


                                      A-47


                  10.13  SECTION  HEADINGS.  The Article,  Section and paragraph
headings  contained  herein are for the purposes of convenience only and are not
intended to define or limit the contents of this Agreement.

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


                                                PROGRAMMER'S PARADISE, INC.


                                                By: /s/ Roger Paradis
                                                   -----------------------------

                                                THE SOFTWARE DEVELOPER'S
                                                COMPANY, INC.


                                                By: /s/ Barry Bycoff
                                                   -----------------------------

                                                SOFTWARE DEVELOPER'S COMPANY
                                                GMBH


                                                By: /s/ Barry Bycoff
                                                   -----------------------------


                                      A-48









                                                                      APPENDIX B


[X]PLEASE MARK CONSENTS    
   AS IN THIS EXAMPLE      
                                REVOCABLE CONSENT
                     THE SOFTWARE DEVELOPER'S COMPANY, INC.

   
CONSENT OF STOCKHOLDER

The  undersigned,  being a holder of record of shares of (i)  Common  Stock (the
"Common Stock"),  or (ii) Series C Preferred Stock (the "Preferred  Stock"),  of
The Software  Developer's  Company,  Inc.  (the  "Company"),  hereby  waives any
requirement  for  calling,  giving  notice  of  and  holding  a  meeting  of the
stockholders  of the Company  and hereby  consents  and agrees to the  following
actions:

1.   To authorize and approve the proposed sale of certain assets of the Company
     to Programmer's Paradise, Inc., pursuant to the terms and conditions of the
     Agreement  of  Purchase  and  Sale of  Assets,  by and  among  Programmer's
     Paradise, Inc., the Company and Software Developer's Company GmbH, dated as
     of May  16,  1996,  in the  form  attached  as  Appendix  A to the  Consent
     Solicitation  Statement  accompanying  the  Notice  (the  "Agreement");  to
     authorize  such further  action by the  Company's  Board of  Directors  and
     proper  officers as may in their  discretion  be  necessary or desirable to
     carry out the intents and purposes of the Agreement;  and in furtherance of
     the  disposition  contemplated by the Agreement to authorize and approve an
     amendment  to the  Company's  Certificate  of  Incorporation  to change the
     Company's  name to  Netegrity,  Inc.  or such  other  name as the  Board of
     Directors deems appropriate.
    

                                                             
       [ ]  FOR                      [ ]  AGAINST                   [ ]  ABSTAIN
 

   
THE BOARD OF DIRECTORS  RECOMMENDS A VOTE "FOR" APPROVAL OF THE ABOVE  PROPOSAL.
FAILURE TO CHECK ANY OF THE ABOVE  BOXES  WILL,  IF THIS  CONSENT  CARD HAS BEEN
SIGNED AND DATED,  CONSTITUTE  APPROVAL  OF AND  CONSENT TO THE  ADOPTION OF THE
PROPOSAL.
    

(NOTE--Please  sign exactly as your name or names  appear on the label.  If more
than one name appears,  all persons so designated should sign. When signing in a
representative capacity, please give your full title.)

   
     THIS CONSENT IS SOLICITED ON BEHALF OF THE COMPANY'S BOARD OF DIRECTORS.

Please be sure to sign and date    Date:
this Consent in the box below.          ----------------------
    


- - --------------------------                   -------------------------------
Stockholder sign above                        Co-holder (if any) sign above


   
- - --------------------------------------------------------------------------------
    Detach above card, sign, date and mail in postage paid envelope provided
    

                     THE SOFTWARE DEVELOPER'S COMPANY, INC.

- - --------------------------------------------------------------------------------
                              PLEASE ACT PROMPTLY
                    SIGN, DATE & MAIL YOUR CONSENT CARD TODAY
- - --------------------------------------------------------------------------------

                                      B-1



                    [LETTERHEAD OF COOPERS & LYBRAND L.L.P.]


                       CONSENT OF INDEPENDENT ACCOUNTANTS



We consent to the  inclusion  in this Consent  Solicitation  Pursuant to Section
14(a) of the Securities  Exchange Act of 1934,  dated as of June 3, 1996, of our
report  dated  July  14,  1995,  on our  audits  of the  consolidated  financial
statements of The Software  Developer's  Company,  Inc. as of March 31, 1995 and
1994, and for the years ended March 31, 1995, 1994, and 1993.


                                                        COOPERS & LYBRAND L.L.P.



Boston, Massachusetts
June 3, 1996


                       [LETTERHEAD OF ARTHUR ANDERSEN LLP]


 


                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent  public  accountants,  we hereby consent to the use of our report
dated  December  6,  1995  on the  financial  statements  of  Internet  Security
Corporation included in this Definitive Consent Solicitation  Statement pursuant
to Section  14(a) of the  Securities  Exchange Act of 1934,  dated as of June 4,
1996.



                                        /s/ Arthur Andersen LLP    
 
                                        ARTHUR ANDERSEN LLP



Boston, Massachusetts
June 4, 1996


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