JUNIPER GROUP INC
10QSB, 2000-05-15
INSURANCE AGENTS, BROKERS & SERVICE
Previous: LUNAR CORP, 10-Q, 2000-05-15
Next: FIRST PALMETTO FINANCIAL CORP, 10-Q, 2000-05-15





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

                                   Form 10-QSB





QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934

                             For the quarterly period ended March 31, 2000
                             ---------------------------------------------

                             Commission file number    0-19170


                              JUNIPER GROUP, INC.
 -------------------------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)


      New York                                               11-2866771
- -------------------------------------------------------------------------------
 (State or other jurisdiction of               (IRS Employer Identification No.)
 incorporation or organization)

           111 Great Neck Road, Suite 604, Great Neck, New York 11021
- --------------------------------------------------------------------------------
                    (Address of principal executive offices)


                                 (516) 829-4670
- --------------------------------------------------------------------------------
                           (Issuer's telephone number)



- --------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  act during the past 12 months (or for such shorter
period that the registrant was required to file such reports),  and (2) has been
subject to such filing requirements for the past 90 days.   Yes  X      No
                                                                ---        ---



     The number of shares  outstanding of each of the issuer's classes of common
equity, as of the latest practicable date, May 11, 2000, was 6,906,204 shares of
common stock - $.001 par value.



Transitional Small Business Disclosure Format:  Yes       No  X
                                                   ---       ---


                                       1
<PAGE>
 PART I - FINANCIAL INFORMATION
ITEM 1:   Financial Statements

                               JUNIPER GROUP, INC.
                            AND SUBSIDIARY COMPANIES
                           CONSOLIDATED BALANCE SHEETS

                                                        March         December
                                                       31, 2000        31, 1999
                                                       --------       ---------
                                    ASSETS
Current Assets
  Cash ...........................................   $    15,553    $     3,290
  Accounts receivable - trade ....................       352,883        329,875
  Due from affiliates ............................          -                44
  Prepaid expenses and other current assets ......       213,482        206,514
  Due from officer ...............................          -             3,857
                                                     -----------    -----------
      Total current assets .......................       581,918        543,580
  Film licenses ..................................     2,887,267      2,887,267
  Property and equipment net of accumulated
    depreciation of $107,478 and $123,354
    respectively .................................       130,132        110,462
  Investment in NetDIVE, Inc......................       200,000        200,000
  Goodwill .......................................       559,886        409,886
  Other assets ...................................        78,151         82,620
                                                     -----------    -----------
                                                     $ 4,437,354    $ 4,233,815
                                                     ===========    ===========
       LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
  Accounts payable and accrued expenses ..........   $   658,024    $   796,104
  Notes payable - current ........................       371,886         52,910
  Due to affiliates ..............................         4,204            -
  Due to officer .................................        12,138            -
  Due to shareholders ............................         7,000          7,000
                                                     -----------      ---------
       Total current liabilities .................     1,053,252        856,014
  Notes payable - long term ......................       103,017        400,606
  Due to producers - long term ...................        11,958         11,958
                                                     -----------      ---------
        Total liabilities ........................     1,168,227      1,268,578
                                                     -----------      ---------
Shareholders' Equity
  12% Non-voting convertible redeemable
   preferred stock: $.10 par value, 875,000
   shares authorized, 42,747 shares
   issued and outstanding at March 31, 2000,
   and December 31, 1999: aggregate liquidation
   preference, $85,494 at March 31, 2000
   and December 31, 1999, respectively...........          4,275          4,275
  Common Stock - $.001 par value, 75,000,000
   shares authorized, 7,523,066 and 6,741,618
   issued and outstanding at March 30, 2000
   and December 31, 1999, respectively ...........         7,523          6,742
  Capital contributions in excess of par:
   Attributed to preferred stock .................        38,109         38,109
   Attributed to common stock ....................    11,914,042     11,409,017
  Retained earnings (deficit) ....................    (8,694,822)    (8,492,906)
                                                     -----------    -----------
   Total shareholders' equity ....................     3,269,127      2,965,237
                                                     -----------    -----------
                                                     $ 4,437,354    $ 4,233,815
                                                     ===========    ===========


                  See Notes to Consolidated Financial Statements

                                      2
<PAGE>
                               JUNIPER GROUP, INC.
                            AND SUBSIDIARY COMPANIES

                        CONSOLIDATED STATEMENTS OF INCOME





                                                      Three Months Ended
                                                  March 31,         March 31,
                                                     2000              1999
                                                ------------       ------------
Revenues:
     Healthcare ..............................  $    247,190       $    153,929
     Entertainment and technology service.....        83,204               --
                                                ------------       ------------
                                                     330,394            153,929
                                                ------------       ------------

Operating Costs:
     Healthcare ..............................        19,430             31,886
     Entertainment and technology service.....        44,171               -
Selling, general and administrative expenses..       468,709            324,307
                                                ------------       ------------
                                                     532,310            356,193
                                                ------------       ------------

Net income (loss) before (loss) from
  minority interest...........................      (201,916)          (202,264)
(Loss) from minority interest.................          -               (68,431)
                                                ------------       ------------
Net income (loss) ............................  $   (201,916)      $   (270,695)
                                                ============       ============
Weighted average number of shares outstanding      7,044,801          3,368,323
                                                ============       ============

Basic earnings per share data:
Net income (loss) per common share              $      (0.03)      $      (0.08)
                                                ============       ============















                 See Notes to Consolidated Financial Statements

                                       3
<PAGE>

                               JUNIPER GROUP, INC.
                            AND SUBSIDIARY COMPANIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                       Three Months Ended
                                                   March 31,         March 31,
                                                     2000              1999
                                                  ---------          ---------
Operating Activities
Net income (loss) ............................   $   (201,916)     $   (270,695)
 Adjustments to reconcile net cash provided
  by operating activities:
Depreciation and amortization expense ........          7,299             7,010
Loss from minority interest ..................           -               68,431
 Payment of officer's compensation with equity         30,705            34,563
 Payment of various liabilities with equity ..        116,626            38,627
 Payment of employees compensation with equity           -               19,000
Changes in assets and liabilities:
 Accounts receivable .........................        (23,008)           82,468
 Prepaid expenses and other current assets ...         (6,968)           (1,940)
 Other assets ................................          4,469               605
 Due to/from officers and shareholders........         15,995           (22,439)
 Due from affiliates .........................          4,248               780
 Accounts payable and accrued expenses .......       (146,299)           63,119
                                                  -----------       -----------
 Net cash provided from (used for)
  operating activities .......................       (198,849)           19,529
                                                  -----------       -----------
Investing activities:
 Sale (purchase) of equipment ................        (18,750)           (2,386)
                                                  ___________       ___________
Financing activities:
 Investment in Nuclear Cardiac Imaging, Inc...           -             (125,686)
 Reduction in borrowings .....................       (199,363)          (22,317)
 Proceeds from borrowings ....................        220,750           100,000
 Payments to and on behalf of producers ......          7,100           (11,296)
 Proceeds from private placements ............        201,375             -
                                                  -----------      ------------
 Net cash provided from (used for)
   financing activities ......................        229,862           (59,299)
                                                 ------------      ------------
 Net increase (decrease) in cash .............         12,263           (42,156)
 Cash at beginning of period .................          3,290            48,925
                                                 ------------         ---------
 Cash at end of period .......................   $     15,553        $    6,769
                                                 ============         =========
Supplemental cash flow information:
  Interest paid ..............................   $        365        $    5,830
                                                 ------------      ------------









                 See Notes to Consolidated Financial Statements
                                       4

<PAGE>

                               JUNIPER GROUP, INC.
                            AND SUBSIDIARY COMPANIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

<TABLE>

                       Preferred Stock                         Common Stock
                    -------------------------           ----------------------------
                                     Capital                             Capital
                                   Contributions                       Contributions     Retained
                     Par Value       in excess         Par Value        in excess        Earnings
                      at $.10         of par           at $.001          of par          (Deficit)     Total
                    -----------  -----------------    -----------      -------------     ----------   --------
<CAPTION>
<S>                 <C>          <C>                  <C>              <C>             <C>            <C>
Balance
December 31, 1999   $   4,275    $      38,109        $    6,742       $11,409,017     $(8,492,906)   $2,965,237


Initial Capitalization
 of Computer Design
  Associates, Ltd.        -                -                 -               7,100           -             7,100

Acquisition of Computer
 Design Associates, Ltd.  -                -                  150          149,850           -           150,000

Shares issued as payment
 for various expenses     -                -                  116          116,510           -           116,626

Shares issued as
 compensation to
 officers-                -                -                   70           30,635           -            30,705

Shares issued from
 exercise of stock
 options ..               -                -                  176             (176)          -              -

Shares issued in
 private placements       -                -                  269          201,106           -           201,375

Net (loss) for the
 three months
 ended March 31, 2000     -                -                 -                 -          (201,916)     (201,916)
                      _______          _________         _______       ___________       _________     __________
Balance,
March  31, 2000     $   4,275         $   38,109       $   7,523       $11,914,042     $(8,694,822)   $3,269,127
                    =========         ==========       =========       ===========     ===========    ==========

</TABLE>
























                 See Notes to Consolidated Financial Statements

                                        5
<PAGE>

                               JUNIPER GROUP, INC.
                            AND SUBSIDIARY COMPANIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

NOTE 1 - Basis of Presentation:

     The interim  consolidated  financial  statements  included herein have been
prepared without audit,  pursuant to the rules and regulations of the Securities
and Exchange Commission ("SEC").  Certain information and footnote  disclosures,
normally  included  in the  financial  statements  prepared in  accordance  with
generally  accepted  accounting  principles,  have  been  condensed  or  omitted
pursuant to SEC rules and regulations;  nevertheless,  management of the Company
believes  that the  disclosures  herein  are  adequate  to make the  information
presented not misleading. The consolidated financial statements and notes should
be read in conjunction with the audited  consolidated  financial  statements and
notes  thereto as of December  31, 1999  included in the  Company's  Form 10-KSB
filed with SEC.

     In the opinion of management,  all  adjustments  consisting  only of normal
recurring  adjustments  necessary to present fairly the  consolidated  financial
position  of the Company  with  respect to the  interim  consolidated  financial
statements have been made. The results of operations for the interim periods are
not necessarily indicative of the results to be expected for the full year.































                                        6

<PAGE>

Item 2  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OR PLAN OF OPERATION

     The following discussion and analysis of financial condition and results of
operations  should  be read  in  conjunction  with  the  Company's  consolidated
financial statements and notes thereto included elsewhere herein. The statements
disclosed  herein  include  forward-looking  statements  within  the  meaning of
Section  27A of the  Securities  Act of 1933,  as amended and Section 21E of the
Securities Exchange Act of 1934, as amended.  The Company's actual results could
differ  materially from those projected in the  forward-looking  statements as a
result of certain risks and  uncertainties,  including,  but not limited to, the
Company's  historical lack of  profitability,  the Company's need for additional
financing,  competition  in the  managed  healthcare  and  in the  entertainment
industry,  and other risks  detailed from time to time in the Company's  filings
with the Securities and Exchange Commission.

OVERVIEW
- --------

     Juniper Group, Inc. (the "Company")is a Nevada  Corporation.  Its principal
businesses are composed of two segments, 1) healthcare, and 2) entertainment and
technology  services:  (i) the healthcare  operations are conducted  principally
through  PartnerCare,  a subsidiary of Juniper Medical Systems,  Inc.  ("JMSI"),
which is a wholly owned subsidiary of the Company. PartnerCare, Inc. ("PCI"), is
a managed care revenue  enhancement  company providing various types of services
such as: accounts receivable management,  regulatory  reimbursement  compliance,
charge-off  reviews,  revenue  collections,  and other related  business  office
outsourcing   services  to  newly  evolved  integrated  hospital  and  physician
markets.;  and  (ii) the  entertainment  and  technology  segment  is  conducted
principally  through  1)Juniper  Pictures,  Inc.  ("Pictures"),  a wholly  owned
subsidiary of Juniper Entertainment,  Inc. ("JEI"), a wholly owned subsidiary of
the Company, which engages in the acquisition,  exploitation and distribution of
rights to films to the various media (i.e.,  Internet media, home video, pay-per
view, pay television,  cable  television,  networks and  independent  syndicated
television  stations)  in the domestic and foreign  marketplace;  and  2)through
Computer Design Associates,  Ltd. ("CDA"), which is a wholly owned subsidiary of
the Company.  CDA, was acquired  during the first  quarter of 2000, is a systems
integration company, providing, through strategic alliances, technology services
in  the  areas  of  communications,  Internet  services,  DSL,  e-commerce,  web
developing  and hosting.  The Company's  operations  are based at 111 Great Neck
Road, Suite 604, Great Neck, New York 11021.

     On March 17, 2000, the Company  acquired CDA. CDA provides the Company with
the means to offer its  customers  the  technology  services  needed to  correct
deficiencies in their  communication and operation systems.  The acquisition was
completed  by  exchanging  all of CDA's  outstanding  shares of common stock for
150,000 shares of the Company's  common stock valued at $150,000,  substantially
all of which was recorded as Goodwill.  Under the terms of the  acquisition,  as
performance  based  consideration,  the  Company may become  obligated  to issue
300,000  additional shares of common stock, if certain  projections are achieved
at various times throughout the calendar year 2000.

     Further,  due to the increasing  demand for streaming of videos, as well as
live  entertainment  product,  the  Company  has begun  introducing  itself as a
provider of such services to the entertainment industry.  Accordingly, CDA has a
high synergistic  value to both the healthcare and  entertainment  industries in
which the Company currently operates.





                                        7
<PAGE>

RESULTS OF OPERATIONS
- ---------------------

Three Months Ended  March 31, 2000 vs Three Months Ended  March 31, 1999
- ------------------------------------------------------------------------

     Revenue  related to the  Healthcare  segment  increased  to $247,000 in the
first quarter of 2000 from $154,000 in the first quarter of 1999, representing a
60%  increase.  The  increase  in revenue  during the first  quarter of 2000 was
predominately  attributed to the revenue from an increase in market  penetration
and a wider array of managed care clients for PCI.

     The entertainment and technology  segment  recognized $83,000 of revenue in
the first quarter of 2000, which represents  revenue from the technology  sector
and no revenue in 1999.  Certain of the Company's  films that generated  revenue
when the contracts were signed are still under license,  and are currently being
aired by the  licensees.  The Company is currently  utilizing  its  resources to
build the  technology  segment of its  business,  and has not devoted  resources
toward the promotion and solicitation of the films in 2000. However, the Company
has begun looking for outside  salesmen to help market and merchandise the films
that are not currently under license.

     Healthcare  operating  costs  decreased to $19,000 in the first  quarter of
2000 from $32,000 in the first quarter of 1999, a 41% decrease.  As a percentage
of revenue,  operating costs of the healthcare  operations  decreased to 8% from
21% in the first  quarter  of 1999.  This was  primarily  due to  certain  fixed
oeprating  costs which increaed as a percentage of sales,  when revenue is lower
as in the first quarter of 1999.

     The  entertainment  and technology  segment  recognized  operating costs of
$44,000 in the first quarter of 2000,  which was  exclusively  attributed to the
technology  service business.  There were no operating costs for this segment in
the first quarter of 1999.

     Selling,  general and administrative  expenses increased to $468,000 in the
first  quarter  of 2000  from  $324,000  in the  first  quarter  of 1999,  a 44%
increase.  This  increase is primarily  due to increases in salaries of $25,000,
bad debt expenses of $16,000 and  consulting  expenses of $126,000,  offset by a
decrease in legal expenses of $41,000,  and commission  expense of $11,000.  The
increase  in  salaries  was  primarily  due to the  costs  concerning  the early
termination  of PCI's prior  president's  employment  contract.  The increase in
consulting  expenses  was  attributed  to  the  engagement  of a  consultant  in
connection  with the Company's  continued  and expanded  efforts to grow through
acquisitions,  as well as, an  additional  consultant  engaged  to assist in the
administration and operations of PCI in the transition from the prior president.
The  decrease  in  legal  expense  was  due to the  costs  incurred  in  1999 in
connection with a potential corporate acquisition, as well as the costs reserved
by PCI in connection  with the NYPHRM  engagements.  The decrease in commissions
was  primarily  due to the  sales  incurred  in 1999 by PCI in  connection  with
certain  contracts.  The  increase  in  bad  debt  expense  was  due  to a  more
conservative  evaluation  than in  previous  periods of the  Company's  accounts
receivable.  This  conservative  evaluation  has caused the  Company to record a
greater  allowance  for  certain  types of  accounts  receivable  related to its
healthcare business.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

     Working  capital  at March 31,  2000 was  ($471,000),  compared  to working
capital of  ($312,000)  at December  31,  1999.  The ratio of current  assets to
current  liabilities  was 0.55:1 at March 31,  2000 and 0.64:1 at  December  31,
1999.  Cash flow  used for  operations  during  the  first  quarter  of 2000 was
$199,000,  compared to cash flow provided by operations during the first quarter
of 1999, of $20,000.


                                        8
<PAGE>

     Accounts  receivable  - trade  increased to $353,000 at March 31, 2000 from
$330,000 at December 31, 1999.

     Accounts  payable  decreased to $658,000 at March 31, 2000 from $777,000 at
December 31, 1999.

     Although  the Company  plans to  continue  to expand  both  segments of its
business to the extent that  resources are available,  particularly  through the
utilization of CDA's services,  the Company has no firm material commitments for
capital expenditures or film acquisitions.

     The Company believes that it may not have sufficient  liquidity to meet its
operating  cash  requirements  for the current  level of  operations  during the
remainder of 2000.  During the first quarter of calendar  2000,  the Company has
raised  greater than  $200,000 from the sale of its common stock or the issuance
of corporate notes.  Based upon the expected revenue of CDA, the Company expects
the cash  flow  from  this  subsidiary  to  contribute  positively  by year end.
However, the Company will require additional financing. Although the Company may
be able to obtain external  financing through the sale of its securities,  there
can be no assurance that financing will be available,  or if available, on terms
acceptable to the Company.  If the Company is unable to fund its operating  cash
flow needs, the Company may be required to substantially curtail operations.

     The Company currently does not have any bank lines of credit.


































                                       9
<PAGE>

PART II:   OTHER INFORMATION

Item  2.  Changes  in  Securities

(a)  The  information  disclosed  in  Item 4 below  is  incorporated  herein  by
     reference.

(b)  N/A

(c)  Shares of Common Stock,  $0.001 par value,  sold through the first quarter
     of 2000 were as follows:

                           No.
Date         Purchaser   of Shares       Consideration                Exemption
- -----------  ---------   ----------    ---------------------------    ---------
1/7-3/31/00   Officers     70,182      The President and CEO of the
                                       Company accepted common stock
                                       in lieu of accrued salary and
                                       other amounts owed to him in
                                       the amount of $30,705.               4(2)

1/12-1/31/00  Private
               Holders     41,111      Payment in cash                      4(2)

1/04-1/31/00  Private
               Holders    228,125      Satisfaction of indebtedness         4(2)

1/01-3/31/00  Vendors     116,355      Vendors accepted common stock in
                                       lieu of unpaid fees in the amount
                                       of $116,626.                         4(2)

3/31/2000     Private
               Holders    150,000      100% of the outstanding common
                                       stock of CDA                         4(2)
______________________

Item 3.  Defaults Upon Senior Securities

     Preferred  Stockholders  are  entitled  to  receive  out of assets  legally
available  for  payment a dividend  at a rate of 12% per annum of the  Preferred
Stock  liquidation  preference  of $2.00 (or $.24 per annum) per share,  payable
quarterly on March 1, June 1,  September 1,  December 1, and March 1, in cash or
in  shares of Common  Stock  having an  equivalent  fair  market  value.  Unpaid
dividends on the Company's Preferred Stock cumulate.  The quarterly payments due
on September 1 and December 1, 1992,  and all payments due in 1993,  in 1994, in
1995,  in 1996,  in 1997,  in 1998, in 1999 and the payment due on March 1, 2000
have  not yet been  paid and are  accumulating.  These  dividends  have not been
declared  because  earned  surplus  is not  available  to  pay a cash  dividend.
Accordingly,  dividends  will  accumulate  until such time as earned  surplus is
available  to pay a cash  dividend or until a post  effective  amendment  to the
Company's  registration  statement  covering a certain  number of common  shares
reserved  for the payment of  Preferred  Stock  dividends  is filed and declared
effective, or if such number of common shares are insufficient to pay cumulative
dividends,   then  until  additional  common  shares  are  registered  with  the
Securities and Exchange Commission (SEC).





                                       10
<PAGE>

     No  dividends  shall be declared or paid on the Common  Stock (other than a
dividend  payable solely in shares of Common Stock) and no Common Stock shall be
purchased,  redeemed or acquired by the Company unless full cumulative dividends
on the Preferred  Stock have been paid or declared,  or cash or shares of Common
Stock have been set apart which is sufficient  to pay all  dividends  accrued on
the Preferred Stock for all past and then current dividend periods.

     As stated above,  pursuant to the terms of the Preferred Stock, the Company
has the option of making quarterly dividend payments in cash or shares of Common
Stock. The Company does not intend to make any Preferred Stock dividends in cash
in the foreseeable future.  Prospectively,  subject to the Company's  Prospectus
being current,  and a sufficient  number of common shares being  registered with
the SEC, the Company anticipates making quarterly dividend payments in shares of
Common Stock for the  foreseeable  future  including the payments which have not
yet been made.  The total cash value of the  arrearage  of unpaid  dividends  at
March 31, 2000, was $92,334.

Item 6.  Exhibits and Reports on Form 8-K
         --------------------------------
 (a) Exhibits

Exhibit                  Description

10.7     Computer Design Associates, Ltd. Stock Purchase Agreement.

27.1  Financial Data Schedule

(b)      Reports on Form 8-K.

         NONE



























                                       11



<PAGE>









                                   SIGNATURES



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



                                        JUNIPER GROUP, INC.



Date:___________________________



                                        By:/s/ Vlado P. Hreljanovic
                                           ------------------------
                                            Vlado P. Hreljanovic
                                            Chairman of the Board, President,
                                            Chief Executive Officer and Acting
                                            Chief Financial Officer























                                       12


                                                                   Exhibit 10.1



                            STOCK PURCHASE AGREEMENT


     This Stock Purchase Agreement (the "Agreement") is made and entered into as
of this 17th day of March, 2000 by and among Michael  Silverman  ("Silverman" or
"Seller") at 12 Sussex Road,  Great Neck, NY 11020 on the one hand,  and Juniper
Group,  Inc., a Nevada corporation having its principal place of business at 111
Great Neck Road, Great Neck, New York 11021 ("Purchaser"), on the other hand.

                              W I T N E S S E T H:

     WHEREAS,  Seller owns and desires to sell,  assign and convey to  Purchaser
one hundred percent (100%) of the issued and  outstanding  shares of the capital
stock  (the "CDA  Shares")  of  Computer  Design  Associates,  Ltd.,  a New York
corporation (the "Company"),  and Purchaser desires to purchase and acquire such
CDA  Shares  from  Seller on and  subject  to the terms and  conditions  of this
Agreement.

     NOW,  THEREFORE,  in  consideration of the respective  representations  and
warranties  hereinafter  set forth and of the mutual  covenants  and  agreements
contained herein, the parties hereto agree as follows:

                                    ARTICLE I
                                   DEFINITIONS
                           SALE AND PURCHASE OF SHARES

1.1  Sale and Purchase.  Subject to the terms and conditions  contained  herein,
     Seller  hereby  agrees to sell,  transfer,  assign,  convey and  deliver to
     Purchaser,  and Purchaser hereby agrees to purchase and accept from Seller,
     all of its right,  title and  interest in and to the CDA  Shares,  free and
     clear of any liens, pledges, security interests,  claims or encumbrances of
     any kind.

1.2  The Purchase  Price.  The  consideration  payable by Purchaser  for the CDA
     Shares to be sold to  Purchaser  as  provided  herein  shall be One Hundred
     Fifty  Thousand  (150,000)  shares of Common  Stock,  $.001 par  value,  of
     Purchaser  (the "JUNI  Shares").  The JUNI Shares shall have the  piggyback
     registration rights set forth in Exhibit A annexed hereto.

1.3  Additional  Consideration  (a) 90 days  from  closing,  100,000  shares  or
     options as bonus  compensation if 65% of the projections  through the month
     prior to 90 days from closing are met.  Options are exercisable at $.68 per
     share for five years.

(b)  180 days from closing,  100,000 shares or options as bonus  compensation if
     65% of the projections through the month prior to 180 days from closing are
     met. Options are exercisable at $.68 per share for five years.

(c)  On January 31, 2001,  100,000 shares or options (on same terms) if earnings
     before Purchaser's overhead,  interest,  taxes and amortization of $300,000
     is achieved for calendar 2000.

                                   ARTICLE II
                   CLOSING; CONDITIONS TO CLOSING; DELIVERIES

2.1  Closing.  The closing of this  transaction (the "Closing") shall be held on
     or about April 3, 2000,  the Closing Date, at or about 10:00 A.M.,  Eastern
     Standard Time, at the offices of the  Purchaser,  or at such other time and
     place upon which the parties shall agree.

2.2  Conditions to Purchaser's  Obligation.  Purchaser's obligation hereunder to
     purchase  and pay for the CDA Shares by issuing  the JUNI Shares to Seller,
     is  subject to the  satisfaction,  on or before the  Closing  Date,  of the
     following  conditions,  any of which may be waived, in whole or in part, by
     Purchaser in its discretion, and Seller shall use its best efforts to cause
     such conditions to be fulfilled:

(a)  Representations   and   Warranties   Correct;   Performance  of  Covenants;
     Satisfaction of Conditions.  The  representations  and warranties of Seller
     contained in this Agreement  (including the Exhibits and Schedules  hereto)
     and those otherwise made in writing by or on behalf of Seller in connection
     with  the  transactions  contemplated  by this  Agreement  shall  be  true,
     complete and  accurate  both when made and on and as of the Closing Date as
     though  such  representations  and  warranties  were made at and as of such
     date.  Seller  shall  have  duly and  properly  performed,  complied  with,
     satisfied and observed  each of its  covenants,  agreements,  conditions to
     closing  and  obligations  contained  in this  Agreement  to be  performed,
     complied with, satisfied and observed on or before the Closing Date.

(b)  Purchase  Permitted by Applicable Laws. The purchase of and payment for the
     CDA Shares to be purchased by Purchaser  hereunder  shall not be prohibited
     by any  applicable  law or  governmental  regulation  and shall not subject
     Purchaser to any tax,  penalty,  liability or other onerous condition under
     or pursuant to any applicable law or governmental regulation.

(c)  Proceedings;  Receipt of Documents.  All  corporate  and other  proceedings
     taken or required to be taken by Seller and  Purchaser in  connection  with
     the  transactions  contemplated  hereby and all documents  incident thereto
     shall have been taken and shall be  satisfactory  in form and  substance to
     Purchaser  and its  counsel,  and  Purchaser  shall have  received all such
     information and such counterpart  originals or certified or other copies of
     such documents as Purchaser may reasonably request.

(d)  Delivery  of  Documents.  Seller  shall  have  delivered,  or  caused to be
     delivered, to Purchaser the following:

(    i)  corporate  certificate  of  good  standing  of  the  Company  from  the
     jurisdiction in which the Company is incorporated;

(    ii) the CDA Shares, with duly executed stock powers and all other documents
     and  signatures  necessary or  appropriate  for their transfer to Purchaser
     free and clear by delivery;

(iii)certified  copies of the  Certificate of  Incorporation  and By-Laws of the
     Company;

(iv) the written  resignations of each and every officer and director of the
     Company  and all  documents  necessary  to  elect  or  appoint  Purchaser's
     nominees to such positions;

(vi) all documents necessary or appropriate to change the authorized signatories
     of  Company'  bank  accounts  and to  otherwise  take  possession  and full
     operational control of the Company and its respective assets; and (vii) all
     other consents,  agreements,  schedules, documents and exhibits required by
     this  Agreement  to be  delivered  by Seller,  or  reasonably  requested by
     Purchaser, at or before the Closing.

(e)  No Adverse  Decision.  There  shall be no action,  suit,  investigation  or
     proceeding  pending or  threatened  by or before any court,  arbitrator  or
     administrative  or  governmental  body  which  seeks to  restrain,  enjoin,
     prevent  the   consummation  of  or  otherwise   affect  the   transactions
     contemplated by this Agreement or questions the validity or legality of any
     such  transactions or seeks to recover damages or to obtain other relief in
     connection with any such transactions.

(f)  No Adverse Change.  From the date of  incorporation up to the Closing Date,
     the Company shall not have suffered any adverse change (whether or not such
     change is described in the Exhibits or Schedules  hereto or any  supplement
     to  the  Exhibits  or  Schedules)  in  its  business,  affairs,  prospects,
     financial  condition,   working  capital,  assets,  liabilities  (absolute,
     accrued, contingent or otherwise), reserves or operations, and Seller shall
     have  delivered  to  Purchaser  a  certificate  signed  by it and dated the
     Closing Date, to such effect.

(g)  Due  Diligence.  The  Purchaser  shall have  completed,  to its  reasonable
     satisfaction, its due diligence review of the Company's operations.

(h)  Securities  Law  Compliance.  All  actions  and steps  necessary  to assure
     compliance with applicable  Federal and state securities laws in connection
     with the lawful sale of the CDA Shares  pursuant to this  Agreement,  shall
     have been duly  obtained  and shall be  effective on and as of the Closing.
     This shall be the sole responsibility of the Purchaser.

(i)  Approvals and Consents.  Seller and Purchaser  shall have duly obtained all
     authorizations,  consents,  rulings,  approvals and licenses, or exemptions
     therefrom,  by or of  all  governmental  authorities  and  non-governmental
     administrative or regulatory agencies, having jurisdiction over the parties
     hereto,  which are required for the execution,  delivery and performance of
     this  Agreement  and  the  consummation  of the  transactions  contemplated
     hereby,  at no cost or other  adverse  consequence  to each other,  and all
     thereof shall be in full force and effect at the time of Closing.

(j)  Web Site. The Company's web site will be in reasonably acceptable condition
     to Purchaser.

2.3  Conditions  to the  Obligation of the Seller.  The  obligation of Seller to
     consummate  the  transactions   contemplated  hereby  are  subject  to  the
     fulfillment  of the  following  conditions on or prior to the Closing Date,
     any of which may be waived,  in whole or in part, by the Seller in its sole
     discretion,  and  Purchaser  shall  use its  best  efforts  to  cause  such
     conditions to be fulfilled:

(a)  Representations  and Warranties Correct;  Performance.  The representations
     and warranties of Purchaser in this Agreement  shall be true,  complete and
     accurate when made and on and as of the Closing Date.

(b)  Purchase  Permitted by Applicable Laws. The purchase of and payment for the
     CDA Shares shall not be prohibited by any  applicable  law or  governmental
     regulation.

(c)  Delivery of JUNI Shares. Purchaser shall have delivered the JUNI Shares, or
     a copy of the Board Resolution authorizing and directing delivery to Seller
     within ten (10) days after closing.


                                   ARTICLE III
                     SELLER'S REPRESENTATIONS AND WARRANTIES

     Seller  hereby  represents  and warrants to, and agrees with,  Purchaser as
follows:

3.1  Organization  and  Good  Standing.   The  Company  is  a  corporation  duly
     organized,  validly  existing  and in good  standing  under the laws of the
     State of New York.

3.2  Authority.  Seller  has full  authority  to  execute  and to  perform  this
     Agreement in accordance with its terms;  the execution and delivery of this
     Agreement and the consummation of the transactions contemplated hereby does
     not and will not result in a breach,  violation  or default or give rise to
     an event which with the giving of notice or after the  passage of time,  or
     both, would result in a breach, violation or default of any of the terms or
     provisions  of  the  Company's  respective  Certificate  of  Incorporation,
     By-Laws  or  of  any  indenture,   agreement,  judgment,  decree  or  other
     instrument or  restriction  to which the Company or Seller is a party or by
     which the Company,  Seller,  the Shares or any of their assets may be bound
     or affected; the execution and delivery of this Agreement have been and, as
     of the Closing Date,  the  consummation  of the  transactions  contemplated
     hereby will have been, duly  authorized,  and no authorization or approval,
     whether of the  stockholders or directors of the Company or of governmental
     bodies or  otherwise,  will be necessary in order to enable Seller to enter
     into and perform same; and this  Agreement  constitutes a valid and binding
     obligation enforceable against Seller in accordance with its terms.

3.3  Capitalization. The authorized capital stock of the Company consists of 200
     shares of common stock, $ no par value,  of which 100 shares are issued and
     outstanding.  All of the  aforesaid  issued and  outstanding  shares of the
     Company are directly owned of record and beneficially by Seller,  have been
     duly authorized and validly issued and are fully paid and non-assessable.

3.4  Compliance  With  Law.  The  Company  is not  in  violation  of  any  laws,
     governmental   orders,  rules  or  regulations  to  which  the  Company  or
     businesses are subject.

3.5  Litigation.  There are no actions,  suits,  proceedings  or  investigations
     (including any purportedly on behalf of the Company)  pending or threatened
     against or affecting the business or  properties of the Company  whether at
     law or in equity or admiralty or before or by any governmental  department,
     commission,  board, agency, court or instrumentality,  domestic or foreign;
     nor is the  Company  operating  under,  subject to, in  violation  of or in
     default with respect to, any judgment, order, writ, injunction or degree of
     any court or other governmental  department,  commission,  board, agency or
     instrumentality,  domestic or foreign. No inquiries have been made directly
     to the Company or Seller by any  governmental  agency  which might form the
     basis of any such action, suit, proceeding or investigation, or which might
     require the Company to undertake a course of action which would involve any
     expense. No filings have been made by any present or former employee of the
     Company  with  the  Equal   Employment   Opportunity   Commission   or  any
     governmental  agency,  asserting  any claim based on alleged  race,  gender
     (including,  without limitation,  sexual harassment),  age or other type of
     discrimination on the part of the Company.

3.6  Brokers.  There has been no broker or finder  involved in any manner in the
     negotiations  leading  up  to  the  execution  of  this  Agreement  or  the
     consummation of any transactions  contemplated hereby, and Seller agrees to
     indemnify Purchaser against and hold Purchaser harmless from any claim made
     by any person for a broker's or finder's fee or other similar payment based
     upon any agreements, arrangements or understanding made by Seller.

3.7  Transactions  with  Affiliates.   There  are  no  loans,  leases,   royalty
     agreements,  employment  contracts or any other  agreement or  arrangement,
     oral or written,  between  the  Company,  on the one hand,  and any past or
     present  stockholder,  officer,  employee,  consultant  or  director of the
     Company  or  Seller  (or  any  member  of  the  immediate  family  of  such
     stockholder,  officer,  employee,  consultant,  director or Seller), on the
     other hand.

3.8  Acquisition of Securities.

(a)  Seller is acquiring the JUNI Shares for his own account for investment only
     and not with a view towards the public sale or distribution thereof and not
     with a view to or for sale in connection with any distribution thereof.

(b)  Seller is: (i) an "accredited investor" as that term is defined in Rule 501
     of the  General  Rules and  Regulations  under  the  Securities  Act,  (ii)
     experienced  in making  investments of the kind described in this Agreement
     and the  related  documents,  (iii)  able,  by reason of the  business  and
     financial  experience,  to protect his own interests in connection with the
     transactions  described in this Agreement,  and the related documents,  and
     (iv) able to afford the entire loss of his investment in the JUNI Shares.

(c)  Seller  acknowledges  that the JUNI Shares are being offered and sold to it
     in reliance on specific  exemptions from the  registration  requirements of
     United States federal and state  securities  laws and that the Purchaser is
     relying upon the truth and accuracy of, and Seller's  compliance  with, the
     representations, warranties, agreements, acknowledgments and understandings
     of Seller set forth herein in order to determine the  availability  of such
     exemptions and the eligibility of Seller to acquire the JUNI Shares.

(d)  Seller has been provided with, and has read the Company's  Annual Report on
     Form 10KSB for fiscal year ended  December 31, 1999,  the  Company's  Proxy
     dated December 10, 1999, and the Company's Quarterly Reports on Form 10 QSB
     for the fiscal  quarter  ended  September 30, 1999  (collectively,  the SEC
     Reports).  Seller and his advisors,  if any, have also been  furnished with
     materials  relating to the business,  finances and  operations of Purchaser
     and materials  relating to the offer and sale of the JUNI Shares which have
     been  requested  by Seller.  Seller  and his  advisors,  if any,  have been
     afforded the opportunity to ask questions of the Purchaser and has received
     complete and satisfactory answers to any such inquiries.

(e)  Seller  understands  that his investment in the JUNI Shares involves a high
     degree of risk.

(f)  Seller  understands  that no United  States  federal or state agency or any
     other  government  or  governmental  agency  has  passed  on  or  made  any
     recommendation or endorsement of the JUNI Shares.

(g)  Seller  acknowledges  that:  (i) the JUNI  Shares have not been and are not
     being  registered under the provisions of the Securities Act and may not be
     transferred unless (A) subsequently  registered thereunder or (B) Purchaser
     shall have received an opinion of counsel, reasonably satisfactory in form,
     scope and substance to Purchaser,  to the effect that the JUNI Shares to be
     sold or  transferred  may be sold or  transferred  pursuant to an exemption
     from such  registration;  (ii) any sale of the JUNI Shares made in reliance
     on Rule  144  promulgated  under  the  Securities  Act may be made  only in
     accordance  with the  terms of said Rule and  further,  if said Rule is not
     applicable, any resale of such JUNI Shares under circumstances in which the
     seller, or the person through whom the sale is made, may be deemed to be an
     underwriter,  as  that  term is used in the  Securities  Act,  may  require
     compliance  with some other exemption under the Securities Act or the rules
     and regulations of the Securities and Exchange Commission  thereunder;  and
     (iii)  neither the Company nor any other person is under any  obligation to
     register  the JUNI Shares  under the  Securities  Act or to comply with the
     terms and conditions of any exemption thereunder.

(h)  Seller acknowledges and agrees that until such time as the JUNI Shares have
     been  registered  under the  Securities  Act,  the JUNI Shares shall bear a
     restrictive legend in substantially the following form:

THESE  SECURITIES  (THE   "SECURITIES")  HAVE  NOT  BEEN  REGISTERED  UNDER  THE
SECURITIES  ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES
LAWS OF ANY STATE AND MAY NOT BE SOLD OR OFFERED  FOR SALE IN THE  ABSENCE OF AN
EFFECTIVE  REGISTRATION STATEMENT FOR THE SECURITIES OR AN OPINION OF COUNSEL OR
OTHER  EVIDENCE  ACCEPTABLE TO THE  CORPORATION  THAT SUCH  REGISTRATION  IS NOT
REQUIRED.

                                   ARTICLE IV
                   REPRESENTATIONS AND WARRANTIES OF PURCHASER

         Purchaser hereby represents and warrants to the Seller as follows:

4.1  Organization and Good Standing.  Purchaser is a corporation duly organized,
     validly  existing  and in good  standing  under  the  laws of the  State of
     Nevada.

4.2  Corporate Authority. Purchaser has full authority to execute and to perform
     this Agreement in accordance with its terms;  the execution and delivery of
     this Agreement and the consummation of the transactions contemplated hereby
     does not and will not result in a breach, violation or default or give rise
     to an event which,  with the giving of notice or after the passage of time,
     would  result  in a breach,  violation  or  default  of any of the terms or
     provisions of Purchaser's  Certificate of Incorporation,  By-Laws or of any
     indenture,  agreement,  judgment, decree or other instrument or restriction
     to  which  Purchaser  is a party  or by  which  Purchaser  may be  bound or
     affected;  and this  Agreement  constitutes a valid and binding  obligation
     enforceable against Purchaser in accordance with its terms.

4.3  JUNI Shares.  The JUNI Shares to be issued to Seller hereunder will be duly
     authorized,  validly  issued,  fully paid, and  nonassessable,  without any
     personal liability attaching to the ownership thereof.

4.4  SEC  Documents,  Financial  Statements.  The Common  Stock of  Purchaser is
     registered  pursuant to Section  12(g) of the  Securities  Exchange  Act of
     1934,  as amended  (the  "Exchange  Act") and listed for  quotation  on The
     Nasdaq  SmallCap  Market under the symbol  "JUNI".  Purchaser has filed all
     reports,  schedules,  forms,  statements and other documents required to be
     filed by the Purchaser with the Securities and Exchange  Commission ("SEC")
     pursuant to the  reporting  requirements  of the  Exchange  Act,  including
     material  filed  pursuant to Section 13(a) or 15(d),  in addition to one or
     more  registration  statements and amendments  thereto  heretofore filed by
     Purchaser  with the SEC under the  Securities  Act of 1933, as amended (the
     "Act") (all of the foregoing  including  filings  incorporated by reference
     therein  being  referred to herein as the "SEC  Documents").  Purchaser has
     delivered  to the  Seller  true and  complete  copies of the SEC  Documents
     (except for exhibits and incorporated documents).

     As of their respective  dates,  the SEC Documents  complied in all material
respects with the requirements of the Act or the Exchange Act as the case may be
and the  rules  and  regulations  of the SEC  promulgated  thereunder  and other
federal,  state and local laws,  rules and  regulations  applicable  to such SEC
Documents,  and none of the SEC Documents  contained  any untrue  statement of a
material fact or omitted to state a material fact required to be stated  therein
or  necessary  in  order  to  make  the  statements  therein,  in  light  of the
circumstances  under  which  they  were  made,  not  misleading.  The  financial
statements of Purchaser  included in the SEC Documents  comply as to form in all
material  respects with  applicable  accounting  requirements  and the published
rules and regulations of the SEC or other  applicable rules and regulations with
respect thereto. Such financial statements have been prepared in accordance with
generally  accepted  accounting  principles applied on a consistent basis during
the periods involved (except (i) as may be otherwise indicated in such financial
statements  or the  notes  thereto  or (ii) in the  case  of  unaudited  interim
statements,  to the extent they may not include footnotes or may be condensed or
summary  statements)  and fairly present in all material  respects the financial
position of Purchaser as of the dates thereof and the results of operations  and
cash  flows  for the  periods  then  ended  (subject,  in the case of  unaudited
statements, to normal year-end audit adjustments).

4.5  No Material  Adverse Change.  Since the date of the most recently filed SEC
     Documents, no event has occurred or exists with respect to Purchaser or any
     of its  subsidiaries  which would be likely to have, or has had, a material
     adverse effect on Purchaser and its subsidiaries taken as a whole.

4.6  Brokers.  There has been no broker or finder  involved in any manner in the
     negotiations  leading  up  to  the  execution  of  this  Agreement  or  the
     consummation of any transactions  contemplated hereby, and Purchaser agrees
     to indemnify Seller against and hold Seller harmless from any claim made by
     any person for a broker's or finder's fee or other  similar  payment  based
     upon any agreements, arrangements or understanding made by Purchaser.

                                    ARTICLE V
                     CONDUCT OF BUSINESS PENDING THE CLOSING

     Between the date hereof and the Closing,  and except as otherwise expressly
consented  to in  writing  in  advance  or  approved  in  writing  in advance by
Purchaser:

5.1  Regular  Course of Business.  Seller will cause the Company to carry on its
     business  diligently  and  substantially  in the same manner as  heretofore
     conducted,  and  shall  not  permit  it to  institute  any new  methods  of
     management,  accounting  or  operation  or  engage  in any  transaction  or
     activity,  enter into any agreement or make any  commitment,  except in the
     usual and ordinary  course of business and consistent with past practice as
     limited  by the  more  restrictive  provisions  of  this  Agreement,  where
     applicable, or as otherwise specifically contemplated by this Agreement and
     not in violation thereof.

5.2  Organization.  Seller shall  preserve the corporate  existence and business
     organization of the Company intact.  In addition,  and not in limitation of
     the foregoing, Seller will cause the Company to maintain and update any web
     sites.

                     ARTICLE VI TERMINATION AND ABANDONMENT

6.1  Methods  of  Termination.  The  transactions  contemplated  herein  may  be
     terminated at any time, but not later than the Closing:

(a)  By mutual written agreement of Purchaser and Seller;

(b)  By Purchaser or Seller,  if the Closing shall not have occurred on or prior
     to June 5, 2000 and the  delay is  beyond  the  reasonable  control  of the
     parties hereto.

6.2  Procedure upon  Termination.  In the event of termination  and  abandonment
     pursuant to Section 6.1 hereof,  written notice thereof shall  forthwith be
     given to the other parties hereto and the transactions contemplated by this
     Agreement  shall be  terminated  without  further  action by  Purchaser  or
     Seller.

                                   ARTICLE VII
                               GENERAL PROVISIONS

7.1  Notices. All notices,  requests, demands and other communications hereunder
     shall be in writing  and shall be  delivered  personally,  sent by telex or
     facsimile  transmission  or sent by certified or  registered  mail,  return
     receipt requested,  postage prepaid.  Any such notice shall be deemed given
     when so delivered personally or when sent by facsimile  transmission or, if
     mailed by certified  or  registered  mail,  ten (10) days after the date of
     deposit in the United States mail, postage prepaid, if addressed:

                  (a)      in the case of Seller to:

                           Michael Silverman
                           12 Sussex Road
                           Great Neck, New York  11020
                           Facsimile #: (516) 773-4516

                  (b)      in the case of Purchaser or JUNI to:

                           Juniper Group, Inc.
                           111 Great Neck Road
                           Great Neck, NY  11021
                           Facsimile #: (516) 829-4691

or to such other  address or to such other  person as  Purchaser or Seller shall
have last designated by written notice given as herein provided.

7.2  Modification.  This  Agreement  contains the entire  agreement  between the
     parties hereto and there are no agreements,  warranties or  representations
     which are not set forth herein.  All prior  negotiations,  representations,
     warranties,  agreements  and  understandings  are superseded  hereby.  This
     Agreement may not be modified or amended except by an instrument in writing
     duly  signed  by or on  behalf  of  the  parties  hereto  and  dated  on or
     subsequent to the date hereof.

7.3  Governing  Law.  This  Agreement  shall be  governed by and  construed  and
     enforced in accordance with the laws of the State of New York applicable to
     agreements made and to be performed  entirely within the State.  Seller and
     Purchaser  hereby  irrevocably  consent to the jurisdiction of any New York
     State or Federal court located in Nassau  County,  New York over any action
     or proceeding  arising out of any dispute  between Seller and Purchaser and
     irrevocably  agrees,  in  this  regard,  not  to  commence  any  action  or
     proceeding  arising out of any dispute  between Seller and Purchaser in any
     other jurisdiction.

7.4  Counterparts.  This Agreement may be executed  simultaneously in any number
     of counterparts, each of which shall be deemed an original but all of which
     together shall constitute one and the same instrument.

7.5  Paragraph  Headings.  The  paragraph  headings  in this  Agreement  are for
     convenience  of  reference  only and shall not be deemed to alter or affect
     any provision hereof.

7.6  Waiver.  The waiver of one breach or default hereunder shall not constitute
     the waiver of any other or subsequent breach or default.

     IN WITNESS  WHEREOF,  the parties  hereto have duly executed this Agreement
the day and date first above written.




SELLER                              JUNIPER GROUP, INC., (PURCHASER)

By: /s/ Michael Silverman             By:/s/ Vlado P. Hreljanovic
    ---------------------                ------------------------
    Michael Silverman

                                      Title: President
                                             ---------
<PAGE>
                                   EXHIBIT "A"


     (a) Request for  Registration.  At any time after the date  hereof,  if the
Company  proposes to file a  registration  statement  under the  Securities  Act
(other  than a  registration  statement  on Form S-4 or S-8 (or any  similar  or
successor  form  that  may be  adopted  by  the  Commission)  or a  registration
statement  filed in connection  with an exchange offer or offering of securities
or debt solely to the Company's  existing security or debt holders) with respect
to an offering of securities of the same class as the Registrable  Securities by
the  Company  for its own  account  or for the  account  of any of its  security
holders,  then the Company shall give written notice of such proposed  filing to
each Holder as soon as practicable (but in no event less than 20 days before the
anticipated filing date). Such notice shall offer each Holder the opportunity to
have all or any of the  Registrable  Securities  held by such Holder included in
the registration  statement proposed to be filed or, at the Company's option, in
a  separate   registration   statement  to  be  filed   concurrently  with  such
registration  statement (the "Piggy-back  Registration").  Within ten days after
receiving  such  notice,  each Holder may make a written  request to the Company
that  any or all of the  Holder's  Registrable  Securities  be  included  in the
Piggy-back  Registration,  which notice shall specify the number of shares to be
so included.  Subject to Section 3(b) hereof,  the Company  shall include in the
Piggy-back   Registration  (or  in  a  separate  registration   statement  filed
concurrently  therewith) all  Registrable  Securities  with respect to which the
Company has received  written  requests for  inclusion  therein  within ten days
after the receipt by each Holder of the Company's notice. The Company may in its
discretion  withdraw any  registration  statement filed pursuant to this Section
3(a)  subsequent  to its filing  without  liability  to the Holders  except with
respect to Registration  Expenses. Any Holder shall be permitted to withdraw all
or part of such Holder's  Registrable  Securities  requested to be included in a
Piggy-back  Registration  at any  time  prior  to the  effective  date  of  such
Piggy-back Registration without any liability for any Registration Expenses.

     (b) Priority on Piggy-back Registration.  If any Piggy-Back Registration is
to  be  an  underwritten  offering,  the  Company  shall  use  its  commercially
reasonable  efforts to cause the managing  Underwriter or Underwriters to permit
the shares of  Registrable  Securities  requested by the Holders of  Registrable
Securities  ("Selling  Piggy-back  Holders")  to be  included in the Piggy- back
Registration  (on the same terms and  conditions  as similar  securities  of the
Company  included  therein  to  the  extent  appropriate).  Notwithstanding  the
foregoing,  if the managing  Underwriter or Underwriters of such offering advise
the  Company in  writing  that,  in their  opinion,  the  number of  Registrable
Securities and any other securities requested to be included in such offering is
sufficiently large to have Material Adverse Effect,  then (i) if such Piggy-back
Registration is incident to a primary registration on behalf of the Company, the
amount of  securities  to be included  in the  Piggy-back  Registration  for any
persons (other than the Company and the Selling Piggy-back  Holders) shall first
be reduced,  and  thereafter  the  Registrable  Securities to be offered for the
account of the Selling Piggy-back  Holders shall be reduced or limited,  subject
to any written  agreement among the Selling  Piggy-back  Holders,  on a Pro Rata
Basis so that the total  number of  securities  to be included  in the  offering
shall be the total number of securities recommended by such managing Underwriter
or Underwriters,  unless any of the Selling Piggy-back Holders desires to sell a
number of  Registrable  Securities  that is less than the total pro rata  amount
that he is entitled to sell, in which event the number of Registrable Securities
not so elected to be sold shall be allocated among the other Selling  Piggy-back
Holders  on a Pro  Rata  Basis,  and  (ii) if such  Piggy-back  Registration  is
incident to a secondary  registration  on behalf of holders of securities of the
Company  (excluding  pursuant  to Section 2 hereof,  in which  priority  will be
governed by Section 2(d) hereof), the Company shall include in such registration
statement (A) first,  the number of securities of such person(s) on whose behalf
the  registration  is being made  (allocated  among such  persons as they may so
determine),  (B) second,  the number of Registrable  Securities  requested to be
included  in such  registration  pursuant  to this  Section  3 in  excess of the
securities  of such  persons  on whose  behalf  the  registration  is being made
propose to sell that, in the opinion of such managing Underwriters,  can be sold
without causing a Material Adverse Effect on such offering,  allocated among the
Selling Piggy-back  Holders,  subject to any written agreement among the Selling
Piggy- back Holders on a Pro Rata Basis as  described  in clause (i) above,  and
(C)  third,  the  number  of  securities   requested  to  be  included  in  such
registration by the Company or by other persons  pursuant to similar  piggy-back
registration rights (allocated among the Company and such persons as they may so
determine).

     (c)  Limitations  on  Piggy-back  Registration.  The  Company  shall not be
obligated to effect more than two Piggy-back Registrations under this Section.



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEETS AND CONSOLIDATED STATEMENTS OF INCOME FOUND ON PAGES
2 & 3 OF THE COMPANY'S FORM 10-QSB FOR THE THREE MONTHS ENDED MARCH 31, 2000.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   3-mos
<FISCAL-YEAR-END>                              DEC-31-2000
<PERIOD-START>                                 JAN-01-2000
<PERIOD-END>                                   Mar-31-2000
<CASH>                                         15,553
<SECURITIES>                                   0
<RECEIVABLES>                                  352,883
<ALLOWANCES>                                   0
<INVENTORY>                                    3,440
<CURRENT-ASSETS>                               581,918
<PP&E>                                         237,610
<DEPRECIATION>                                 107,478
<TOTAL-ASSETS>                                 4,437,354
<CURRENT-LIABILITIES>                          1,053,252
<BONDS>                                        0
                          0
                                    4,275
<COMMON>                                       7,523
<OTHER-SE>                                     3,257,329
<TOTAL-LIABILITY-AND-EQUITY>                   4,437,354
<SALES>                                        0
<TOTAL-REVENUES>                               330,394
<CGS>                                          0
<TOTAL-COSTS>                                  532,310
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                (201,916)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            0
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (201,916)
<EPS-BASIC>                                    (0.03)
<EPS-DILUTED>                                  (0.03)



</TABLE>


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