ACCESS SOLUTIONS INTERNATIONAL INC
10KSB, 1997-10-14
COMPUTER STORAGE DEVICES
Previous: AG SERVICES OF AMERICA INC, 10-Q, 1997-10-14
Next: LITTLE SWITZERLAND INC/DE, 10-Q, 1997-10-14



                                  United States
                       Securities and Exchange Commission
                             Washington, D.C. 20549

                                   FORM 10-KSB


(Mark One)

[X]  Annual Report Pursuant  to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 for the Fiscal Year ended June 30, 1997

                                       or

[  ]  Transition Report Under to Section 13 or 15(d) of the Securities Exchange
      Act of 1934 for the transition period from ______________ to ____________

Commission file number 0-28920

                      Access Solutions International, Inc.
           (Name of small business issuer as specified in its charter)

       Delaware                                                05-0426298
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                              Identification No.)

                                650 Ten Rod Road
                            North Kingstown, RI 02852
                    (Address of principal executive offices)

                                 (401) 295-2691
                           (Issuer's telephone number)

Securities registered under Section 12(b) of the Exchange Act:
    None
Securities registered under Section 12(g) of the Exchange Act:
    Units, each consisting of two shares of common stock, $.01 par value
       ("Common  Stock")  and one  redeemable  common  stock  purchase
            warrant ("Redeemable Warrant")
       Common Stock
       Redeemable Warrants

Check  whether  the issuer  (1) has filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during the past 12
months (or for such  shorter  period  that the issuer was  required to file such
reports),  and (2) has been subject to such filing  requirements for the past 90
days. Yes X  No __

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B contained in this form, and no disclosure  will be contained,  to
the  best  of  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB. []

Issuer's revenues for its most recent fiscal year: $1,091,578.

Aggregate  market  value of the  voting and  non-voting  common  equity  held by
non-affiliates  computed at $3.125 per share,  the  closing  price of the Common
Stock on September 1, 1997:
$9,976,031.

The number of shares of the issuer's Common Stock,  $.01 par value,  outstanding
as of September 1, 1997 was 3,963,940.

Documents Incorporated by Reference:
    None


<PAGE>

                                     PART I

ITEM 1.     DESCRIPTION OF BUSINESS

RECENT DEVELOPMENTS

     On April  15,  1997,  Access  Solutions  International,  Inc.  ("ASI")  and
PaperClip Software,  Inc. ("PaperClip") entered into an Asset Purchase Agreement
for ASI to acquire  substantially  all the assets and  liabilities  of PaperClip
(the  "Agreement").  On  September  12,  1997,  the  agreement  was amended (the
"Amended  Agreement") to change the acquisition to a merger. As a result of this
amendment,  a  newly-formed  subsidiary  of ASI will merge into  PaperClip  with
PaperClip surviving as a subsidiary of ASI (the "Merger").  Consummation of this
transaction  is  subject  to  various  conditions,  including  approval  by  the
PaperClip stockholders.  Under the terms of the Amended Agreement, the PaperClip
stockholders  will be  entitled to receive an  aggregate  of  approximately  1.5
million  shares of ASI's Common Stock plus an  equivalent  number of ASI Class B
Warrants.  Each Class B Warrant will entitle the holder to purchase one share of
ASI Common Stock at an exercise price of $6.00 per share. In connection with the
Merger,  the  holders  of  PaperClip's  outstanding  12%  Convertible  Notes due
December 1999 will exchange such notes for an aggregate of approximately 400,000
shares of non-voting  redeemable preferred stock of PaperClip.  After 18 months,
the  holders of the  preferred  stock  will have the  option to  require  ASI to
purchase such shares for cash or ASI common stock and Class B Warrants.

     On January 29, 1997,  ASI provided a $300,000  loan to PaperClip for use as
operating capital in exchange for a convertible note from PaperClip (the "Bridge
Loan"). See "Certain Transactions between ASI and PaperClip" in Item 12 hereof.

     On April  15,  1997,  ASI and  PaperClip  also  entered  into a  management
agreement  (the  "Management  Agreement")  which   allows   ASI  to  manage  the
day-to-day  operations  of PaperClip and to advance funds on behalf of PaperClip
pursuant to an operating budget, in each case until the closing of the Merger or
the termination of the Merger Agreement.  See "Certain  Transactions between ASI
and PaperClip" in Item 12 hereof.

     ASI and  PaperClip  also  entered  into a one-year  distribution  agreement
effective  June  1,  1997  pursuant  to  which  ASI  acts as a  distributor  for
PaperClip's products in the United States to dealers and resellers. See "Certain
Transactions between ASI and PaperClip" in Item 12 hereof.

BUSINESS

     ASI, a Delaware  corporation formed in 1986, designs,  develops,  assembles
and markets mainframe information storage and retrieval systems,  including both
software and hardware,  for large  companies.  ASI believes that its proprietary
computer  output to laser disk (COLD) and data storage systems provide a faster,
more  reliable  and  more  economical  method  of  storing  vast  quantities  of
computer-generated  data than is generally  available from other COLD systems or
from  traditional  data  storage  methods.  ASI's COLD and optical  disk storage
systems,  which are  marketed  under  the  brand  names  GIGAPAGE  and OAS,  are
presently sold  principally to large  organizations  that have the need to store
and retrieve large quantities of computer-generated data.

     PRODUCTS.  ASI's COLD systems are high density  hardware and software  data
storage  systems  that are  designed  to  store,  index and  retrieve  formatted
computer output. COLD systems consist of an OAS controller, a storage subsystem,
and GIGAPAGE application software.

     HARDWARE  PRODUCTS.  The hardware portion of ASI's solution,  the OAS, is a
high capacity,  mainframe  channel-attached hybrid magnetic/optical disk storage
system,  composed of the OAS controller and an optical disk  "autochanger".  The
OAS can control various types and models of robotic autochanger  systems,  which
are  manufactured  by a number of vendors,  commanding  such robots to mount and
dismount  disks and tapes  automatically  as needed in response to requests from
the host software.  These  autochangers,  which ASI purchases  from  independent
third party suppliers,  are installed by ASI as a part of the integrated  system
at the customer site.  Autochangers of varying  capacities are available to meet
the needs of the marketplace, for storage requirements from 166 million pages to
multiple  tens of  billions  of  pages.  A  brief  description  of the  hardware
components of the OAS follows.

     OPTICAL  DISK  AUTOCHANGERS.   The  entry-level  optical  disk  autochanger
supplied by ASI supports customers with relatively modest storage volumes.  When
used in conjunction with ASI's data compression technology, the capacity of this
autochanger  is  significantly  enlarged.  With  compression,  this  entry-level
autochanger  normally has the capacity to store over 166 million  typical report
pages.

     Because the optical disk drives housed within ASI's most commonly installed
optical  disk   autochangers   are   American   National   Standards   Institute
("ANSI")-standard  5-1/4 inch  multifunction  drives,  the optical disk platters
used   within   the   autochanger   may  be  a   mixture   of   rewritable   and
write-once-read-many  ("WORM")  types.  The  rewritable  disks are used to store
those reports that do not have to be retained for long time  periods.  The disks
are then  re-used  when the useful life of the reports has  elapsed.  WORM disks
preclude  modification of data, as required for data such as securities industry
reports  subject to the record  retention  rules of the  Securities and Exchange
Commission.

     Customer  need for greater  capacity is  addressed  by a  field-upgradeable
family of optical disk autochangers.  Middle range requirements are accommodated
by a system which can store from 590 million to over 1 billion report pages in a
compact (3 foot by 3 foot) floor area,  while large capacity needs are served by
ASI's  largest  system,  which  stores from 860 million to more than 2.5 billion
pages.  Multiple  systems may be combined  for even greater  capacity.  ASI also
provides 12 and 14 inch format WORM solutions.

     THE OAS  CONTROL  UNIT.  The  control  unit of the OAS  system is  directly
attached to the  mainframe  via a  conventional  IBM-compatible  interface to an
input-output ("I/O") channel of the IBM-compatible mainframe. The control unit's
dedicated I/O hardware  passes data back and forth over the channel  between the
mainframe and the optical disk autochanger at up to 17 megabytes per second. The
control unit is an intelligent storage management subsystem, with self-contained
software  to track  and file  associated  media  locations  within  the  storage
subsystems  and automate  the movement of media into optical disk drives  within
the robotic autochanger, when applicable.

     The OAS Control Unit  contains a cache buffer (a large bank of RAM used for
temporary  storage when  transferring data from one device to another) to permit
data to be exchanged  rapidly between the mainframe and the optical disk drives.
In  addition,  the  control  unit  performs  data  compression  using a patented
hardware-based implementation of the Lempel-Ziv compression algorithm. When this
hardware-based  compression is combined with GIGAPAGE's host-based software data
compression, compound compression ratios of 7.5:1 and higher are achieved.

     SOFTWARE  PRODUCTS.  ASI has developed an application  software product for
IBM mainframe systems,  GIGAPAGE, which can be installed in conjunction with the
OAS and is an end-user  application  for report storage and retrieval.  GIGAPAGE
stores and retrieves computer-generated reports (such as customer statements) on
various  combinations of storage  technologies.  This enables  organizations  to
eliminate their existing  computer output  microfiche or microfilm (COM) systems
and reduce staff used for manual  retrieval of microfilm,  microfiche  and paper
reports. GIGAPAGE also provides its users with the ability to access report data
efficiently,  by displaying a retrieved document based upon criteria established
by the user. ASI believes that this creates competitive advantages for end users
who must quickly respond to customer  inquiries.  GIGAPAGE changes report access
from  a  slow,  cumbersome,  manually-intensive  process  to a  fast,  near-line
computer-based process.

     NEW PRODUCT  DEVELOPMENTS.  ASI has  improved  its current OAS product (see
"OAS Control Unit" above) so that the control unit will now allow the management
and storage of mainframe  data on other  storage  devices,  such as RAID arrays,
tape  and  CD-ROM   autochangers,   as  well  as  ASI's  current   optical  disk
autochangers.  New  developments  in  autochanger  technology  as well as  speed
improvements  in both  CD-ROM  and  tape  subsystems  have  made  these  systems
attractive  storage mediums in today's market.  RAID arrays provide  high-speed,
fault-tolerant  access to large  amounts of data.  ASI's use of RAID  technology
combined with data compression and intelligent  caching provides  customers with
high throughput at attractive  prices.  New products based on these developments
are expected to be available for  distribution  and sale in the third quarter of
Fiscal  1998.  There can be no assurance  that these new  products  will achieve
market acceptance.

     CUSTOMER  SUPPORT  AND  SERVICE.  In  addition to being a source of revenue
generation,  ASI believes that its approach to customer  service and support has
been and will  continue to be a significant  factor in the market  acceptance of
its products.  Because most of ASI's  products are used in complex,  large-scale
mainframe data centers,  the successful  implementation and utilization of ASI's
products  substantially  depends  on ASI  providing  a high  level  of  customer
service, training and support. Consequently, ASI typically allocates substantial
resources to customer installations,  particularly in the first few weeks before
and the first several weeks after a new  installation.  These resources  include
field support  personnel  who assess the systems  operating  environment  of the
customer  prior to  installation,  install  and test the  hardware,  support the
hardware  and  coordinate  the efforts of  third-party  service  providers  that
service  ASI's  installed  base of systems;  systems  engineering  personnel who
install and  configure  the software  components  of ASI's  systems,  assist the
customer  in assuring  that the other  elements  of the  customer's  data center
properly interface with ASI's system, assist the customer in defining reports to
be stored on ASI's system and in supporting ASI's software;  training  personnel
who train the customer's data center managers and users on the operation and use
of ASI's system;  a 24-hour help desk to field all customer  support and service
inquiries;  and  third-party  service  organizations  with whom ASI contracts to
provide on-site customer response for hardware-related issues.

     In the years ended June 30, 1996 and 1997,  service revenue  generated from
the post-sale  maintenance of COLD systems  accounted for  approximately 32% and
54%, respectively, of ASI's total revenues. Substantially all of ASI's customers
have  elected to extend  their  service  contracts  with ASI beyond the one-year
period that is customarily  afforded to customers at the time of installation of
new products.

     As of September 1, 1997, the customer  service and support group  consisted
of four  employees,  one of whom is in-house and the remainder are in the field.
These personnel provide support for the engineers maintaining customer equipment
in the field and provide ASI with an  opportunity  to  recommend  future  system
sales to such customers.

     MARKETING.  The market for COLD systems is segmented into the mainframe, PC
(stand-alone or LAN-based), client/server and CD-ROM markets. Within each market
segment, product offerings may be divided into two categories: (i) COLD software
packages  and (ii) COLD turnkey  systems.  COLD  turnkey  systems are  generally
comprised of COLD software bundled with a controller and an optical disk system.
Generally,  the highest  priced COLD  systems  are those that are  mainframe  or
client/server  based.  Additionally,  the  market  for COLD  systems  includes a
revenue component derived from the service and support of COLD systems products.

     ASI  advertises  and markets  its  products  and  services  through  direct
mailings,  participation  and  exhibition  of products at industry  trade shows,
personal  solicitations  at  businesses  which  have been  identified  as likely
resellers of ASI's  products  and industry  referrals.  In  September  1997, ASI
launched a direct  marketing and  advertising  campaign  into selected  vertical
markets.

     In June 1997, ASI began to pursue strategic  marketing  relationships  with
other vendors of both mainframe and client/server  software. This strategy shift
is designed to enable ASI to increase  sales by leveraging  the customer base of
other  suppliers  whose  product  offerings  complement  that of ASI. It is also
anticipated  that the new  strategy  will enable ASI to increase  sales  through
marketing  of products  from these  strategic  partners to ASI's  customers  and
prospects.

     CUSTOMERS. Prudential Securities, Inc. accounted for 10% of ASI's total net
sales in the year ended June 30, 1997.  No other single  customer  accounted for
more than 10% of ASI's total net sales in Fiscal 1997.

     COMPETITION.  The computer  data storage and  retrieval  industry is highly
competitive  and ASI expects this level of competition  to intensify.  There are
certain competitors of ASI that have substantially greater financial, marketing,
development,  technological  and  production  resources  than ASI. ASI's primary
competitors are IBM  Corporation,  FileTek  Corporation,  Eastman Kodak Company,
Data/Ware Corporation,  Anacomp, Inc., Mobius Management Systems, Inc., Computer
Associates  International,  Inc., RSD America,  Inc. and Network Imaging Systems
Corp. ASI believes that  participants  in the data storage and retrieval  market
compete  on the  basis of a number  of  factors  including  vendor  and  product
reputation, system features, product quality, performance and price, and quality
of customer  support  services and  training.  ASI  positions  itself to compete
effectively  with its  competitors  by  offering  what it  believes  is superior
customer service and technical  support in connection with hardware and software
products which provide certain technological and user application advantages.

     PRINCIPAL  SUPPLIERS.  ASI's  principal  suppliers for the  production  and
maintenance of its COLD systems are IBM  Corporation,  Hewlett Packard and DISC,
Incorporated.

     RESEARCH  AND  DEVELOPMENT.  ASI's  total  expenditures  for  Research  and
Development for Fiscal  1997 and Fiscal  1996 were  $1,651,322  and  $1,713,094,
respectively.  Due to the completion of all customer commitments to the GIGAPAGE
product by the end of the second quarter of Fiscal 1998, it is anticipated  that
development  costs for  Fiscal  1998 will be  substantially  reduced  from prior
levels.

     INTELLECTUAL  PROPERTY.  Although ASI believes that its  continued  success
will depend primarily on its continuing product innovation, sales, marketing and
technical  expertise,  product support and customer  relations,  ASI believes it
also needs to protect the proprietary  technology contained in its products. ASI
holds  three  United  States   patents  on  its  directory   structure  and  its
implementation  of  hardware  data  compression.   ASI  relies  primarily  on  a
combination  of  copyright,   trademark,   trade  secret  laws  and  contractual
provisions to establish  and protect  proprietary  rights in its  products.  ASI
typically  enters  into  confidentiality  and/or  license  agreements  with  its
employees,  strategic partners, customers and suppliers and limits access to and
distribution of its proprietary information.  Despite these precautions,  it may
be possible for  unauthorized  third  parties to copy certain  portions of ASI's
products,  reverse  engineer or otherwise obtain and use information ASI regards
as proprietary. ASI recently instituted a lawsuit against Data/Ware Development,
Inc. and Eastman Kodak Company,  Inc.  alleging  infringement  of one or more of
ASI's patents. See "Item 3. Legal Proceedings" below.

     ASI  is  subject  to  the  risk  of  litigation  alleging  infringement  of
third-party  intellectual  property rights. There can be no assurance that third
parties  will not assert  infringement  claims  against  ASI in the future  with
respect to current or future products.  Any such assertion,  if found to be true
and legally enforceable,  could require ASI to pay damages and could require ASI
to develop  non-infringing  technology or acquire licenses of technology that is
the subject of the asserted infringement, resulting in product delays, increased
costs, or both.

     ASSEMBLY.  Assembly  of  ASI's  OAS is  done at  ASI's  facility  in  North
Kingstown,  Rhode Island. ASI designs and assembles portions of its COLD systems
which are then integrated at ASI's plant with optical disk  autochanger  systems
manufactured  by a  variety  of third  parties.  Production  of the OAS  entails
testing,  assembling and integrating  standard and  ASI-designed  components and
subassemblies built by and purchased from independent suppliers. As of September
1, 1997, ASI had two full-time manufacturing personnel. ASI configures and tests
ASI-built and third-party-supplied hardware and software in combinations to meet
a wide variety of customer requirements.

     Although ASI generally uses standard parts and components for its products,
certain  components,  such  as  CPU  boards,  ESCON  hardware  and  high-density
integrated  circuits,  are  presently  available  only from  single  or  limited
sources.  ASI has no supply commitments with its vendors and generally purchases
components  on a purchase  order basis,  as opposed to entering  into  long-term
procurement  agreements  with  vendors.  ASI has  generally  been able to obtain
adequate supplies of components in a timely manner from current vendors or, when
necessary to meet production  needs, from alternate  vendors.  ASI believes that
alternative  sources of supply  would not be  difficult  to develop over a short
period of time but that an interruption  in supply or a significant  increase in
the price of these components could adversely affect ASI's operating results and
business.

     EMPLOYEES. As of September 1, 1997, ASI had 24 employees.

ITEM 2. DESCRIPTION OF PROPERTY

     ASI's principal offices are located in North Kingstown,  Rhode Island, in a
leased facility consisting of approximately 10,300 square feet of space occupied
under a lease expiring in December 1997.

ITEM 3.      LEGAL PROCEEDINGS

     On August 29,  1997,  ASI filed a complaint in the United  States  District
Court for the  District of Rhode  Island  against  Data/Ware  Development,  Inc.
("Data/Ware") and Eastman Kodak Company, Inc. ("Kodak") alleging infringement of
ASI's  patents.   The  claim  states  that  Data/Ware  and  Kodak   collectively
manufacture,  use and/or sell  equipment for recording data on optical media and
alleges that the manufacture  and sale of such equipment,  and use by purchasers
thereof,  infringes one or more of ASI's  patents.  The claim calls for an order
enjoining the defendants from further  infringement of its patents,  damages and
interest for infringement  and reasonable  attorney's fees and such other relief
that the court deems proper.

ITEM 4.      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     None.

<PAGE>

                                     PART II

ITEM 5.      MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     The ASI Common  Stock,  Redeemable  Warrants  and Units  consisting  of two
shares of Common Stock and one  Redeemable  Warrant are currently  traded on the
Nasdaq   SmallCap   Market  under  the  symbols  "ASIC,"  "ASICW"  and  "ASICU,"
respectively. ASI's initial public offering ("IPO") was completed on October 16,
1996.  Prior  to that  date  there  was no  market  for the  ASI  Common  Stock,
Redeemable  Warrants or Units.  There are approximately 124 holders of record of
ASI  Common  Stock and  approximately  15  holders  of record of ASI  Redeemable
Warrants.

     The following table sets forth, for the periods indicated, the high and low
closing bid and asked/sales prices for the ASI Common Stock, Redeemable Warrants
and  Units,  as  reported  on the Nasdaq  SmallCap  Market.  Since  such  prices
represent quotations between dealers, they do not include markups,  markdowns or
commissions and do not necessarily represent actual transactions.

<TABLE>
<CAPTION>
COMMON STOCK
                                                          Bid            Asked
                                                     HIGH     LOW     HIGH   LOW
1996: 
<S>                                                 <C>      <C>     <C>     <C>
    Fourth Quarter (commencing October 16, 1996).   4-7/8    3-1/2      6-1/2       4

1997:
    First Quarter................................       5    3-1/2      5-1/4       4
    Second Quarter...............................   4-3/8        3      4-1/2   3-1/4
    Third Quarter (through September 1)..........   3-3/4    2-5/8          4       3

REDEEMABLE WARRANTS
                                                          Bid              Asked
                                                     HIGH     LOW       HIGH     LOW
1996:
    Fourth Quarter (commencing October 16, 1996).   2-3/8        1      3-1/4   1-1/2

1997:
    First Quarter.................................  1-3/8    15/16      1-1/2   1-1/8
    Second Quarter................................      1      3/4      1-1/4   13/16
    Third Quarter (through September 1)...........  13/16      3/4     1-1/16     7/8

UNITS
                                                          Bid              Asked
                                                     HIGH     LOW       HIGH     LOW
1996:
    Fourth Quarter (commencing October 16, 1996).. 11-1/2       8      12-1/2   9-3/4

1997:
    First Quarter................................. 10-3/8       8      11-3/8   9-1/4
    Second Quarter ...............................  9-3/8       7      10-1/2   7-1/8
    Third Quarter (through September 1)...........  8-1/4       7           9   7-1/2
</TABLE>

     ASI has not paid any cash  dividends  on the ASI  Common  Stock  since  its
inception and ASI does not anticipate  paying cash dividends in the  foreseeable
future.

ITEM 6.      MANAGEMENT'S DISCUSSION AND ANALYSIS

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

OVERVIEW

     ASI's net sales consist of sales of products and services. Products sold by
ASI consist of COLD systems,  software and hardware  including  replacement disk
drives,  subassemblies and miscellaneous  peripherals.  Services rendered by ASI
include  post-installation  maintenance and support. ASI recognizes revenue from
customers  upon  installation  of COLD  systems and, in the case of COLD systems
installed for evaluation, upon acceptance by such customers of the products. ASI
sells extended service  contracts on the majority of the products it sells. Such
contracts  are one year in duration with payments  received  either  annually in
advance of the  commencement  of the  contract  or  quarterly  in  advance.  ASI
recognizes revenue from service contracts on a straight line basis over the term
of the  contract.  The unearned  portion of the service  revenue is reflected as
deferred revenue. As of June 30, 1997, ASI had deferred revenue in the amount of
$329,841 which it will recognize through June 30, 1998.

     ASI's  operating  results have in the past and may in the future  fluctuate
significantly  depending upon a variety of factors which vary substantially over
time,  including industry conditions;  the timing of orders from customers;  the
timing  of  new  product   introductions  by  ASI  and   competitors;   customer
acceleration,  cancellation  or delay of shipments;  the length of sales cycles;
the level  and  timing of  selling,  general  and  administrative  expenses  and
research and  development  expenses;  specific  feature needs of customers;  and
production delays. A substantial portion of ASI's quarterly revenues are derived
from the sale of a relatively  small number of COLD systems which range in price
from approximately  $150,000 to $900,000. As a result, the timing of recognition
of  revenue  from a single  order has in the past and may in the  future  have a
significant  impact  on ASI's net sales and  operating  results  for  particular
financial  periods.  Counterbalancing  this  volatility  is the  fact  that  the
anticipated sales of annual service contracts increase as system sales increase.
The revenue from service  contracts is  recognized on a straight line basis over
the term of the contract.

     ASI's primary  operating  expenses  include selling  expenses,  general and
administrative  expenses  and  research and  development  expenses.  General and
administrative  expenses consist primarily of employee compensation and customer
support expenses. Research and development expenses include compensation paid to
internal  research  and  development  staff  members  and  expenses  incurred in
connection   with  the  retention  of  independent   research  and   development
consultants.  ASI  utilizes  its own  employees  for  research  and  development
functions except in certain  circumstances  involving product  enhancements.  In
those  circumstances,  ASI regularly retains  independent experts to consult and
design new software modules which are subsequently evaluated and tested by ASI's
internal research and development staff. Upon successful testing of such product
enhancements,  ASI's  internal  staff  integrates  the new  products  with ASI's
existing COLD systems and products.

     In the past,  ASI has expended  substantial  development  resources to meet
customer commitments.  The majority of these services were provided at no charge
to honor  commitments  made for added features when the systems were sold. These
resource  expenditures  have in the past  placed a high  overhead  burden on the
GIGAPAGE  product line  offerings.  After  completion of GIGAPAGE 3.0,  which is
expected to occur by the end of the second  quarter of Fiscal  1998,  management
believes that all  significant  product  commitments  will have been met. In the
future,  development of new features will not be initiated unless customers make
a  financial  commitment  to cover  the  minimum  engineering  costs.  If excess
development resources are available and not committed to specific contracts, the
resources  will be brokered to third  parties due to the high market  demand for
these  resources.  This is  expected to result in either  significantly  reduced
research and development  expenditures or increased  offsetting revenues for the
GIGAPAGE product offerings.

     ASI has  entered  into an  agreement  with  PaperClip  pursuant  to which a
newly-formed  subsidiary  of ASI  will  merge  into  PaperClip,  with  PaperClip
surviving as a subsidiary  of ASI.  Since April 15, 1997,  ASI has been managing
the  day-to-day  operations  of  PaperClip  and  advancing  funds  pursuant to a
Management  Agreement.  In addition,  in January  1997,  ASI provided a $300,000
Bridge Loan to PaperClip for use as operating  capital.  Effective June 1, 1997,
ASI  entered  into  a  one  year  distribution  agreement  with  PaperClip.  For
additional  information  with respect to these  agreements with  PaperClip,  see
"Item 1. Description of Business - - Recent  Developments" and "Item 12. Certain
Relationships and Related Transactions."

RESULTS OF OPERATIONS

YEAR ENDED JUNE 30,  1997 COMPARED TO YEAR ENDED JUNE 30, 1996

The following  table presents  certain items from ASI's Statement of Operations,
and such amounts as percentages of net sale, for the periods indicated. Products
and Service costs percentages are of Product and Services sales, respectively.

<TABLE>
<CAPTION>
                                       YEAR ENDED JUNE 30, 1997       YEAR ENDED JUNE 30,  1996
                                       ------------------------       -------------------------

<S>                                           <C>          <C>               <C>            <C>
Net sales
  Products...........................   $  500,682         46%        $1,352,408            68%
  Service............................      590,896         54            634,500            32
                                        ----------       -----        ----------            --
    Total net sales..................    1,091,578        100          1,986,908           100
Cost of Sales
  Products...........................      133,453         27            346,157            26
  Service............................      256,777         43            234,229            37
                                        ----------       -----        ----------            --
        Total cost of sales                390,230         36            580,386            29
Gross profit.........................      701,348         64          1,406,522            71
                                        ----------       -----        ----------            --
Operating expenses:
  Selling............................      928,080         85          1,223,312            62
  General and administrative ........    1,494,792        137          2,422,005           122
  Research and development...........    1,651,322        151          1,713,094            86
                                        -----------       -----        ----------           ---
Total operating expenses.............    4,074,194        373          5,358,411           270
Interest (income) expense, net.......      (12,472)        (1)           189,939            10
                                        ------------     -----        ----------          ----
Loss before extraordinary gain.......   (3,360,374)      (308%)       (4,141,828)         (208)
Extraordinary gain...................            -         -             320,387            16
                                        -----------      -----        ----------          -----
Net loss.............................  $(3,360,374)      (308%)      $(3,821,441)         (192%)
                                        ===========      ======       ===========         ======
</TABLE>

     NET SALES.  Net sales  decreased 45% to $1,091,578  for the year ended June
30,  1997 from  $1,986,908  for the year  ended  June 30,  1996.  Product  sales
decreased 63% due to a reengineering of the GIGAPAGE product which was completed
with  the  release  of  GIGAPAGE  2.8.5  in late  July of  1997.  ASI has  begun
installing  upgrades  at all its major  customer  sites and began  offering  the
enhanced  product to new  customers in the first  quarter of Fiscal 1998 through
PaperClip's  marketing and sales organization.  Service revenues decreased by 7%
to $590,896 from $634,500 due to  discontinuation  of  maintenance  services for
obsolete equipment that is no longer supported.

     COST OF SALES. Cost of sales includes  component costs,  firmware,  license
costs, third party equipment maintenance contractors and certain overhead costs.
Cost of sales  decreased  33% to $390,230  for the year ended June 30, 1997 from
$580,386 for the year ended June 30, 1996,  primarily due to lower sales volume.
Cost of sales for products  decreased by 61% to $133,453 for the year ended June
30, 1997 from  $346,157 for the year ended June 30, 1996.  This decrease in cost
of sales for products  was offset by a 10% or $22,548  increase in cost of sales
for services which was primarily due to higher maintenance  service costs due to
older customer  equipment in the field.  Gross margin  decreased to 64% from 71%
due to the lower percentage of system sales in the product sales mix as compared
to sales of peripherals, media and services which were sold at lower margins.

     SELLING EXPENSES. Selling expenses decreased by 24% or $295,232 to $928,080
for the year ended  June 30,  1997 from  $1,223,312  for the year ended June 30,
1996.  The decrease was primarily the result of a reduction in sales  personnel,
reduced  commission  expense  and lower trade show and seminar expenses.

     GENERAL AND ADMINISTRATIVE  EXPENSES.  General and administrative  expenses
consist of  administrative  expenses and certain support  expenses.  General and
administrative  expenses  decreased  $927,213 or 38% to $1,494,792  for the year
ended June 30,  1997 from  $2,422,005  for the year ended  June 30,  1996.  This
decrease was attributable to several expenses  incurred in Fiscal 1996 that were
not repeated in Fiscal 1997,  including  non-cash stock compensation of $744,000
awarded  to  ASI's  former  president,   Hector   Wiltshire,   in  Fiscal  1996,
approximately $150,000 in salary and severance to a Vice President terminated in
January  1996,  and  approximately  $80,000 paid to  shareholders  to repurchase
anti-dilution  rights.  The expense  reductions  in Fiscal  1997 were  partially
offset by approximately  $45,000 in increased  Director and Officer's  insurance
premiums as a result of ASI's IPO in October 1996.

     RESEARCH  AND  DEVELOPMENT  EXPENSES.  Research  and  development  expenses
decreased 4% to $1,651,322 for the year ended June 30, 1997 from  $1,713,094 for
the year ended June 30, 1996. This reduction reflected ASI's greater utilization
of outside  consultants.  Although this strategy increased variable  engineering
costs,  total expenses were lower because of fewer full time engineering  staff.
In the past, ASI has expended substantial development resources to meet customer
commitments. After completion of GIGAPAGE 3.0, which is expected to occur by the
end of  the  second  quarter  of  Fiscal  1998,  management  believes  that  all
significant product commitments will have been met and expenditures incurred for
outside consultants will be significantly reduced with no corresponding increase
to ASI's Research and Development  infrastructure.  Future development resources
will either be sold at a cost plus basis to existing  customers for  development
of new  features or brokered to third  parties on the same basis due to the high
market  demand  for  these  resources.  This is  expected  to  result  in either
significantly  reduced  research  and  development   expenditures  or  increased
offsetting revenues for the GIGAPAGE product offerings in Fiscal 1998.

     INTEREST EXPENSE, NET. Interest expense was approximately  $100,000 for the
year ended June 30, 1997 and approximately  $190,000 for the year ended June 30,
1996.  Interest  income was  approximately  $112,000 for the year ended June 30,
1997 with no  significant  interest  income  earned  for the year ended June 30,
1996.  This more  favorable  result was due to cash balance  increases  and loan
reductions as a result of ASI's IPO in October 1996.

     NET LOSS.  As a result of the  foregoing,  ASI's net loss  decreased 12% to
$3,360,374  for the year ended June 30, 1997 from  $3,821,441 for the year ended
June 30, 1996.

LIQUIDITY AND CAPITAL RESOURCES

     ASI had a  working  capital  surplus  of  $1,842,912  at June  30,  1997 as
compared  to a working  capital  deficit of  $1,971,090  at June 30,  1996.  The
increase in working capital was  principally  attributable to cash proceeds from
ASI's IPO which was completed in October 1996.

     Total cash used by operating activities in Fiscal 1997 was $3,643.301.  The
major use of cash was the net loss of $3,360,374. In addition,  accounts payable
decreased by $467,851 and accrued expenses decreased by $283,172.

     Cash used in investing  activities was $922,120 in Fiscal  1997.  The major
use of cash in  investing  activities  was  $829,052  in loans and  advances  to
PaperClip as part of the Management Agreement between ASI and PaperClip.

     During Fiscal 1997,  cash provided by financing  activities  included gross
proceeds  in the amount of  $9,200,013  from ASI's IPO.  Cash used by  financing
activities  included  the  repayment  of  costs  relating  to the  IPO  totaling
$2,137,506,  the repayment of all outstanding  bridge loans totaling  $1,363,973
and the repayment of an outstanding bank note totaling $290,000 .

     ASI has suffered  recurring  losses from  operations and incurred  negative
cash flows from its operating activities as it continued to develop its products
and infrastructure.  The recurring losses and negative cash flows from operating
activities  raise  substantial  doubt about ASI's ability to continue as a going
concern. As a result, ASI's independent auditors in their report dated August 8,
1997 on the Financial  Statements  have included an  explanatory  paragraph that
describes factors raising substantial doubt about ASI's ability to continue as a
going concern.  The financial statements do not include any adjustments relating
to the  recoverability of assets and  classification of liabilities or any other
adjustments  that might be necessary should ASI be unable to continue as a going
concern.  In response to these factors,  ASI has introduced new products and has
enhanced  certain  of  its  existing  products;  and is  pursuing  collaborative
relationships  with  vendors  and  customers  which are  intended  to create new
opportunities to foster sales and reduce overhead for its products and services.
ASI  anticipates  improved  financial  performance  based upon  increased  sales
resulting  from  its  product   introductions,   product  enhancements  and  new
collaborative relationships.

     As of June 30, 1997,  ASI had no  significant  long term debt. ASI believes
that the remaining  proceeds from the IPO,  together with funds  generated  from
operations,  will be  sufficient  to meet  ASI's  working  capital  requirements
through  January  1998.  ASI is  currently  seeking  additional  equity  or debt
financing  to fund its  operations  after  January  1998 and  until  anticipated
additional funds provided by sales associated with the PaperClip acquisition and
the  introduction of a new line of mainframe  storage  controllers  scheduled to
begin selling in January 1998 are available.  There can be no assurance that the
PaperClip acquisition will be consummated, PaperClip sales will be sufficient or
the new product lines will be successful. If ASI has insufficient funds from the
above noted operations,  further equity or debt financing will be sought.  There
can be no assurance  that such  additional  funds can be obtained on  acceptable
terms, if at all. If additional financing is not available,  ASI's business will
be materially adversely affected.

     At  June  30,  1997,   ASI  had  federal  and  state  net  operating   loss
carryforwards  available to reduce any future taxable income in the  approximate
amount of  $9,500,000.  These net operating  loss  carryforwards  will expire in
various amounts between the years 2002 and 2011 if not previously  utilized.  In
the event of a change in the  ownership of ASI, as defined in Section 382 of the
Internal  Revenue Code,  utilization  of net  operating  loss  carryforwards  in
periods  following  such  ownership   changes  can  be  significantly   limited.
Management  believes that ASI has incurred  several  changes of ownership  under
these rules. As a result, utilization of the net operating loss carryforwards is
subject  to  various  limitations,  depending  upon the  year in  which  the net
operating loss originated.  Management estimates that Federal net operating loss
carryforwards  in the  approximate  aggregate  amount of $6,300,000 will be free
from Section 382 limitations and available to offset taxable income that ASI may
generate within the carryforward  period.  Of that amount,  carryforwards in the
approximate  amount of $1,300,000  are available for future  utilization  in any
year during the carryforward period without limitation.  The other $5,000,000 is
subject to a  limitation  of  approximately  $330,000 per year,  limiting  total
utilization during the carryforward period to approximately $2,200,275.  Because
the  underlying  calculations  are  complex  and are  subject  to  review by the
Internal Revenue Service,  these limitation amounts could be adjusted at a later
date.

     ASI  believes  that  its  current  corporate   infrastructure  can  support
significant  increases  in  sales  without  proportionate  increases  in  costs.
However,  there can be no  assurances  that sales will increase or that any cost
advantage will result.

FORWARD-LOOKING STATEMENTS

     Statements  contained in this Form 10-KSB that are not historical facts are
forward-looking  statements  made pursuant to the safe harbor  provisions of the
Private  Securities  Litigation  Reform Act of 1995. In addition,  words such as
"believes",  "anticipates,  "expects"  and similar  expressions  are intended to
identify  forward  looking  statements.  ASI cautions that a number of important
factors  could  cause  actual  results  for  Fiscal  1998 and  beyond  to differ
materially from those expressed in any forward-looking  statements made by or on
behalf of ASI.  Such  statements  contain  a number of risks and  uncertainties,
including,  but not limited to, the  availability  of necessary  financing after
January 1998, future capital needs, uncertainty of additional funding,  variable
operating  results,  lengthy  sales  cycles,  dependence  on ASI's  COLD  system
product, rapid technological change and product development,  reliance on single
or limited sources of supply, intense competition, turnover in management, ASI's
ability to manage growth, dependence on significant customers, dependence on key
personnel,  and ASI's ability to protect its  intellectual  property.  See "Risk
Factors" in ASI's  Prospectus  dated October 16, 1996. ASI cannot assure that it
will be able to  anticipate or respond  timely to changes which could  adversely
affect  its  operating  results  in one or  more  fiscal  quarters.  Results  of
operations in any past period should not be considered  indicative of results to
be expected in future periods.  Fluctuations in operating  results may result in
fluctuations  in the price of ASI's  securities.  In  addition,  ASI's  proposed
acquisition of PaperClip involves numerous risks and uncertainties including the
potential inability to integrate successfully the operations and services of the
acquired  businesses  and the  diversion of  management's  attention  from other
business  concerns.  There  can be no  assurances  that  ASI will  complete  its
proposed acquisition or that, if completed,  it will be successfully  integrated
into ASI's operations or provide an acceptable return on ASI's investment.

SEASONALITY AND INFLATION

     To date,  seasonality and inflation have not had a material effect on ASI's
operations.

<PAGE>

ITEM 7.      FINANCIAL STATEMENTS

ACCESS SOLUTIONS INTERNATIONAL, INC.:

     Report of Independent Accountants

     Balance Sheet, June 30, 1996 and 1997

     Statement of Operations for the Years ended June 30, 1997 and 1996

     Statement  of  Changes  in  Mandatorily   Redeemable  Preferred  Stock  and
     Stockholders' Equity (Deficit) for the years ended June 30, 1997 and 1996

     Statement of Cash Flows for the years ended June 30, 1997 and 1996

     Notes to Financial Statements

PAPERCLIP SOFTWARE, INC.:

     Report of Independent Accountants

     Balance Sheets as of December 31, 1996 and 1995

     Statements of Operations for the years ended December 31, 1996 and 1995

     Statements of  Stockholders  Equity  (Deficit) for the years ended December
     31, 1996 and 1995

     Statements of Cash Flows for the years ended December 31, 1996 and 1995

     Notes to Financial Statements

     Condensed  Balance Sheets as of June 30, 1997  (unaudited) and December 31,
     1996

     Condensed  Statements  of  Operations  for the Three  Months and Six Months
     ended June 30, 1997 and 1996 (unaudited)

     Condensed  Statements  of Cash Flows for the Six Months ended June 30, 1997
     and 1996 (unaudited)

     Notes to Condensed Financial Statements

PRO FORMA FINANCIAL STATEMENTS:

     Pro Forma Condensed  Combined Statement of Operations for the Twelve Months
     ended June 30, 1997

     Pro Forma Condensed Combined Balance Sheet, June 30, 1997

  
<PAGE>



                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Stockholders of
Access Solutions International, Inc.


In our opinion,  the  accompanying  balance sheet and the related  statements of
operations,   of  changes  in  mandatorily   redeemable   preferred   stock  and
stockholders' equity (deficit) and of cash flows present fairly, in all material
respects,  the financial  position of Access Solutions  International,  Inc., at
June 30, 1997 and 1996, and the results of its operations and its cash flows for
the  years  then  ended   in  conformity  with  generally  accepted   accounting
principles.  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 audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which 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,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company will  continue as a going  concern.  As discussed in Note 1, the Company
has suffered  recurring  losses from  operations and has incurred  negative cash
flows from operating  activities which raise substantial doubt about its ability
to continue as a going  concern.  Management's  plans in regard to these matters
are also  described  in Note 1. The  financial  statements  do not  include  any
adjustments that might result from the outcome of this uncertainty.


Price Waterhouse LLP
Boston, Massachusetts
August 8, 1997, except as to Note 14
which is as of September 12, 1997



<PAGE>

<TABLE>
<CAPTION>

ACCESS SOLUTIONS INTERNATIONAL, INC.
BALANCE SHEET
- --------------------------------------------------------------------------------
                                                              JUNE 30,
                                                          1996           1997
ASSETS
Current assets:
<S>                                                  <C>             <C>       
   Cash and cash equivalents                         $  537,831      $1,889,446
   Trade accounts receivable, net of allowance 
      for doubtful accounts of $50,304 and $53,199
      in fiscal 1996 and 1997, respectively             426,005         238,914
   Inventories                                          504,450         461,812
   Prepaid expenses and other current assets             61,995         183,159
                                                     ----------      ----------

      Total current assets                            1,530,281       2,773,331
                                                     ----------      ----------

Fixed assets, net                                       592,461         328,309
                                                     ----------      ----------

Other assets:
   Advances - PaperClip                                     -           529,052
   Note receivable - PaperClip                              -           300,000
   Deposits and other assets                             90,940           9,603
   Service contract inventory                            79,549          39,924
   Deferred financing costs                             581,065             -
                                                     ----------      ----------

      Total other assets                                751,554         878,579
                                                     ----------      ----------

      Total assets                                   $2,874,296      $3,980,219
                                                     ==========      ==========
</TABLE>


The accompanying notes are an integral part of these financial statements.

<PAGE>

<TABLE>
<CAPTION>
ACCESS SOLUTIONS INTERNATIONAL, INC.
BALANCE SHEET
- -------------------------------------------------------------------------------
                                                                JUNE 30,
                                                           1996           1997
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
<S>                                                  <C>             <C>       
   Note payable - bank                               $    290,000    $        -
   Bridge loan                                          1,363,973             -
   Current portion of capital lease obligations            72,562        25,257
   Accounts payable                                       695,341       227,490
   Accrued expenses                                       163,769       143,227
   Accrued salaries and wages                             467,234       204,604
   Deferred revenue - prepaid service contracts           448,492       329,841
                                                     ------------      --------

      Total current liabilities                         3,501,371       930,419

Capital lease obligations, excluding current portion       31,974         6,716
                                                     ------------      --------

      Total liabilities                                 3,533,345       937,135
                                                     ------------      --------

Commitments (Note 8)

Stockholders' equity (deficit):
   Common stock,  $.01 par value;  13,000,000 shares
     authorized;  1,511,865 and 3,965,199 shares
     issued in fiscal 1996 and 1997, respectively         15,119          39,652
   Additional paid-in-capital                         10,599,720      17,637,694
   Accumulated deficit                               (11,255,832)   (14,616,206)
                                                    -------------   ------------

                                                        (640,993)      3,061,140

Treasury stock, at cost (1,259 shares)                   (18,056)       (18,056)
                                                    -------------   ------------

      Total stockholders' equity (deficit)              (659,049)      3,043,084
                                                    -------------   ------------

      Total liabilities and stockholders'
         equity (deficit)                           $  2,874,296     $ 3,980,219
                                                    ============     ===========

</TABLE>


The accompanying notes are an integral part of these financial statements.


<PAGE>

<TABLE>
<CAPTION>
ACCESS SOLUTIONS INTERNATIONAL, INC.
STATEMENT OF OPERATIONS
YEARS ENDED JUNE 30, 1996 AND 1997
- --------------------------------------------------------------------------------

                                                    YEAR ENDED JUNE 30,
                                             1996                       1997

Net sales:
<S>                                   <C>                        <C>           
   Products                           $     1,352,408            $      500,682
   Services                                   634,500                   590,896
                                      ---------------            ---------------

      Total net sales                       1,986,908                 1,091,578
                                      ---------------            ---------------

Cost of sales:
   Products                                   346,157                   133,453
   Services                                   234,229                   256,777
                                      ---------------            ---------------

      Total cost of sales                     580,386                   390,230

      Gross profit                          1,406,522                   701,348
                                      ---------------            ---------------

General and administrative expense          1,678,005                 1,494,792
Research and development expense            1,713,094                 1,651,322
Selling expense                             1,223,312                   928,080
Stock related compensation                    744,000                         -
                                      ---------------         ------------------

      Total operating expenses              5,358,411                 4,074,194
                                      ---------------         ------------------

      Loss from operations                 (3,951,889)              (3,372,846)

Interest income                                11,856                   112,538
Interest expense - related party              (88,181)                       -
Interest expense                             (113,614)                 (100,066)
                                      ---------------         ------------------

Loss before extraordinary item             (4,141,828)               (3,360,374)
Extraordinary gain on debt restructuring      320,387                         -
                                      ----------------         -----------------

      Net loss                        $    (3,821,441)        $      (3,360,374)
                                      =================       ==================

Net loss applicable to common stock:
   Net loss                           $    (3,821,441)         $     (3,360,374)
   Accrued dividends on preferred stock      (108,890)                        -
                                      ------------------        ----------------
                                      $    (3,930,331)         $     (3,360,374)
                                      ==================       ================

Primary net loss per common share:
   Loss before extraordinary item     $         (1.88)         $          (1.05)
   Extraordinary item                             .14                         -
                                      -----------------          ---------------
                                      $         (1.74)         $          (1.05)
                                      =================        =================
Weighted average number of
   common shares outstanding                2,256,150                 3,204,122
</TABLE>


The accompanying notes are an integral part of these financial statements.


<PAGE>

<TABLE>
<CAPTION>

ACCESS SOLUTIONS INTERNATIONAL, INC.
STATEMENT OF CHANGES IN MANDATORILY REDEEMABLE PREFERRED STOCK AND
   STOCKHOLDERS' EQUITY (DEFICIT)
YEARS ENDED JUNE 30, 1996 AND 1997
- -----------------------------------------------------------------------------------------------------------------------------------

                                    MANDATORILY REDEEMABLE                        STOCKHOLDERS' EQUITY (DEFICIT)
                                       PREFERRED STOCK           COMMON STOCK ACCUMULATED                      TREASURY STOCK
                                    SHARES    AMOUNT        SHARES     AMOUNT    PAID-IN  DEFICIT      SHARES  AMOUNT   TOTAL EQUITY
                                                                               CAPITAL
<S>                                <C>     <C>             <C>     <C>    <C>            <C>            <C>  <C>       <C>         
BALANCES AT JUNE 30, 1995           50,000  $  2,088,462    34,140  $ 341  $  5,428,229   $(7,325,501)   362  $(17,141) $(1,914,072)

 Accrued dividends on preferred
    stock                               -       108,890         -       -           -       (108,890)     -         -      (108,890)
 Conversion of preferred stock    (50,000)   (2,197,352)    7,423      75     2,197,277            -      -         -     2,197,352
 Conversion of debt, primarily
    related party                      -             -  1,053,802  10,538     2,403,549            -      -         -     2,414,087
 Compensation related to stock
    grant                              -             -    416,500   4,165       420,665            -      -         -       424,830
 Shares purchased for treasury         -             -          -       -            -             -     897      (915)        (915)
 Warrants issued with bridge
   loan                                -             -          -       -       150,000            -       -        -       150,000
 Net loss                              -             -          -       -            -     (3,821,441)     -        -     3,821,441)
                                  -------    ----------     -------  ------  ----------   ------------   -----  -------  -----------

BALANCES AT JUNE 30, 1996              -             -   1,511,865   15,119    10,599,720 (11,255,832)  1,259   (18,056)   (659,049)

 Shares and warrants issued in
    public offering, net of expenses                     2,453,334   24,533     7,037,974          -        -       -     7,062,507
 Net loss                              -             -          -       -             -    (3,360,374)      -       -    (3,360,374)
                                 -------    ----------   ---------  -------   -----------  -----------   -----  -------  ----------

BALANCES AT JUNE 30, 1997               -             -  3,965,199  $ 39,652  $17,637,694 $(14,616,206)  1,259 $(18,056) $3,043,084
                                 ========   ==========   =========  ========  =========== =============  ===== ========= ==========

</TABLE>


The accompanying notes are an integral part of these financial statements.


<PAGE>

<TABLE>
<CAPTION>
ACCESS SOLUTIONS INTERNATIONAL, INC.
STATEMENT OF CASH FLOWS
YEARS ENDED JUNE 30, 1996 AND 1997
- --------------------------------------------------------------------------------

                                                       YEAR ENDED JUNE 30,
                                                 1996                      1997

Cash flows from operating activities:
<S>                                             <C>                 <C>         
   Net loss                                     $   (3,821,441)     $(3,360,374)
               
   Adjustments to reconcile net loss to net
    cash used by operating activities:
      Depreciation and amortization                 245,622             364,194
      Stock compensation award                      424,830                -
      Debt restructuring gain                      (320,387)               -
      Interest expense settled with issuance
        of common stock                              62,129                -
      Provision for doubtful accounts                (9,696)             16,762
      Other non-cash expenses                        36,930                 -
      Changes in operating assets and liabilities:
         Trade accounts receivable                  399,300             170,329
         Inventories                                 83,567              82,263
         Deposits                                     3,673              74,363
         Prepaid expenses and other current assets   13,393            (121,164)
         Accounts payable                           228,590            (467,851)
         Accrued expenses                           208,913            (283,172)
         Deferred revenue                            78,384            (118,651)
                                                   --------            ---------

            Total adjustments                      1,455,248           (282,927)
                                                   --------            ---------

   Cash used by operating activities, net         (2,366,193)        (3,643,301)
                                                   ----------        -----------

Cash flows from investing activities:
   Purchase of fixed assets                         (103,604)           (93,068)
   Additions to other assets                          (9,480)              -
   Loans and advances to PaperClip                         -           (829,052)
                                                     --------         ----------

   Cash used for investing activities, net          (113,084)          (922,120)
                                                   ----------         ----------
</TABLE>


The accompanying notes are an integral part of these financial statements.


<PAGE>

<TABLE>
<CAPTION>
ACCESS SOLUTIONS INTERNATIONAL, INC.
STATEMENT OF CASH FLOWS (CONTINUED)
YEARS ENDED JUNE 30, 1996 AND 1997
- --------------------------------------------------------------------------------
                                                           YEAR ENDED JUNE 30,
                                                         1996               1997

Cash flows from financing activities:
<S>                                                   <C>           <C>        
   Proceeds from public offering of common stock      $         -   $ 9,200,013
   Costs relating to public offering of common stock            -    (2,137,506)
   Proceeds from related party loans                    2,468,415             -
   (Repayments) of related party loans                 (1,258,000)            -
   Proceeds from (repayments of) bridge loans           2,413,971    (1,363,973)
   Issuance of warrants                                   150,000             -
   Repayments on capital lease obligations               (174,140)      (72,563)
   Net payments under note payable - bank                (150,000)     (290,000)
   Purchase of treasury stock                                (915)            -
   Deferred financing cost                               (581,065)      581,065
                                                      -----------    -----------

   Cash provided by financing activities, net           2,868,266     5,917,036
                                                      -----------    -----------

Net increase in cash and cash equivalents                 388,989     1,351,615

Cash and cash equivalents, beginning of period            148,842       537,831
                                                      -----------    -----------

Cash and cash equivalents, end of period              $   537,831    $1,889,446
                                                      ===========    ===========
</TABLE>

The accompanying notes are an integral part of these financial statements.


<PAGE>

ACCESS SOLUTIONS INTERNATIONAL, INC.
NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

1.    BUSINESS PURPOSE AND SIGNIFICANT ACCOUNTING POLICIES

      BUSINESS PURPOSE

      Access  Solutions   International,   Inc.   (formerly   Aquidneck  Systems
      International,  Inc.) (the "Company" or "ASI") develops,  assembles, sells
      and  services  optical  data  storage  systems  consisting  of  integrated
      computer  hardware and software for the archival  storage and retrieval of
      computer-generated information. The Company's optical data storage systems
      are  sold  principally  to large  organizations  that  need to  store  and
      retrieve  large  quantities  of  computer-generated  data.  To  date,  the
      Company's  customers  primarily  operate  in the  financial  services  and
      insurance industries.

      ASI has  suffered  recurring  losses  from  operations  and  has  incurred
      negative  cash flows from  operating  activities  as it has  continued  to
      develop its products and  infrastructure.  The Company has  introduced new
      products and has enhanced  certain of its existing  products.  ASI is also
      planning to establish additional collaborative  relationships with vendors
      and customers which will create new  opportunities  to foster sales of its
      products  and  services.   Management   anticipates   improved   financial
      performance   based  upon  increased  sales  resulting  from  its  product
      introductions,  product enhancements and new collaborative  relationships.
      The  recurring  losses and negative  cash flow from  operating  activities
      raise substantial doubt about the Company's ability to continue as a going
      concern.  These  financial  statements  do  not  include  any  adjustments
      relating to the recoverability of assets and classification of liabilities
      or any other  adjustments  that might be  necessary  should the Company be
      unable to continue as a going concern.

      As of June 30, 1997, the Company believes that the remaining proceeds from
      its  initial  public   offering,   together  with  funds   generated  from
      operations,  will be  sufficient  to meet the  Company's  working  capital
      requirements  through  January 1998. ASI is currently  seeking  additional
      equity or debt  financing to fund its operations  after January,  1998 and
      until  anticipated  additional funds provided by sales associated with the
      PaperClip  acquisition  and the  introduction  of a new line of  mainframe
      storage  controllers  scheduled  to  begin  selling  in  January  1998 are
      available.   However,  there  can  be  no  assurance  that  the  PaperClip
      acquisition (see Note 3) will be consummated, that PaperClip sales will be
      sufficient  or that  the new  product  lines  will be  successful.  If the
      Company has insufficient  funds from the above noted  operations,  further
      equity or debt  financing  will be sought.  There can be no assurance that
      such additional  funds can be obtained on acceptable  terms, if at all. If
      additional  funds  are  not  available,  the  Company's  business  will be
      materially adversely affected.

      In January 1996,  the Company  completed a  recapitalization  (see Note 2)
      which  included a reverse stock split in which each share of issued common
      stock was converted  into 1/74th of a share of common stock.  Accordingly,
      all  references in these  financial  statements  to number of shares,  per
      share  amounts  (other  than par  value) and stock  option  data have been
      retroactively restated to give effect to this reverse split.

      On October 21, 1996, the Company  consummated  an initial public  offering
      (IPO) of  1,066,667  Units.  Each Unit  consisted  of two shares of common
      stock and one  redeemable  common  stock  purchase  warrant.  Each warrant
      entitles  the holder to purchase  one share of common  stock at an initial
      exercise price of $5.00 per share, subject to adjustments, through October
      15, 2001. The shares of common stock and warrants comprising the Units are
      separately  tradable.  An over-allotment  option to purchase an additional
      160,000  Units  upon the same  terms and  conditions  set forth  above was
      exercised by the Company's  underwriter  on October 29, 1996. An aggregate
      of 2,453,334 shares of common stock and 1,226,667  warrants were issued by
      the Company, resulting in net proceeds of $7,062,507.

      A summary of  significant  accounting  policies used by the Company in the
      preparation of these financial statements is as follows:

      CASH AND CASH EQUIVALENTS
      
      The Company  considers all highly  liquid  investments  purchased  with an
      original maturity of three months or less to be cash equivalents.

      INVENTORIES

      Inventories are stated at the lower of cost or market.  Cost is determined
      using the first-in, first-out (FIFO) method. Inventories consist primarily
      of components  used in  production,  finished  goods held for sale and for
      service  needs,  and optical disk storage  libraries  purchased from third
      party vendors for resale to the Company's  customers as part of integrated
      systems.  Base  stock  service  inventories  are  maintained  at  customer
      locations as required under service contracts.

      The  Company's  products  consist  of  integrated  computer  hardware  and
      software.   Rapid   technological   change  and   frequent   new   product
      introductions and enhancements could result in excess inventory quantities
      over  current  requirements  based on the  projected  level of sales.  The
      amount of loss  that is  reasonably  possible  should  such  technological
      developments be realized is not estimable.

      FIXED ASSETS

      Fixed  assets  are  stated  at cost.  Depreciation  and  amortization  are
      computed using the straight-line method over the estimated useful lives of
      the assets.  The  estimated  useful life of all fixed assets is 5-7 years.
      Assets  recorded  under capital  leases are  amortized  over the estimated
      useful lives or lease terms, whichever is shorter.

      REVENUE RECOGNITION

      Product revenues include the sale of optical archiving  systems,  software
      licenses, peripheral hardware, and consumable media.

      Revenue from the sale of optical  archiving  systems and software licenses
      is  recognized  when  the  system  is  installed  and  only  insignificant
      post-installation  obligations  remain.  In the case of systems  installed
      subject to acceptance  criteria,  revenue is recognized upon acceptance of
      the system by the customer.  Revenue from hardware  upgrades is recognized
      upon shipment.

      Service   revenues  include  post   installation   software  and  hardware
      maintenance and consulting services.

      The Company  provides the first year of software  maintenance to customers
      as part of the software  license purchase price and recognizes the revenue
      upon  installation  of the software.  Costs  associated  with initial year
      maintenance  are not  significant  and  enhancements  provided during this
      period  are  minimal  and  are  expected  to  be  minimal.   All  software
      maintenance  contracts  after the first  year are billed in advance of the
      service period and revenues are deferred and  recognized  ratably over the
      contract term.  Hardware  maintenance is billed for varying terms,  and is
      deferred and recognized  ratably over the term of the agreement.  Revenues
      from consulting  services are recognized  upon  customers'  acceptances or
      during the period in which services are provided if customer acceptance is
      not required and such amounts are fixed and determinable.

      SOFTWARE DEVELOPMENT COSTS

      Development costs incurred in the research and development of new software
      products and  enhancements to existing  software  products are expensed as
      incurred  until  technological  feasibility  has been  established.  After
      technological  feasibility is established and until the related product is
      available  for  general  release to  customers,  any  additional  material
      amounts of  development  costs are  capitalized  and  amortized to cost of
      sales over the economic life of the related  product.  Costs  eligible for
      capitalization have not been significant to date.

      INCOME TAXES

      Income  taxes  are  accounted  using  an asset  and  liability  method  of
      accounting  for deferred  income  taxes.  Under this method,  deferred tax
      assets  and  liabilities  are  recognized  for the  estimated  future  tax
      consequences  attributable to differences  between the financial statement
      carrying  amounts of existing assets and liabilities and their  respective
      tax bases.  Deferred tax assets and liabilities are measured using enacted
      tax rates in effect for the year in which those  differences  are expected
      to be recovered or settled.

      NET LOSS PER SHARE

      Net loss per share is computed  based on the  weighted  average  number of
      shares of common stock outstanding. Common stock equivalents have not been
      included in the  computation  because their effect would be  antidilutive.
      Pursuant to Securities and Exchange  Commission Staff Accounting  Bulletin
      No. 83, common stock or other potentially  dilutive  instruments issued at
      prices  below the  estimated  public  offering  price per share during the
      twelve month period prior to the filing or subsequent to the balance sheet
      date but before the  effective  date of the initial  public  offering have
      been  included  in the  calculation  as if  outstanding  for  all  periods
      presented.

      In  February  1997,  the  Financial   Accounting  Standards  Board  issued
      Statement No. 128, (FAS 128) "Earnings per Share," which is required to be
      adopted for the quarter ended December 31, 1997. At that time, the Company
      will be required to change the method  currently used to compute  earnings
      per share and to restate  all prior  periods.  The impact is  expected  to
      result in no change in the loss per share for the fiscal years presented.

      USE OF ESTIMATES

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

      RELIANCE ON SINGLE OR LIMITED SOURCES OF SUPPLY

      The Company currently purchases all of its optical disk storage libraries,
      CPU boards,  fiber optic  channel  hardware  and  high-density  integrated
      circuits  from  single or limited  sources.  Although  there are a limited
      number of  manufacturers  of these  components,  management  believes that
      other suppliers could provide similar products on comparable terms.  Total
      or  partial  loss of any  such  source,  however,  could  cause a delay in
      manufacturing  and a possible loss of sales,  which would affect operating
      results adversely.

      STOCK BASED COMPENSATION

      The  Company  applies   Accounting   Principles   Board  Opinion  No.  25,
      "Accounting for Stock Issued to Employees," and related interpretations in
      accounting for its stock-based  compensation  plans.  The Company provides
      additional pro forma  disclosures as required under Statement of Financial
      Accounting Standards,  "Accounting for Stock-Based Compensation." See Note
      10.

      RECLASSIFICATION

      Certain  items  in  previously  issued  financial   statements  have  been
      reclassified for comparative purposes.

2.    RECAPITALIZATION (INCLUDING RELATED PARTY TRANSACTIONS)

      In January  1996,  the Company  effected  several  changes to its debt and
      equity capital.  The changes  included a reverse stock split in which each
      share of issued  common  stock  was  converted  into  1/74th of a share of
      common stock.

      In September  1995, the Company sold 26 units,  each unit  consisting of a
      $50,000  promissory  note and a warrant to  purchase  265 shares of common
      stock at a price  per  share  of  $220.  The  value  of the  warrants  was
      insignificant.   The  total  proceeds  from  the  private  placement  were
      $1,300,000. In January 1996, the promissory notes and warrants plus unpaid
      interest in the amount of $21,370 were  converted  into 614,733  shares of
      common  stock of the  Company.  A director  of the  Company  was among the
      private  investors  who  received  shares of the Company in the  exchange.
      Total interest  expense on these  promissory  notes was $55,562,  of which
      $21,370  was  satisfied  through  the  issuance  of  shares.  The  Company
      recognized  an  extraordinary  gain  relating  to the  portion of the debt
      restructuring  involving  non-related  parties.  The extraordinary gain of
      $320,387 was based on the difference  between the fair value of the equity
      interest  granted,  $289,476  and the carrying  amount of the  non-related
      party debt,  $609,863.  The fair value of the equity interest  granted was
      determined by independent appraisal.

      In January  1996, a director of the Company  exchanged the balance due him
      under a line of credit agreement totaling  $1,335,415 plus unpaid interest
      of  $40,759  for  426,279  shares of common  stock of the  Company.  Total
      interest  expense  on this line of credit  was  $40,759,  all of which was
      satisfied through the issuance of shares.

      The Company converted all of its outstanding Series A preferred stock into
      7,423 shares of common stock as described in Note 12.

      In conjunction with the recapitalization, the Company purchased 897 shares
      of common stock from certain  shareholders.  The selling shareholders also
      surrendered certain anti-dilution rights they had previously obtained in a
      May 1993 private placement offering.  The total amount paid by the Company
      for the purchase of these shares and shareholder  rights was $85,274 which
      represents a return of proceeds  previously  invested by the shareholders.
      Of this  amount,  $915,  representing  the fair  value  of the 897  shares
      acquired,  was charged to treasury  stock and  $84,359,  representing  the
      excess of the amount paid over the estimated fair value of the shares, was
      charged to general and administrative  expenses.  The fair value of shares
      acquired was determined by independent appraisal.

3.    PAPERCLIP ASSET PURCHASE AND MANAGEMENT AGREEMENTS
   
      On April 15,  1997,  the Company and  PaperClip  entered into a definitive
      agreement  for the  Company  to acquire  substantially  all the assets and
      liabilities of PaperClip  provided the  transaction  occurs by October 31,
      1997.  Consummation of this  transaction is subject to various  conditions
      including approval by the PaperClip shareholders. Under the agreement, the
      Company  will  acquire   substantially   all  of  the  assets  and  assume
      substantially  all of the liabilities of PaperClip for a purchase price of
      approximately  1,544,000  shares of the  Company's  common  stock  plus an
      equivalent number of the Company's Class B Warrants.  Each Class B Warrant
      will  entitle the holder to  purchase  one share of the  Company's  common
      stock at the exercise  price of $6.00 per share.  On January 29, 1997, the
      Company  provided a $300,000 bridge loan to PaperClip for use as operating
      capital in exchange for a 12% convertible  note from PaperClip  secured by
      substantially all the assets of PaperClip. In accordance with an agreement
      between the parties,  the Company has made unsecured advances to PaperClip
      of $529,052  for funding of working  capital  requirements.  In  addition,
      PaperClip  will have the right to  designate  one member to the  Company's
      board of directors.

      On  April  15,  1997,  the  Company  and  PaperClip  also  entered  into a
      management  agreement  which  provides  for  the  Company  to  manage  the
      day-to-day operations of PaperClip until the closing of the acquisition or
      the termination of the asset purchase agreement.  The management agreement
      designates the Company as responsible for the management of the day-to-day
      operations  of  the  PaperClip  business,  subject  at  all  times  to the
      supervision  and control of  PaperClip  management.  Under the  agreement,
      PaperClip is required to pay the Company $50,000 per month up to a maximum
      amount of $300,000.

     In the event the  acquisition  is not  consummated  by  October  31,  1997,
     PaperClip  is  required to repay to the  Company  all loans,  advances  and
     receivables.  Based on projected increases in PaperClip's revenues and cash
     flows from operations, it is expected that PaperClip would be able to repay
     these amounts in the event the acquisition is not consummated.  However, it
     is reasonably possible that in the event the acquisition is not consummated
     and the  projected  increase in revenues  and  operating  cash flows do not
     occur, PaperClip would be unable to repay some or all of the amounts due to
     the Company. See Note 14.

4.   INVENTORIES
    
     Inventories consist of the following:

                                                        JUNE 30,
                                                1996                   1997

     Production inventory              $       470,715       $       440,922
     Service inventory                         113,284                60,814
                                       ---------------       ---------------

                                               583,999               501,736

     Inventory for service contracts           (79,549)              (39,924)
                                       ---------------       ---------------

     Inventory available for sale      $       504,450       $       461,812
                                       ===============       ===============

     Inventory  required at customer  sites under service  contacts is excluded
     from current assets as it is not expected to be consumed in the next year.

5.   FIXED ASSETS
     Fixed assets consist of the following:

                                                        JUNE 30,
                                               1996                    1997

     Computers and office equipment    $       763,168       $       785,510
     Furniture and fixtures                     38,261                38,993
     Purchased computer software               195,773               258,792
     Computer equipment held under
        capital leases                         561,249               115,523
                                       ---------------       ---------------
                                             1,558,451             1,198,818

     Accumulated depreciation and
       amortization                           (965,990)             (870,509)
                                       -----------------     ----------------

        Net fixed assets               $       592,461       $       328,309
                                       ==================    =================

     Depreciation and amortization  expense related to fixed assets was $238,087
     and $357,220 during fiscal 1996 and fiscal 1997, respectively.

6.   NOTES PAYABLE - RELATED PARTIES

     In May 1995,  the Company  entered into a line of credit with a corporation
     pursuant to which the Company borrowed $200,000 secured by certain accounts
     receivable of the Company.  The interest rate on the outstanding balance of
     the line of credit was the prime rate in effect on the date of each advance
     plus 2% annum.  The balance  outstanding was $100,000 at June 30, 1995. The
     line of credit was repaid and  terminated in September  1995. A director of
     the Company is the Chairman of that corporation.

     In May  1995,  the  Company  entered  into a line of  credit  with a trust,
     pursuant  to which the  Trustees  loaned the  Company  $250,000  secured by
     certain  accounts  receivable  of the  Company.  The  interest  rate on the
     outstanding  balance  of the line of credit was the prime rate in effect on
     the  date of each  advance  plus  2% per  annum.  The  line of  credit  was
     increased to $300,000 in June 1995 and the balance outstanding was $275,000
     at June 30, 1995.  The line of credit was repaid in July 1995.  The Company
     made several additional borrowings and repayments under this line of credit
     throughout the first half of fiscal 1996.  The final  repayment was made in
     December  1995 when the line of credit was  terminated.  A director  of the
     Corporation is the beneficiary of said trust.

     In August 1995, the Company entered into a line of credit  agreement with a
     director  pursuant  to which the  Company  borrowed  $1,335,415  at various
     dates.  This  amount  was  partially  secured by  certain  future  accounts
     receivable of the Company.  Interest on the outstanding balance of the line
     of credit was  payable at the prime  rate plus 2%. In  connection  with the
     recapitalization  described in Note 2, the director subsequently  exchanged
     all  indebtedness  due under the line of credit in the principal  amount of
     $1,335,415,  plus $40,759 of unpaid interest,  for 426,279 shares of common
     stock.

     In February  1996,  the Company  borrowed  $250,000  from a director.  Such
     borrowings  were evidenced by a demand  promissory note which bore interest
     at the rate of 10.25% per  annum.  The note,  which was  secured by certain
     accounts receivables, was repaid in full in February 1996.

     In  March  1996,  the  Company  borrowed  $250,000  from a  director.  Such
     borrowings were secured by certain  accounts  receivable and were evidenced
     by a demand  promissory  note  which bore  interest  at the rate of 10% per
     annum. The note was converted to a bridge loan in May 1996 (see Note 7).

     In April 1996,  the Company  borrowed  $85,000  from a director for working
     capital purposes. The borrowings were evidenced by a demand promissory note
     which bore  interest  at the rate of 10% per annum.  The note was repaid in
     full in May 1996.

7.   BRIDGE LOAN
      
     On May 28,  1996 the Company  consummated  a bridge  financing  pursuant to
     which it issued an aggregate of $1,500,000  principal  amount of promissory
     notes which bear  interest at 10% per annum.  The notes are due and payable
     on the earlier of the closing of the sale of securities or other  financing
     of the Company from which the Company  receives  gross proceeds of at least
     $2,500,000 or May 28, 1997. In  conjunction  with the bridge  financing the
     Company  issued  750,000  warrants.  Each  warrant  entitles  the holder to
     purchase  one share of common  stock for $1.50 during the three year period
     commencing May 28, 1997. The Company estimated the value of the warrants to
     be  $150,000.  This  amount has been  recorded  as paid-in  capital and was
     accreted to interest  expense over the term of the bridge  financing.  Upon
     consummation   of  the  public  offering  in  October  1996,  each  warrant
     automatically  converted to a warrant with the same terms and conditions as
     the warrants issued in conjunction with the public offering (Note 1).

8.   COMMITMENTS

     OPERATING LEASE
      
     The  Company  leases  building  space for office and plant  facilities.  In
     February  1996,  the  Company  renegotiated  the  lease,  extending  it  at
     substantially  the same rate through  December 31, 1997.  Under the revised
     terms  either  party may  terminate  the lease  with 60 days  notice  after
     December 31, 1997. Total rent expense for the years ended June 30, 1996 and
     1997 amounted to approximately $82,000 and $78,000, respectively.

     The Company's  remaining  obligation  under the building  lease through the
     lease extension is approximately $39,000.

     CAPITAL LEASES

     The  Company  leases  certain   computer   equipment  under  capital  lease
     obligations  totaling  $34,142 at June 30,  1997.  The  related  assets are
     included in fixed assets. Depreciation expense related to leased assets was
     approximately   $241,850  and  $112,000   during   fiscal  1997  and  1996,
     respectively  .  Accumulated  depreciation  related  to leased  assets  was
     $85,229 and $289,106 at June 30, 1997 and 1996, respectively.

     Obligations  under the capital  leases are recorded at the present value of
     future minimum lease payments using the interest rate implicit in the lease
     agreements.  At June 30, 1997, the future  minimum  annual lease  payments,
     together  with the present value of the net minimum  annual lease  payments
     under the capital leases, are as follows:

     PERIOD ENDING JUNE 30,

     June 30, 1998                                           $      27,314
     June 30, 1999                                                   6,828
                                                              -------------
                                                                    34,142

     Less:  amount representing interest                             2,169
                                                              -------------

     Present value of net minimum lease payments                    31,973

     Less:  current portion                                         25,257
                                                              -------------
     Long-term portion of obligation under capital leases    $       6,716
                                                              =============

     PAPERCLIP COMMITMENT

     In connection with the management agreement with PaperClip,  the Company is
     required  to advance an  additional  $630,000  during the first half of the
     Company's Fiscal 1998.

9.   INCOME TAXES

     The tax effects of net operating loss ("NOL")  carryforwards  and temporary
     differences  that give rise to the deferred tax assets and  liabilities  at
     June 30, 1996 and 1997 are as follows:

                                                         JUNE 30,
                                                   1996              1997

     Deferred tax assets:
        Net operating loss carryforwards       $3,240,000       $ 4,060,457
        Research and development costs 
           capitalized for tax purposes           617,000         1,088,190
        Compensation related reserves              24,000            20,963
        Provision for doubtful accounts            20,100            16,013
        Inventory                                  88,800            85,457
                                                ---------       -----------
                                                3,989,900         5,271,080

     Deferred tax liabilities:
        Fixed assets                               (1,600)           (1,415)
                                                ----------       ----------

     Valuation allowance                       (3,988,300)       (5,269,665)

                                                ----------        ---------
     Net deferred tax asset                   $         -       $         -
                                               ===========        =========

     The Company records a valuation allowance for deferred tax assets, if based
     on the weight of available  evidence,  it is more likely than not that some
     portion or all of the deferred tax asset will not be realized.  The Company
     has determined that a full valuation  allowance is required in light of its
     history of operating losses since its inception.

     At  June  30,   1997,   the  Company  has  total   federal  and  state  NOL
     carryforwards, prior to any limitations, available to reduce future taxable
     income of approximately $9,500,000, which expire in various amounts between
     the years 2002 and 2011,  if not  previously  utilized.  In the event of an
     ownership  change,  as defined  under  Section 382 of the Internal  Revenue
     Code,  utilization  of  NOL  carryforwards  in  the  period  following  the
     ownership  change can be  significantly  limited.  The Company has incurred
     several changes of ownership under these rules. As a result, utilization of
     the NOLs is  subject  to various  limitations,  depending  upon the year in
     which the NOL  originated.  As of June 30, 1997  management  estimates that
     approximately $6,300,000 of the Company's federal NOL carryforwards will be
     available  to  offset  taxable  income  that may be  generated  within  the
     carryforward period. Of this amount,  approximately $1,300,000 is available
     for future utilization without limitation.  The other $5,000,000 is subject
     to a limitation of approximately  $330,000 of utilization per year limiting
     total   utilization   during  the  carryforward   period  to  approximately
     $2,200,275.  However,  because the limitation  calculations are complex and
     subject to review by the Internal Revenue Service,  these limitations could
     be adjusted at a later date.

10.  STOCK OPTIONS

     In 1987 the Company adopted an employee and director stock option plan (the
     "1987 Plan"),  pursuant to which the Company made grants of options through
     November  1994.  As of June 30,  1996,  there were options  outstanding  to
     purchase  1,921  shares under the 1987 Plan.  In November  1994 the Company
     adopted a new employee stock option plan (the "1994  Employee  Plan") and a
     stock option plan for non-employee  directors (the "1994 Directors  Plan").
     The  Company has  reserved a number of shares of common  stock for the 1994
     Employee  Plan  equal to the  difference  between  12,162 and the number of
     shares issuable upon the exercise of options  outstanding from time to time
     under the 1987 Plan. As of June 30, 1996, there were options outstanding to
     purchase  6,430 shares under the 1994  Employee  Plan. As of June 30, 1996,
     there were  options  outstanding  to purchase  1,014  shares under the 1994
     Directors  Plan. The Company has also granted  options from time to time to
     consultants and in connection with equity and debt offerings. These options
     were  granted at exercise  prices  which were not less than the fair market
     value of the common  stock on the date the option was  granted.  As of June
     30, 1996, there were non-plan  options  outstanding to purchase 891 shares.
     Both the 1987 Plan and the 1994 Plan  provided  for the grant of  incentive
     stock options and  non-qualified  stock  options.  Incentive  stock options
     under both plans were  granted at an exercise  price not less than the fair
     market  value of the  common  stock on the date  the  option  was  granted.
     Non-qualified  stock  options  under the 1987 Plan were granted at exercise
     prices not less than 50% of the fair  market  value of the common  stock on
     the date the option was granted,  while  non-qualified  stock options under
     the 1994 Plan were granted at exercise prices not less than the fair market
     value of the common stock on the date the option was granted.  Options were
     to be  exercised  within ten (10) years from  grant,  except for  incentive
     stock options issued to 10% stockholders  which were to be exercised within
     five (5) years from grant.  Options outstanding under the 1987 Plan and the
     1994  Employee Plan vested at the rate of 20% on the first  anniversary  of
     the date of grant and 5% at the end of each additional  three-month  period
     of service.  Options under the 1994 Directors Plan vested ratably over four
     years.  Non-plan  options  vested  in  accordance  with  the  terms  of the
     particular  option  agreement.  The range of vesting periods under non-plan
     options is from zero to three years.

     In August 1996, the Company  terminated the 1994 Directors' Plan. In August
     1996 the Company also  terminated  its 1987 Stock Option and Purchase  Plan
     and 1994 Stock Option Plans (the  "Terminated  Plans") and adopted the 1996
     Plan  pursuant to which key employees of the Company,  including  directors
     who are  employees,  are eligible to receive  grants of options to purchase
     common stock, at the discretion of the Compensation Committee.  The Company
     has reserved  500,000  shares of common  stock for issuance  under the 1996
     Plan.  Options  granted under the 1996 Plan can be either  incentive  stock
     options or  non-qualified  options,  at the discretion of the  Compensation
     Committee.  On August  1,  1996 the  Company  cancelled  the 8,351  options
     outstanding under the Terminated Plans (having exercise prices ranging from
     $74 to $240.50 per share) and granted  options to purchase  263,351 (of the
     263,351  options  granted,  8,351  were  immediately  exercisable  and  the
     remainder vested in equal  installments on the first and second anniversary
     of the grant)  shares of Common  Stock at an exercise  price equal to $3.75
     per share.  On November 4, 1996,  the Company  granted  options to purchase
     15,000  shares of Common  Stock at an  exercise  price of $4.13 per  share.
     These  Options  vest  in  equal   installments  on  the  first  and  second
     anniversary of the grant.  The options must be exercised  within five years
     of the date of grant.

     As  of  June  30,  1996  and  1997,  the  following   stock  options  were
     outstanding:

               EXERCISE PRICE                  NUMBER OUTSTANDING
                PER SHARE                  JUNE 30, 1996     JUNE 30, 1997

            $     3.75                          -              193,837
                  4.13                          -               15,000
                 74.00                        891                   92
                119.88                        186                    -
                148.00                         98                   16
                222.00                      8,344                1,352
                240.50                        435                  135
                351.50                         14                   14
                399.60                        288                  288
                                          -------           ----------
                                           10,256              210,734
                                          =======           ==========

     The  following  is a summary of stock  option  activity for the years ended
     June 30, 1996 and 1997:

                                            1996              1997

     Outstanding, beginning of period     11,278               10,256
     Granted during period                 5,021              263,351
     Cancelled during period              (6,043)             (63,873)
     Exercised during period                   -                    -
                                         --------          ----------

     Outstanding, end of period           10,256              210,734
                                         ========           =========

     The fair value of each option  granted in Fiscal 1997 is  estimated  on the
     date of grant using the  Black-Sholes  option-pricing  model. The following
     assumptions were used in the model:


     Dividend yield                      0.0%                
     Risk-free yields                    6.16% - 6.31%       
     Expected volatility                 0.0%  - 4.2%        
     Option terms                        5 years

     Had  compensation  cost for  option  grants to  employees  pursuant  to the
     Company's stock option plans been  determined  based upon the fair value at
     the grant date for awards under the plan  consistent  with the  methodology
     prescribed  under  Statement of  Financial  Accounting  Standards  No. 123,
     "Accounting for Stock-Based  Compensation,"  the Company's net loss and net
     loss per share,  for the year ended June 30, 1997 would have been increased
     by approximately  $118,000  or $.04  per share.  Because  additional option
     grants are expected to be made each year,  the proforma  impact on the year
     ended  June 30,  1997 is not  representative  of the  proforma  effects  on
     reported net income in future years.

11.  INTERNATIONAL SALES AND MAJOR CUSTOMERS
     
     The Company  sells  optical  archiving  systems and  related  licenses  for
     software   products  to   customers   domestically   and   internationally.
     International  sales have all been  denominated  in U.S.  dollars  and were
     $214,000   and  $107,483  in  the  year  ended  June  30,  1996  and  1997,
     respectively.  The  Company's  sales to Canada  represented  11% and 10% of
     total revenues for the year ended June 30, 1996 and 1997, respectively.

     Sales to three  customers  accounted  for 35%, 22%, and 11% of revenues for
     the year ended June 30, 1996.  Sales to one customer  accounted  for 10% of
     revenue for the year ended June 30, 1997.

12.  MANDATORILY REDEEMABLE PREFERRED STOCK

     In January  1995,  the  Company  sold  50,000  shares of Series A preferred
     stock, $.01 par value, in a private placement to a trust for the benefit of
     one of the Company's directors. The selling price of $40 per share resulted
     in gross proceeds of $2,000,000.  The Series A preferred  stock had certain
     preferred liquidation,  dividend and other rights, and was convertible into
     common stock upon  consummation  of an initial public  offering of at least
     $4,000,000,  at a rate of .135  shares  of common  stock for each  share of
     Series A preferred  stock.  Dividends on the Series A preferred  stock were
     cumulative  at a rate of $4 per  share  annually.  Accrued  dividends  were
     charged to accumulated  deficit in the statement of mandatorily  redeemable
     preferred stock and stockholders' equity (deficit).

     During the year ended June 30,  1996,  the Company  converted  all of these
     shares and accumulated  dividends on the preferred  shares in the amount of
     $197,352 into 7,423 shares of common stock.

13.  SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
      
     Cash paid for  interest  for the  years  ended  June 30,  1996 and 1997 was
     approximately $130,000 and $75,000, respectively.

     During the year ended June 30, 1996 there were a number of  transactions in
     which the Company issued common stock without  receiving any cash proceeds.
     In conjunction with the  recapitalization  discussed in Note 2, the Company
     issued  1,041,012  shares of common stock in  forgiveness  of debt totaling
     $2,697,544.  As discussed  in Note 12 during the period the Company  issued
     7,423 shares of common stock in exchange for  outstanding  preferred  stock
     and accumulated unpaid dividends in the aggregate amount of $2,197,352.  In
     January  1996 the  Company  issued  416,500  shares of  common  stock to an
     officer.  Compensation  expense in the  aggregate  amount of  $744,000  was
     recognized in conjunction with this transaction including a non-cash charge
     of $424,830,  representing the fair value of the common stock as determined
     by independent  appraisal.  The Company also issued 12,790 shares of common
     stock to various related parties (including 7,500 shares issued to a former
     officer of the Company) in satisfaction of services rendered to the Company
     totaling $36,930.

     During the year ended June 30,  1996,  the Company  acquired  approximately
     $34,000 of computer equipment under a capital lease.

14.  SUBSEQUENT EVENT

     On September 12, 1997, the acquisition  agreement between ASI and PaperClip
     was  amended  (the  "Amended  Agreement")  to change the  acquisition  to a
     merger.  As a result of this  amendment,  a newly-formed  subsidiary of ASI
     will merge into PaperClip  with PaperClip  surviving as a subsidiary of ASI
     (the  "Merger").  Consummation  of this  transaction  is subject to various
     conditions,  including  approval by the PaperClip  stockholders.  Under the
     terms of the Amended Agreement, the PaperClip stockholders will be entitled
     to receive an aggregate of approximately 1.5 million shares of ASI's Common
     Stock  plus an  equivalent  number of ASI Class B  Warrants.  Each  Class B
     Warrant  will  entitle the holder to purchase one share of ASI Common Stock
     at an exercise price of $6.00 per share. In connection with the Merger, the
     holders of PaperClip's  outstanding 12% Convertible Notes due December 1999
     will exchange such notes for an aggregate of  approximately  400,000 shares
     of non-voting redeemable preferred stock of PaperClip. After 18 months, the
     holders of the  preferred  stock  will have the  option to  require  ASI to
     purchase  such  shares for cash or ASI common  stock and Class B  Warrants.
     After 30 months, ASI shall have the right to redeem the preferred stock for
     cash or ASI Common  Stock and Class B  Warrants.  The  Company  expects the
     Amended Agreement to be put to a vote of PaperClip  shareholders during the
     second quarter of ASI's Fiscal 1998.

<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors of
PaperClip Software, Inc.:


We have audited the  accompanying  balance  sheets of PaperClip  Software,  Inc.
(formerly  PaperClip  Imaging  Software,  Inc.) (a Delaware  corporation)  as of
December  31,  1996  and  1995,  and  the  related   statements  of  operations,
stockholders' equity (deficit) and cash flows for each of the three years in the
period  ended   December  31,  1996.   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 audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of PaperClip Software,  Inc. as of
December 31, 1996 and 1995, and the results of its operations and its cash flows
for each of the three years in the period ended  December 31, 1996 in conformity
with generally accepted accounting principles.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 1 to the
financial  statements,  the Company has negative cash flow from operations,  has
incurred losses from inception and has negative working  capital.  These factors
raise  substantial  doubt  about the  Company's  ability to  continue as a going
concern. Management's plans with respect to future operations are also described
in Note 1. The financial  statements do not include any adjustments  relating to
the   recoverability   and   classification   of  asset  carrying   amounts  and
classification  of liabilities that might result should the Company be unable to
continue as a going concern.



                                                       /s/ Arthur Andersen LLP
                                                       -------------------------
                                                           Arthur Anderson LLP

Roseland, New Jersey
February 20, 1997


<PAGE>

<TABLE>
<CAPTION>

                            PAPERCLIP SOFTWARE, INC.

                   (FORMERLY PAPERCLIP IMAGING SOFTWARE, INC.)

                  BALANCE SHEETS -- DECEMBER 31, 1996 AND 1995


                        ASSETS                                      1996               1995
                        ------                                  ------------    ------------

<S>                             <C>                             <C>             <C>         
CASH AND CASH EQUIVALENTS (Note 1)                              $    220,573    $  3,661,009


ACCOUNTS RECEIVABLE (net of allowance for doubtful accounts
of $30,000 and $40,000 in 1996 and 1995, respectively)               275,527         267,024


PREPAID EXPENSES AND OTHER CURRENT ASSETS                             33,855           2,767
                                                                ------------    ------------

        Total current assets                                         529,955       3,930,800
                                                                ------------    ------------

EQUIPMENT, FURNITURE AND FIXTURES (Note 2):
  Computer and office equipment                                      669,889         549,569
  Furniture and fixtures                                             204,858         201,474
                                                                ------------    ------------
                                                                     874,747         751,043
  Less- Accumulated depreciation                                    (451,902)       (263,352)
                                                                ------------    ------------
                                                                     422,845         487,691
                                                                ------------    ------------
  OTHER ASSETS                                                        53,282          48,466
                                                                ------------    ------------
        Total assets                                            $  1,006,082    $  4,466,957
                                                                ============    ============
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

         LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
         ----------------------------------------------

<S>                                                            <C>             <C>         
ACCOUNTS PAYABLE AND ACCRUED EXPENSES (Note 4)                  $  1,125,306    $    565,936


DEFERRED REVENUE (Note 2)                                             56,066          58,400


CURRENT PORTION OF CAPITALIZED LEASES (Note 4)                        49,442          49,807
                                                                ------------    ------------
        Total current liabilities                                  1,230,814         674,143
                                                                ------------    ------------

NOTES PAYABLE (Note 3)                                               129,691               0
                                                                ------------    ------------

CAPITAL LEASE, net of current portion (Note 4)                         3,966          49,442
                                                                ------------    ------------

COMMITMENTS AND CONTINGENCIES (Note 4)

STOCKHOLDERS' EQUITY (DEFICIT) (Note 5):
  Common  stock,  authorized  30,000,000  shares;
    $.01 par  value;  issued  and outstanding
    7,722,188 and 3,599,750 shares in
    1996 and 1995, respectively                                       77,222          35,998
  Additional paid-in capital                                      16,362,395      15,753,539
  Accumulated deficit                                            (16,798,006)    (12,046,165)
                                                                ------------    ------------
        Total stockholders' equity (deficit)                        (358,389)      3,743,372
                                                                ------------    ------------
        Total liabilities and stockholders' equity (deficit)    $  1,006,082    $  4,466,957
                                                                ============    ============


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


<PAGE>


<TABLE>
<CAPTION>

                            PAPERCLIP SOFTWARE, INC.
                   (FORMERLY PAPERCLIP IMAGING SOFTWARE, INC.)
                            STATEMENTS OF OPERATIONS
              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


                                                      1996            1995            1994
                                                --------------  --------------  --------------

<S>                                              <C>             <C>             <C>        
NET SALES (Notes 2 and 6)                         $ 1,968,750     $ 1,489,139     $ 1,059,924
                                                --------------  --------------  --------------
OPERATING EXPENSES:
 Salaries and related benefits                      1,391,725       1,292,654       1,164,430
 Research and development expenses
  (Note 2)                                          3,066,395       1,621,849       1,166,769
 Selling expenses                                   1,447,593         940,624         745,958
 General and administrative expenses                  905,137         846,817         864,863
                                                --------------  --------------  --------------
   Total operating expenses                         6,810,850       4,701,944       3,942,020
                                                --------------  --------------  --------------
   Loss from operations                            (4,842,100)     (3,212,805)     (2,882,096)
                                                --------------  --------------  --------------
OTHER INCOME (EXPENSE):
 Interest income                                       95,820          49,635           3,974
 Interest expense and financing costs (Note 3)         (5,561)     (1,073,800)         (9,500)
                                                --------------  --------------  --------------
                                                       90,259      (1,024,165)         (5,526)
                                                --------------  --------------  --------------
   Net loss                                      ($ 4,751,841)   ($ 4,236,970)   ($ 2,887,622)
                                                ==============  ==============  ==============
NET LOSS PER COMMON SHARE (Note 2)               ($       .63)   ($       .88)   ($       .85)
                                                ==============  ==============  ==============
WEIGHTED AVERAGE NUMBER COMMON
 SHARES OUTSTANDING (Note 2)                        7,576,260       4,792,932       3,392,434
                                                ==============  ==============  ==============


The  accompanying  notes to financial  statements  are an integral part of these
statements.

</TABLE>



<PAGE>


<TABLE>
<CAPTION>

                            PAPERCLIP SOFTWARE, INC.
                   (FORMERLY PAPERCLIP IMAGING SOFTWARE, INC.)
                  STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


                                               COMMON STOCK
                                         ----------------------    ADDITIONAL
                                            NUMBER        PAR        PAID-IN      SUBSCRIPTIONS       ACCUMULATED
                                           OF SHARES     VALUE       CAPITAL       RECEIVABLE           DEFICIT
                                         -----------  ---------  -------------  ---------------  -------------------

<S>                                       <C>          <C>        <C>              <C>             <C>           
BALANCE, December 31, 1993                 1,286,604    $12,866    $ 5,078,339      $       0       ($  4,921,573)
 Issuance of stock for cash in
  private placement                          364,951      3,649      1,596,717              0        0
 Issuance of stock in lieu of cash
  compensation                                17,526        175         90,825              0        0
 Issuance of stock in payment
  of loans                                    81,662        817        294,183              0        0
 Issuance of stock for subscription
  receivable, net                             30,768        308         99,692       (100,000)       0
 Conversion of note payable to
  equity in January, 1995                          0          0         60,000              0        0
 Net loss for 1994                                 0          0              0              0        (2,887,622)
                                         -----------  ---------  -------------  ---------------     ----------------
BALANCE, December 31, 1994                 1,781,511     17,815      7,219,756       (100,000)       (7,809,195)
 Issuance of stock for note converted
  to equity in 1994                           18,489        185           (185)             0        0
 Payment of stock subscription
  receivable                                       0          0              0        100,000        0
 Issuance of stock and warrants
  for cash in public offering              1,525,931     15,260      6,495,129              0        0
 Issuance of stock and warrants
  for Bridge Note conversion in
  public offering                            273,819      2,738      1,393,739              0        0
 Issuance of Bridge Warrants                       0          0        645,000              0        0
 Sale of underwriter of purchase
  options                                          0          0            100              0        0
 Net loss for 1995                                 0          0              0              0        (4,236,970)
                                         -----------  ---------  -------------  ---------------  -------------------
BALANCE, December 31, 1995                 3,599,750     35,998     15,753,539              0        (12,046,165)
 Exercise of Bridge Warrants                 247,090      2,471        553,566              0        0
 2 for 1 stock split                       3,846,840     38,468        (38,468)             0        0
 Exercise of stock options                    28,508        285         33,338              0        0
 Net loss for 1996                                 0          0              0              0        (4,751,841)
 Options granted at less than
  fair value                                       0          0         60,420              0        0
                                         -----------  ---------  -------------  ---------------  -------------------
BALANCE, December 31, 1996                 7,722,188    $77,222    $16,362,395      $       0       ($ 16,798,006)
                                         ===========  =========  =============  ===============  ===================

</TABLE>

The  accompanying  notes to financial  statements  are an integral part of these
statements.


<PAGE>

<TABLE>
<CAPTION>

                            PAPERCLIP SOFTWARE, INC.
      (FORMERLY PAPERCLIP IMAGING SOFTWARE, INC.) STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


                                                            1996            1995            1994
                                                      ----------  --------------  --------------

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                  <C>             <C>            <C>          
 Net loss                                            ($ 4,751,841)   ($ 4,236,970)  ($ 2,887,622)
 Adjustments to reconcile net loss to net cash used
  in operating activities--
  Depreciation and amortization                             188,550         108,999      72,651
  Expense recognized for options granted at less
   than fair market value                                    60,420               0           0
  Stock issued in lieu of cash compensation                       0               0      91,000
  Issuance of Bridge Warrants                                     0         645,000           0
  (Increase) decrease in accounts receivable, net            (8,503)       (142,214)     28,345
  (Increase) decrease in prepaid expenses and other
   current assets                                           (31,088)         (2,767)     14,500
  (Increase) decrease in other assets                        (4,816)        (44,000)     15,074
  Increase (decrease) in accounts payable and
   accrued expenses                                         559,370        (474,056)    614,990
  (Decrease) increase in deferred revenue                    (2,334)         58,400           0
                                                      --------------  ----------  --------------
     Net cash used in operating activities               (3,990,242)     (4,087,608) (2,051,062)
                                                  --------------  --------------  --------------
CASH FLOWS FROM INVESTING ACTIVITIES--
 Purchases of equipment, furniture and fixtures            (123,704)       (203,849)   (62,693)
                                                      --------------  --------------  -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Proceeds from issuance of stock and warrants for
  cash in initial public offering, net of costs                   0       6,510,389          0
 Proceeds from issuance of bridge notes                   2,365,000               0
 Proceeds from sale of purchase warrants                          0             100          0
 Repayment of bridge financing                                    0        (968,523)         0
 Proceeds from borrowings from stockholders                       0               0     50,000
 Proceeds from issuance of stock for cash                         0               0  1,600,365
 Proceeds from exercise of bridge warrants                  556,037               0          0
 Proceeds from exercise of stock options                     33,623               0          0
 Proceeds from notes payable                                129,691               0     60,000
 Proceeds from common stock subscriptions receivable              0         100,000          0
 Payments on capitalized leases                             (45,841)        (33,859)         0
 Payments of notes payable to stockholder                         0        (155,000)         0
                                                      --------------  --------------  --------------
   Net cash provided by financing activities                673,510       7,818,107   2,110,365
                                                      --------------  --------------  --------------
   Net (decrease) increase in cash                       (3,440,436)      3,526,650      (3,390)
CASH AND CASH EQUIVALENTS, beginning of year              3,661,009         134,359     137,749
                                                      --------------  --------------  --------------
CASH AND CASH EQUIVALENTS, end of year                  $   220,573     $ 3,661,009   $  134,359
                                                  ==============  ==============  ==============


SUPPLEMENTAL DISCLOSURE OF CASH FLOW
 INFORMATION:
Cash paid for interest                                       $5,561     $  123,350      $      0
                                                            ========    ===========    ==========
SUPPLEMENTAL SCHEDULE OF NONCASH
 FINANCING ACTIVITIES:
  Common stock (81,661 shares in 1994) issued
   to satisfy loans payable to stockholders
   and in conversion of notes payable                        $    0     $        0      $295,000
  Assets acquired under capital lease
   obligations                                                    0        133,108             0
  Issuance of stock in exchange of Bridge Notes                   0      1,396,477             0
                                                            ========    ===========    ==========


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


<PAGE>


                            PAPERCLIP SOFTWARE, INC.
                   (FORMERLY PAPERCLIP IMAGING SOFTWARE, INC.)
                          NOTES TO FINANCIAL STATEMENTS



(1)  ORGANIZATION:

     PaperClip Software,  Inc. (formerly PaperClip Imaging Software,  Inc.) (the
"Company"),   a  Delaware  corporation,   is  engaged  in  the  development  and
distribution  of  off-the-shelf  computer  software for document  management and
imaging systems. The Company's systems allow users of personal computer networks
to scan, file, retrieve,  display,  print and route documents and other software
objects (such as word processing files, spreadsheets and electronic mail), while
continuing  to use their  existing  application  software.  The  systems  can be
integrated  with  many  personal   computer   applications  with  little  or  no
programming and can file and retrieve  documents without the time consuming step
of manually labeling or indexing each document.

     During 1995, the Company  completed an initial public offering (the IPO) of
1,799,750 shares of its common stock, and 1,799,750  redeemable Class A purchase
warrants. The common stock and Class A warrants were purchased in pairs at $5.10
per pair but were separately  transferable  immediately  after completion of the
IPO.

     The Company's financial statements have been presented on the basis that is
a  going  concern,   which  contemplates  the  realization  of  assets  and  the
satisfaction of liabilities in the normal course of business.

     The Company is subject to the risks and difficulties encountered by any new
business,  including  competition from existing  companies  offering the same or
similar  services,  lack of financial  resources and minimal  previous record of
operations,   earnings  or  revenues.  The  Company  has  incurred  losses  from
inception,  has negative cash flows from  operating  activities and has signed a
letter  of intent  for the  potential  sale of its  assets  (see Note 9).  These
factors raise  substantial doubt about the ability of the Company to continue as
a going  concern.  The  financial  statements  do not  include  any  adjustments
relating to the  recoverability  and classification of recorded asset amounts or
the amounts and  classification  of  liabilities or any other  adjustments  that
might result should the Company be unable to continue as a going concern.

(2)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     Use of Estimates in the Preparation of Financial Statements-

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

     Revenue Recognition-

     The  Company  generates  revenues  from  licensing  the  rights  to use its
software  products  directly  to  distributors,  resellers,  original  equipment
manufacturers (OEM's), and end users.

     Revenues  from  licenses are  recognized  upon  shipment of the software if
there are no significant  post delivery  obligations,  if collection is probable
and if payment is due within one year.  Under the license,  the Company provides
telephone  support at no  additional  charge for periods not exceeding one year.
The estimated cost of providing such support is not  significant.  Revenues from
consulting services are recognized as services are performed.

     Commencing  in 1995,  the Company  offered post  contract  services,  which
included  software version  upgrades only, and consulting and training  services
related to  installation  and  implementation  of the Company's  product.  Total
revenues from post contract  services  were not  significant  for 1996 and 1995.
Revenues paid by the customer prior to performance of post contract services are
deferred and recognized  over the term of the post contract  service  agreement,
usually one year. Deferred revenue included in the balance sheet at December 31,
1996 and 1995 was $56,066 and $58,400, respectively.

     Cash and Cash Equivalents-

     Cash  and  cash  equivalents   consist  primarily  of  cash  at  banks  and
investments with maturities of three months or less.

     Equipment, Furniture and Fixtures-

     Equipment,  furniture  and  fixtures are stated at cost,  less  accumulated
depreciation.  Depreciation  expense is computed using the straight-line  method
over the estimated useful lives of the assets (five to seven years).

     Software Development Costs-

     Statement of Financial Accounting Standards No. 86 requires  capitalization
of software  development  cost from the time of  establishment  of technological
feasibility for the computer software product until the time when the product is
available  for  general  release to  customers.  Management  of the  Company has
determined  that  technological  feasibility  and  availability  for release are
virtually   simultaneous  and,   therefore,   no  development  costs  have  been
capitalized in the accompanying financial statements.

     Long - Lived Assets-

     During 1995,  the Company  adopted the provisions of Statement of Financial
Accounting  Standards  No. 121,  "Accounting  for the  Impairment  of Long Lived
Assets"  ("SFAS  121").  SFAS 121 requires,  among other things,  that an entity
review its  long-lived  assets and certain  related  intangibles  for impairment
whenever changes in circumstances  indicate that the carrying amount of an asset
may not be fully  recoverable.  As a result of its review,  the Company does not
believe that any impairment currently exists related to its long-lived assets.

     Accounting for Stock-Based Compensation-

     The Company has adopted  Statement of Financial  Accounting  Standards  No.
123, "Accounting for Stock-Based  Compensation" (SFAS 123). The adoption of this
pronouncement had no impact on the Company's  financial  condition or results of
operations,  however, additional disclosures have been included in the financial
statements (see Note 7).

     Federal Income Taxes-

     The  Financial   Accounting  Standards  Board  issued  Statement  No.  109,
"Accounting for Income Taxes" (SFAS 109),  which provides for the recognition of
deferred tax assets, net of an applicable  valuation  allowance,  related to net
operating loss carryforwards and certain temporary differences.

     At  December  31,  1996,  the  Company  had  net  Federal   operating  loss
carryforwards  (NOL) of approximately  $16,182,000 which expire at various dates
through 2011. Due to losses  sustained by the Company,  management was unable to
determine  that  realization  of the deferred tax asset was more likely than not
and, thus, has provided a full valuation  allowance.  As a result of a change in
control  resulting  from the Company's IPO (see Note 5) or which may result upon
the sale of the  Company,  the  Company's  NOL that would be available to offset
future taxable income may be subject to annual limitations.

     Net Loss Per Common Share-

     Net loss per  common  share is  computed  based upon the  weighted  average
number of common  shares and common share  equivalents  outstanding  if dilutive
during each year. Shares issuable upon exercise of warrants related to the April
5, 1995 Bridge  Financing have been included in the  computation of net loss per
share for all periods  prior to the IPO (see Note 3). All per share amounts have
been  retroactively  adjusted for the two-for-one  common stock split on May 31,
1996. On June 12, 1996, there was a two-for-one split of the Company's warrants.

     In March 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 128, "Earnings per Share" which makes certain
changes to the manner in which  earnings per share is  reported.  The Company is
required  to adopt this  standard  for the year ended  December  31,  1997.  The
adoption of this standard will require  restatement of prior years' earnings per
share if the impact is material.

(3)  DEBT:

     On April 5, 1995, the Company  consummated a bridge  financing in which the
Company  issued notes (the Bridge  Notes) in the aggregate  principal  amount of
$2,365,000 and 430,000 warrants (the Bridge Warrants) to acquire an aggregate of
430,000  shares of common stock at an exercise  price equal to the IPO price for
the common stock less $2.75.  The Bridge Warrants are exercisable for five years
from the date of issuance.  In connection with the IPO, $1,396,477 of the Bridge
Notes were  converted  for 273,819  shares of common stock and related  warrants
(see Note 5).  The  balance  of the  principal  amount of the  Bridge  Notes and
related  interest were repaid with proceeds from the IPO.  During 1996,  247,090
Bridge  Warrants were  exercised.  At December 31, 1996,  182,910  (365,820 post
split - see Note 2) Bridge Warrants were  outstanding.  The $645,000  difference
between the exercise price of the Bridge  Warrants and the $3.75  estimated fair
value of the common stock at the date of the bridge  financing  has been charged
to interest expense and a credit to be paid in capital in 1995.

     The Bridge Notes bore interest at the rate of 9% per annum,  and additional
costs  associated  with their  issuance of $307,450  are  reflected  in interest
expense and financing costs in the 1995 statement of operations.

     During 1996, the Company issued  $129,691 of Convertible  Notes (the Notes)
to certain shareholders of the Company. The Notes bear interest at 12% per annum
and are  convertible  into common  stock at a rate of $.30 per share.  The Notes
mature in December,  1999.  The Notes become due upon the  occurrence of certain
events of default, as defined.

4)   COMMITMENTS AND CONTINGENCIES:

     William Weiss,  Chief Executive  Officer and Sol Rosenberg,  President have
each entered  into an  employment  agreement  with the Company for a term ending
December  31, 1998.  In  accordance  with their  respective  contracts,  each of
Messrs. Weiss and Rosenberg is entitled to $120,000 per annum. Messrs. Weiss and
Rosenberg's  annual  compensation  will be increased to $150,000 per annum after
the end of the  first  fiscal  year in  which  the  Company  is  profitable.  In
addition,  Mr.  Rosenberg's  contract  provides  for a severance  payment not to
exceed  $120,000 and  requires  the Company to purchase and maintain  disability
insurance for his benefit.

     The  Company  leases its office  spaces  under a  noncancellable  operating
lease.  Future minimum rental  payments  required under this lease are $119,000,
$36,000 and $15,000 for 1997,  1998 and 1999,  respectively.  In  addition,  the
Company  leases  office  furniture  under a capital  lease  agreement  requiring
principal  payments of $49,000 and $4,000 in 1997 and 1998,  respectively.  Rent
expense was  approximately  $119,000,  $120,000 and $122,000 for the years ended
December 31, 1996, 1995 and 1994, respectively.

     In the last  quarter of 1995,  the Company  purchased  from  Cheyenne,  for
$100,000, the NOSS product line, which the Company had previously been licensing
from Cheyenne.  Cheyenne also granted to the Company a nonexclusive,  perpetual,
irrevocable,  nontransferable,  worldwide,  royalty free license with respect to
certain other software the Company had previously  been licensing from Cheyenne.
Prior to the  purchase,  the Company had paid  Cheyenne in excess of $300,000 in
royalties.  In January,  1996,  the parties  further  agreed that  Cheyenne will
forward to the Company all orders received by Cheyenne for the NOSS products and
will be paid a commission of 15% with respect to each such order.

(5)  STOCKHOLDERS' EQUITY (DEFICIT):

     On February 17, 1994,  the Company issued 264,367 shares of common stock to
qualified investors at $5.19 per share. Net cash proceeds from the offering were
$1,178,640.  As part of the  offering,  32,934  shares  were  issued to existing
stockholders  in repayment of loans of $80,000 and in lieu of cash  compensation
of $91,000.

     During 1994, the Company obtained an advance of $60,000 for working capital
purposes from First Albany  Corporation.  In January,  1995,  the Company issued
18,489  shares to First  Albany at $3.25  per share in  settlement  of the above
advance.

     In  addition,  the Company  issued  30,768  shares of common stock prior to
December 31, 1994, the payment of which was received in 1995.

     On December 30, 1994,  the Company issued 133,518 shares of common stock to
qualified investors at $3.25 per share. Net cash proceeds from the offering were
$421,725. As part of the offering,  66,254 shares at $3.25 per share were issued
to existing stockholders in repayment of loans of $215,000.

     In September,  1995, the Company  completed an initial public offering (the
IPO) of 1,799,750 shares of its common stock,  and 1,799,750  redeemable Class A
purchase  warrants (Class A warrants)  including  shares issued on conversion of
Bridge  Warrants  (see Note 3).  The  common  stock and  Class A  warrants  were
purchased  in  pairs  at  $5.10  per  pair  but  were  separately   transferable
immediately  after  completion  of the  IPO.  Cash  proceeds  from  the IPO were
$6,510,389, net of expenses of $1,271,859.

     The  Company  granted to the  underwriter  of the IPO a five year option to
purchase  up to ten percent  (10%) of: (i) the number of shares of common  stock
sold in the IPO (the Stock Purchase Option),  at a price of $6.75 per share; and
(ii) the  number  of Class A  Warrants  sold in the IPO  (the  Warrant  Purchase
Option), at a price of $0.135 per Class A Warrant. The Stock Purchase Option and
the  Warrant  Purchase  Option are  collectively  referred  to as the  "Purchase
Options." The Purchase Options may be separately and independently exercised.

(6)  MAJOR CUSTOMERS:

     The Company  sells its products  primarily  through mass  distributors  and
approximately 200 independent Value Added Resellers ("VARS").  The VARS sell and
install these  products at end user sites.  Sales to one major  customer for the
year  ended  December  31,  1996 was  approximately  15%.  Sales  to four  major
customers for the year ended December 1995 were  approximately 10%, 11%, 15% and
20% . Sales to two major customers for the year ended December 31, 1994 were 25%
and 14%.

(7)  STOCK OPTION PLAN:

     1993 Stock Option Plan-

     The Company  adopted a stock  option plan (the "1993 Stock  Option  Plan"),
effective March 8, 1993,  covering 58,126 shares of the Company's  common stock,
pursuant to which  employees  of the Company are  eligible to receive  incentive
stock  options.   The  1993  Stock  Option  Plan,  which  expires  in  2003,  is
administered by the Board of Directors. The selection of participants, allotment
of shares, determination of price and other conditions of purchase of options is
determined by the Board of Directors.  Incentive stock options granted under the
Plan are exercisable for a period of up to ten years from the date of the grant.
The options vest as follows: 25% in year 1, 30% in year 2, and 45% in year 3.

Stock option transactions for the 1993 Stock Option Plan are summarized
as follows-


                                          Year Ended December 31
                                ------------------------------------------
                                           Exercise               Exercise
                                   1996      Price      1995       Price
                                --------   --------   -------    ---------
Outstanding, beginning of year   58,126      $2.60    58,126       $2.60
Granted                               0       0.00         0        0.00
Exercised                             0       0.00         0        0.00
Canceled or expired             (24,939)      2.60         0        0.00
                                --------   --------   -------    ---------
Outstanding, end of year         33,187      $2.60    58,126       $2.60
                                ========   ========   =======    =========

     As of December  31,  1996,  all of the options  outstanding  under the 1993
Stock Option Plan were exercisable at $2.60 per share.

     1995 Stock Option Plan-

     In May,  1995 the  Company  adopted a stock  option  plan (the "1995  Stock
Option  Plan")  covering  1,000,000  shares of common  stock,  pursuant to which
officers,  directors  and  employees  of the Company and certain  other  persons
conferring  benefit upon the Company will be eligible to receive stock  options.
The 1995 Stock Option Plan,  which expires on March 1, 2005, is  administered by
the Board of  Directors.  The  selection of  participants,  allotment of shares,
determination  of price,  vesting and other conditions of purchase of options is
determined by the Board of Directors.  Stock options  granted under the Plan are
exercisable for a period of up to 10 years from the date of grant.

Stock  option  transactions  for the 1995 Stock  Option Plan are  summarized  as
follows-

                                            Year Ended December 31
                                ------------------------------------------
                                            Exercise               Exercise
                                   1996       Price      1995       Price
                                --------    --------   -------    ---------
Outstanding, beginning of year   140,200  $1.13-$2.50        0     $0
Granted                          370,342  $.05-$2.50   140,200     $1.13-2.50
Exercised                        (28,508) $1.13-$2.55        0     $0
Canceled or expired              (14,600) $1.13              0     $0
                                --------    --------   -------    ---------
Outstanding, end of year         467,434  $.05-$2.50   140,200     $1.13-$2.50

     During 1996,  50,000  options were granted to three  employees at less than
fair market value.  The difference of $60,420 between the exercise price and the
fair market value of the  Company's  stock on the grant date has been charged to
operations with a corresponding credit to additional paid in capital. Certain of
the options vest as follows:  33% in 1995,  66% in 1996 and 100% in 1997.  As of
December 31, 1996,  200,519 options were exercisable at prices ranging from $.05
to $2.50 per share.

     Effective  January 1, 1996, the Company adopted the provisions of SFAS 123,
"Accounting for Stock-Based  Compensation."  As permitted by the statement,  the
Company has chosen to continue to account for stock-based compensation using the
intrinsic value method.  Had the fair value method of accounting been applied to
the Company's  stock option plans,  which requires  recognition of  compensation
cost ratably over the vesting period of the underlying equity  instruments,  the
net loss would have been  increased  by  approximately  $88,000  with a $.01 per
share  effect in 1996 and  approximately  $32,000  with $.01 per share effect in
1995.  This pro forma  impact  only takes into  account  options  granted  since
January 1, 1995 and is likely to increase in future years as additional  options
are granted and  amortized  ratably  over the vesting  period.  The average fair
value of options granted during 1996 and 1995 was $1.33 and $1.13, respectively.

     The fair value was estimated using the Black-Scholes  option-pricing  model
based on the  weighted  average  market price at grant date of $1.89 in 1996 and
$1.87 in 1995 and the following weighted average assumptions; risk-free interest
rate of 7.5% in 1996 and 1995, volatility of 75% for 1996 and 1995, and dividend
yield of 0% for 1996 and 1995.

(8)  EXPORT SALES:

     Export sales were approximately 18.6%, 21.3% and 16.5% of the Company's net
sales for the years ended December 1996, 1995 and 1994, respectively.

(9)  SUBSEQUENT EVENT:

     On January 2,  1997,  the  Company  signed a letter of intent  with  Access
Solutions  International  Inc. (Access) for the sale of the Company's assets and
assumption of certain liabilities by Access for approximately $5.8 million.  The
purchase price would be paid by the issuance of  approximately  1,544,000 shares
of Access'  common stock plus an  equivalent  number of Access Class B Warrants.
Each warrant  would  entitle the holder to purchase  one share of Access  common
stock at an  exercise  price of $6.00  per  share.  The  parties  are  currently
negotiating a definitive purchase agreement.  In addition,  on January 29, 1997,
Access  advanced  $300,000 to the Company and the Company  signed a  convertible
promissory note maturing on January 27, 1998. The promissory note bears interest
at 12% and is convertible  into common stock of the Company at $.25 per share at
the option of Access.

<PAGE>

<TABLE>
<CAPTION>


PAPERCLIP SOFTWARE, INC.
CONDENSED BALANCE SHEETS -- JUNE 30, 1997 (Unaudited) AND DECEMBER 31, 1996

                                                     June 30             Dec 31,
                                                     1997                 1996

ASSETS
<S>                                                  <C>               <C>     
CASH and CASH EQUIVALENTS                            $181,728          $220,573
ACCOUNTS RECEIVABLE (net of
allowance for doubtful accounts
of $40,000 at June 30, 1997
and December 31, 1996                                 359,031           275,527
PREPAID EXPENSES AND OTHER CURRENT ASSETS                 565            33,855
                                                          ---            ------

Total current assets                                  541,324           529,955
                                                      -------           -------

EQUIPMENT, FURNITURE AND FIXTURES
Computer and office equipment                         386,597           669,889
Furniture and fixtures                                204,858           204,858
                                                      -------           -------

                                                      591,455           874,747
Less- Accumulated depreciation                        (276,609)        (451,902)
                                                      ---------        --------

                                                      314,846           422,845
                                                      -------           -------

OTHER ASSETS                                           50,624            53,282
                                                       ------            ------

Total assets                                         $906,794        $1,006,082
                                                     ========        ==========

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
ACCOUNTS PAYABLE AND ACCRUED EXPENSES              $1,275,982        $1,125,306
LOANS PAYABLE - ASI                                 1,037,433


DEFERRED REVENUE                                       19,045            56,066
CAPITALIZED LEASE                                      29,260            49,442
                                                       ------            ------

Total current liabilities                           2,361,720         1,230,814
NOTES PAYABLE                                         129,691           129,691
CAPITAL LEASE, NET OF CURRENT PORTION                                     3,966

STOCKHOLDERS' EQUITY (DEFICIT) Common stock,  authorized 30,000,000 shares; $.01
par  value;  issued  and  outstanding  8,065,521  shares  on June  30,  1997 and
7,722,188 shares
at December 31, 1996                                   80,655             77,222
Additional paid-in capital                         16,412,045         16,362,395
Accumulated deficit                               (18,077,317)      (16,798,006)
                                                   ------------      -----------

Stockholders' equity (deficit)                     (1,584,617)         (358,389)
                                                    -----------      -----------

Total liabilities and
stockholders' equity (deficit)                       $906,794         $1,006,082
                                                     ========         ==========
</TABLE>

<PAGE>

<TABLE>
<CAPTION>



PAPERCLIP SOFTWARE, INC.
CONDENSED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 1997 AND JUNE 30, 1996
UNAUDITED
                                        THREE MONTHS ENDED JUNE 30,     SIX MONTHS ENDED JUNE 30,
                                        1997            1996            1997          1996

<S>                                    <C>             <C>             <C>          <C>     
NET SALES                              $635,559        $495,545        $920,868     $983,575
                                       --------        --------        --------     --------

OPERATING EXPENSES:
Salaries and related benefits           410,437         389,789         719,806      752,981
Research and development expenses       275,171         830,828         655,656    1,464,053
Selling expenses                        119,158         402,771         326,378      596,590
General and administrative expenses     211,637         247,623         479,841      492,689
                                        -------         -------         -------      -------

Total operating expenses              1,016,403       1,871,011       2,181,681    3,306,313
                                      ---------       ---------       ---------    ---------

Loss from operations                   (380,844)     (1,375,466)     (1,260,813)  (2,322,738)
                                       ---------     -----------     -----------  -----------

OTHER INCOME (EXPENSE):
Interest income                             687          41,658           3,137       67,983
Interest expense                        (14,254)         (1,672)        (21,637)      (3,147)
                                        --------         -------        --------      -------

                                        (13,567)         39,986         (18,500)      64,836
                                        --------         ------         --------      ------

Net loss                              ($394,411)    ($1,335,480)    ($1,279,313) ($2,257,902)
                                      ==========    ============    ============ ============

LOSS PER COMMON SHARE                    ($0.05)         ($0.18)         ($0.16)      ($0.30)
                                         =======         =======         =======  ===========

WEIGHTED AVERAGE NUMBER COMMON
SHARES OUTSTANDING                    8,065,521       7,620,692       7,951,893    7,435,815
                                      =========       =========       =========   ===========

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
PAPERCLIP SOFTWARE, INC.
CONDENSED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 1997 AND 1996
UNAUDITED
                                                         1997              1996
OPERATING ACTIVITIES:
<S>                                                <C>              <C>         
Net loss                                           ($1,279,311)     ($2,257,902)
Adjustments to reconcile net loss to
net cash used in operating activities-
Depreciation                                          107,999            75,852
(Increase) in accounts receivable                      (83,504)        (107,026)
Decrease (Increase)                in prepaid
expenses and other current assets                      33,290           (21,683)
Decrease in other assets                                2,658               366
Increase in accounts payable,
accrued expenses and deferred revenues                113,655            59,307
                                                      -------            ------

Net cash used in operating activities               (1,105,213)      (2,251,086)
                                                    -----------      -----------

INVESTING ACTIVITIES -- Purchases of
equipment, furniture and fixtures                                      (107,587)

FINANCING ACTIVITIES:
Proceeds from issuance of stock in
exchange for Bridge Warrants and cash                                   616,456
Proceeds from issuance of stock in
exchange for Stock Options and cash                     1,000            33,624
Issuance of stock for compensation                     52,083
Proceeds from borrowings                            1,037,433
Payments on capitalized leases                         (24,148)         (22,520)
                                                       --------         --------

Net cash provided by financing activities           1,066,368           627,560
                                                    ---------           -------

Net (decrease) increase in cash                        (38,845)      (1,731,113)

CASH, beginning of period                             220,573         3,661,009
                                                      -------         ---------

CASH, end of period                                  $181,728        $1,929,896
                                                     ========        ==========

SUPPLEMENTAL DISCLOSURE
OF CASH FLOW INFORMATION
Interest paid                                          $1,700            $1,672
                                                       ======            ======
</TABLE>

<PAGE>


PAPERCLIP SOFTWARE, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) JUNE 30, 1997

NOTE A -- BASIS OF PRESENTATION

The accompanying  unaudited condensed financial statements have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information,  the instructions to Form 10-QSB and item 310 (b) of Regulation SB.
Accordingly,  they do not include all the information and footnotes  required by
generally accepted accounting principles for complete financial  statements.  In
the opinion of  management,  all  adjustments  (consisting  of normal  recurring
accruals)  considered  necessary for fair presentation  have been included.  For
further  information,  refer to the Financial  Statements and footnotes  thereto
included in the Company's  Registration Statement and Prospectus and Form 10-KSB
(for the year ended December 31, 1996) as filed with the Securities and Exchange
Commission.

NOTE B -- LOSS PER SHARE

The loss per share amounts in the statement of operations  have been computed in
accordance with a Staff Accounting Bulletin (SAB) of the Securities and Exchange
Commission.  According to the SAB, common stock and common stock warrants issued
are to be  treated  as common  stock  equivalents  outstanding  for all  periods
presented if such common  stock was issued or such common stock  warrants may be
exercised,  at a price  substantially  below the  public  offering  price.  As a
consequence of the Company's offering of 1,799,750 shares of its common stock at
$5.00 per share in an initial public offering, its warrants issued to the Bridge
Note holders,  entitling the holders  thereof to acquire an aggregate of 430,000
shares of the  Company's  common stock at an exercise  price of  $2.25,would  be
treated as common stock equivalents unless their inclusion be antidilutive.  The
unexercised Bridge Warrants have not been treated as common stock equivalents at
June 30, 1996 or June 30, 1997 as their  inclusion  would be  antidilutive.  The
share  data  contained  in this note does not take into  account a 2 for 1 stock
split effected as of May 1996.

<PAGE>
                          UNAUDITED PRO FORMA CONDENSED
                         COMBINED FINANCIAL INFORMATION

     The  unaudited  pro forma  condensed  combined  statement of  operations of
Access Solutions International, Inc. ("Access") for the year ended June 30, 1997
presents the operating  results for Access as if the proposed  acquisition  (the
"Acquisition")  had occurred as of July 1, 1996. The accompanying  unaudited pro
forma condensed  combined balance sheet as of June 30, 1997 gives effect to this
transaction as if it had occurred on June 30, 1997.

     The unaudited pro forma condensed combined financial  information should be
read in  conjunction  with the  accompanying  notes,  the  historical  financial
statements  and notes  thereto  of Access  included  herein  and the  historical
financial statements and notes thereto of PaperClip Software, Inc. ("PaperClip")
included herein.

     The  unaudited  pro  forma  condensed  combined  financial  statements  are
provided for informational  purposes only and are not necessarily  indicative of
the results of operations or financial  condition  that would have been achieved
had the Acquisition actually occurred as of the dates indicated or of the future
results  of  operations  or  financial   condition  of  Access.  The  pro  forma
adjustments are based upon available  information and certain  assumptions  that
Access  currently  believes  are  reasonable  in  the   circumstances.   If  the
transaction is consummated, Access' financial statements will reflect its effect
only from the date  such  transaction  occurs.  The pro  forma  adjustments  are
applied  to the  historical  consolidated  financial  statements  of Access  and
PaperClip  to  account  for  the  Acquisition   using  the  purchase  method  of
accounting. Under purchase accounting, the total purchase cost of PaperClip will
be allocated to the assets and liabilities acquired based on their relative fair
values as of the date the  transaction  is closed,  with any excess of the total
purchase price over the fair value of the tangible assets acquired less the fair
value  of the  liabilities  assumed  recorded  as  intangible  assets.  The cost
allocations  will be based on appraisals  and other  studies,  which are not yet
completed. Accordingly, the final allocations will be different from the amounts
reflected  herein.  Although the final  allocations  will differ,  the pro forma
condensed  combined  financial  information  reflects Access  management's  best
estimate based on currently available information.

<PAGE>
<TABLE>
<CAPTION>
                                                      ACCESS SOLUTIONS INTERNATIONAL, INC.
                                              PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                                                       Twelve Months Ended June 30, 1997
                                                                  (Unaudited)

                                                        Historical                Pro-forma           Pro-forma
                                                 Access            PaperClip      Adjustments         Combined
Net sales:
<S>                                               <C>             <C>                     <C>      <C>        
  Products                                    $     500,682       $ 1,906,043    $          -      $ 2,406,725
  Services                                          590,896                 -               -          590,896
                                            ----------------   ---------------  --------------    -------------
   Total net sales                                1,091,578         1,906,043               -        2,997,621
                                            ----------------   ---------------  --------------    -------------
Cost of sales:
  Products                                          133,453                 -         895,619 (1)    1,029,072
  Services                                          256,777                 -               -          256,777
                                            ----------------   ---------------  --------------    -------------
  Total cost of sales                               390,230                 -         895,619        1,285,849
                                            ----------------   ---------------  --------------    -------------
Gross profit                                        701,348         1,906,043        (895,619)       1,711,772
                                            ----------------   ---------------  --------------    -------------
   General and administrative expense             1,494,792         1,040,914         614,511 (2)    3,150,217
   Research and development expense               1,651,322         2,750,337               -        4,401,659
   Selling expense                                  928,080         1,894,967               -        2,823,047
                                            ----------------   ---------------  --------------    -------------
     Total expenses                               4,074,194         5,686,218         614,511       10,374,923
                                            ----------------   ---------------  --------------    -------------
Operating Loss                                   (3,372,846)       (3,780,175)     (1,510,310)      (8,663,151)
                                            ----------------   ---------------  --------------    -------------
     Interest income                                112,538            30,974                          143,512
     Interest expense                              (100,066)          (24,051)         18,710 (3)     (105,407)
                                            ----------------   ---------------  --------------    -------------
Net loss                                       $ (3,360,374)     $ (3,773,252)    $(1,481,420)    $ (8,625,046)
                                            ================   ===============  ==============    =============

Dividends on PaperClip preferred stock                                                (15,563)(4)      (15,563)
Net loss applicable to common stock              (3,360,374)       (3,773,252)     (1,506,983)      (8,640,609)
Net loss per common share (5)                         (1.05)                                             (1.82)
Weighted average common shares outstanding (5)     3,205,381                                         4,749,819

                           See accompanying Notes to Pro Forma Condensed Combined Statement of Operations
</TABLE>

<PAGE>


          Notes to Pro Forma Condensed Combined Statement of Operations
                         For the Twelve Months Ended June 30,1997

(1)  For  purposes  of  determining  the pro forma  amortization  of  intangible
     assets,  Access  has  estimated  that the  intangible  assets of  PaperClip
     include existing software products of $2,686,858.  The amortization  period
     for this asset is estimated to be three years.  The final costs  allocation
     and amortization period for PaperClip will be based on appraisals and other
     studies which have not yet been completed.

(2)  For  purposes  of  determining  the pro forma  amortization  of  intangible
     assets,  Access  has  estimated  that the  intangible  assets of  PaperClip
     include goodwill of $3,697,554.  The amortization  period for this asset is
     estimated to be five years.  The final costs  allocation  and  amortization
     period for PaperClip  will be based on  appraisals  and other studies which
     have not yet been completed.

     In addition,  charges of $125,000 for  management  services  from Access to
     PaperClip have been eliminated.

(3)  In connection with the  Acquisition,  the convertible  promissory  notes of
     PaperClip  will  be  converted  into  preferred  shares  of  PaperClip.  In
     addition,  PaperClip has recorded  interest  expense  related to the bridge
     loan.  These  adjustments  reflect  the  elimination  of  interest  expense
     associated with these convertible promissory notes and the bridge loan.

(4)  This  adjustment  reflects  the 12%  dividends on the  PaperClip  preferred
     shares.

(5)  Pro forma  earnings  per common share is computed by dividing pro forma net
     loss by  Access'  historical  weighted  average  number  of  common  shares
     outstanding  after giving  effect to the  issuance of  1,544,438  shares in
     connection with the Acquisition.


<PAGE>


<TABLE>
<CAPTION>
                                                    ACCESS SOLUTIONS INTERNATIONAL, INC.
                                                  PRO FORMA CONDENSED COMBINED BALANCE SHEET
                                                                 JUNE 30, 1997
                                                                  (Unaudited)

                                                               Historical         Pro-forma           Pro-forma
                                                     Access       PaperClip      Adjustments          Combined
Assets
Current assets:
<S>                                                <C>               <C>            <C>         <C>     <C>        
Cash and cash equivalents                          $ 1,889,446      $  181,728      $ (176,752) (1)     $ 1,894,422
Trade accounts receivable, net of allowance
 for doubtful accounts                                 238,914         359,031               -              597,945
Inventories                                            461,812               -               -              461,812
Prepaid expenses and other current assets              183,159             565               -              183,724
                                                  -------------   -------------  --------------       --------------
Total current assets                                 2,773,331         541,324        (176,752)           3,137,903
Fixed assets, net                                      328,309         314,846               -              643,155
Other assets:
  Notes  and advances receivable                       829,052                        (829,052)(2)                -
  Deposits and other assets                              9,603          50,624               -               60,227
  Remote service inventory, net                         39,924               -               -               39,924
Purchased software products                                  -               -       2,686,858 (3)        2,686,858
Goodwill                                                     -               -       3,697,554 (4)        3,697,554
                                                  =============   =============  ==============       ==============
Total assets                                       $ 3,980,219       $ 906,794     $ 5,378,608          $ 10,265,621
                                                  =============   =============  ==============       ==============

Liabilities and Stockholders' Equity
Liabilities:
Accounts payable and accrued expenses              $   370,717     $ 1,275,982       $ 120,888  (5)     $ 1,767,587
Loans payable                                                -       1,037,433      (1,037,433) (6)               -
Current installments of capital lease obligations       25,257          29,260               -               54,517
Accrued salaries and wages                             204,604               -               -              204,604
Deferred revenues - prepaid service contracts          329,841          19,045               -              348,886
                                                  -------------   -------------  --------------       --------------
  Total current liabilities                            930,419       2,361,720        (916,545)           2,375,594
Notes payable                                                -         129,691        (129,691)(7)                -
Capital lease obligations, excluding current
  installments                                           6,716               -               -                6,716
                                                  -------------  --------------  --------------       --------------
  Total liabilities                                    937,135       2,491,411      (1,046,236)           2,382,310
                                                  -------------  --------------  --------------       --------------
PaperClip preferred stock                                    -               -         129,691 (7)          129,691
Stockholders' equity:
Common stock                                            39,652          80,655         (65,211)(8)           55,096
Additional paid-in capital                          17,637,694      16,412,045     (11,716,953)(9)       22,332,786
Accumulated deficit                                (14,616,206)    (18,077,317)     18,077,317 (10)     (14,616,206)
Treasury stock                                         (18,056)              -               -              (18,056)
                                                 -------------  --------------   -------------        -------------
   Total stockholders' equity and
               PaperClip preferred                   3,043,084      (1,584,617)      6,424,844            7,883,311
                                                 -------------  --------------   -------------        -------------
   Total liabilities and stockholders' equity      $ 3,980,219       $ 906,794     $ 5,378,608         $ 10,265,621
                                                 =============  ==============   =============        =============

                                  See accompanying Notes to Pro Forma Condensed Combined Balance Sheet
</TABLE>




<PAGE>


               Notes to Pro Forma Condensed Combined Balance Sheet
                                  June 30, 1997

(1)  Reflects the payment of $176,752 of legal,  accounting,  due  diligence and
     other costs related to the Acquisition.

(2)  Reflects  the  elimination  of the  $300,000  bridge  loan and  advances of
     $529,052.

(3)  Access  has  estimated  that the  intangible  assets of  PaperClip  include
     existing  software  products of $2,686,858.  The final cost  allocation for
     PaperClip  will be based on appraisals and other studies which have not yet
     been completed.

(4)  Access  has  estimated  that the  intangible  assets of  PaperClip  include
     goodwill of  $3,697,554.  The final cost  allocation  for PaperClip will be
     based on appraisals and other studies which have not yet been completed.

(5)  Reflects $120,888 of adjustments to PaperClip's historical accrued expenses
     balance to reflect severance costs for certain PaperClip employees.

(6)  Reflects  the  elimination  of the  $300,000  bridge  loan and  advances of
     $737,433.

(7)  In connection with the  Acquisition,  the convertible  promissory  notes of
     PaperClip will be converted into preferred shares of PaperClip.

(8)  Reflects the elimination of PaperClip's historical common stock balance and
     the issuance of 1,544,438 shares of Access common stock.

(9)  Reflects the elimination of PaperClip's  additional paid-in capital balance
     and the  issuance  of  1,544,438  shares  of  Access  common  stock  and $6
     warrants.

(10) Reflects  the  elimination  of  PaperClip's  historical  retained  earnings
     balance.



<PAGE>

ITEM 8.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

    None.

                                    PART III

ITEM 9.  DIRECTORS,  EXECUTIVE OFFICERS,  PROMOTERS AND CONTROL PERSONS;
         COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

    DIRECTOR AND EXECUTIVE OFFICERS. The current ASI directors and executive
officers are as follows:


    NAME AND AGE                                   POSITION
Malcolm G. Chace, 62 (1)(2)........Director
Robert H. Stone, 47 (1)............President, Chief Executive Officer, Director
Thomas E. Gardner, 59 (1)(2).......Chief Financial Officer, Treasurer, Director
Marvyn Carton, 79 (1)..............Director
Howard W. Yenke, 60 ...............Director, Chairman
Adrian Hancock, 50.................Director
George H. Steele, III, 52..........Vice President - Business Development
Denis L. Marchand, 44..............Financial Controller
- ----------------

(1)  Member of the Compensation Committee.
(2)  Member of the Audit Committee.

      All directors  hold office until the annual meeting of  stockholders  next
following  their  election  and/or  until  their   successors  are  elected  and
qualified.  Officers are elected annually by the Board of Directors and serve at
the discretion of the Board. Information with respect to the business experience
and  affiliations  of the ASI directors and the executive  officers is set forth
below.

      MR. CHACE was Chairman of the Board of ASI from  December  1994 until June
26, 1997 and has been a director  since October 1991.  Mr. Chace has been a Vice
President and director of Point Gammon  Corporation,  a Chace family  investment
company,  since 1986.  Mr. Chace is also Chairman of Mossberg  Industries,  Inc.
("Mossberg"),  a  manufacturer  of plastic  reels  principally  used by the wire
industry,  Chairman of Bank Rhode Island,  and a director of Berkshire  Hathaway
Company.  He  previously  served as a director of Rhode  Island  Hospital  Trust
National Bank.

      MR.  STONE was elected  President  and Chief  Executive  Officer of ASI on
August 1, 1996.  Prior to joining  ASI,  Mr.  Stone was Director of Marketing of
Standard  Duplicating  Machines  Corporation  since  June 1994 and prior to that
President of Marketplex,  Inc., a marketing  services company,  since 1992. From
June 1989 to February 1992, Mr. Stone was Director of Product Marketing of Riso,
Inc., a developer and distributor of high speed printing systems.

      MR. GARDNER has served as Chief Financial Officer of ASI since April 1996,
Treasurer  since May 1994 and has been a director  since May 1994.  Mr.  Gardner
does not serve full time as ASI's  Chief  Financial  Officer or  Treasurer.  Mr.
Gardner has also  served as the  President  of LJT  Associates  (a planning  and
financial  consulting  firm) since April 1992.  From 1979 to October  1992,  Mr.
Gardner was Senior Vice President at Rhode Island  Hospital Trust National Bank.
Mr.  Gardner has served on various Rhode Island and Providence  commissions  and
committees and currently serves as the Rhode Island Governor's  appointee to the
Depositors' Economic Protection  Corporation  Performance Review Committee.  Mr.
Gardner,  through LJT Associates,  is presently providing consulting services to
Point Gammon Corporation.

      MR. CARTON has been a director of ASI since 1994. Mr. Carton is a Director
Emeritus of Allen & Company,  Incorporated,  an investment banking and financial
services  company.   Mr.  Carton  began  his  employment  at  Allen  &  Company,
Incorporated  in September  1948 and held various  positions at Allen & Company,
Incorporated  until his  retirement  in 1991 from the office of  Executive  Vice
President.  Mr. Carton has been a Director of Acquisition Resources Ltd., an oil
and gas company, since 1993, the Chairman of Brown University Third Century Fund
from 1981 to 1987 and Co-Chairman  since then. Mr. Carton has also served in the
past  as  a  member  of  the  boards  of  directors  of  Syntex  Corporation  (a
pharmaceuticals  company),  Frank B. Hall (an insurance  and financial  services
firm), and American Axle & Manufacturing Co., among others.

      MR.  YENKE has been a director  of ASI since May 1997 and  Chairman of the
Board  since June  1997.  Mr.  Yenke also  serves as a  consultant  to ASI.  See
"Consulting  Arrangement"  below. Mr. Yenke has been President,  Chief Executive
Officer  and a  director  of LANart  Corp.,  a producer  of local  area  network
connectivity  products,  since June 1996.  From November  1995 to May 1996,  Mr.
Yenke was President of the Yenke Group,  a consulting  firm.  He was  President,
Chief Executive  Officer and a director of Enterprise  Development  Cooperation,
Inc. and Technology  Development Holdings Company,  Inc., two affiliated venture
capital companies targeted to emerging growth technology,  from November 1994 to
October 1995. From 1989 to 1994, he was President, Chief Executive Officer and a
director of Boca  Research,  Inc., a developer  and  producer of PC  enhancement
products. He is also a director of Checkmate  Electronics,  Inc., a manufacturer
of point of sale products,  Communications Systems International,  a producer of
digital global positioning products for certain industries,  and Rexall Sundown,
Inc., a producer of consumer health products.

      MR.  HANCOCK  has been a director of ASI since May 1997.  Mr.  Hancock has
been a member of the Planning Technologies Group, a consulting firm, since 1995.
He was also Director of International  Operations of the Timberland  Company,  a
footwear  and  apparel  manufacturer,  from 1993 to 1995.  From 1992 to 1993 Mr.
Hancock was a management consultant.

      MR. STEELE has served as Vice President - Business Development since April
1997.   Mr.   Steele,   a   founder   of   ASI,   previously   served   as  Vice
President-Marketing  from June 1995 to March 1997 and as Director  of  Marketing
from  April  1988 to June  1995.  Mr.  Steele is the  architect  of both OAS and
GIGAPAGE.  Prior to joining  ASI, he was  program  manager of new  products  and
development  for Aquidneck Data  Corporation,  and President of New England Data
Research, an embedded computer systems development company.

      MR. MARCHAND has served as Financial Controller since September 1994. From
July 1993 to September 1994 he was a Firm  Administrator for Rubin, Hay & Gould,
P.C., a law firm located in  Framingham,  MA. From October 1990 through May 1993
he was the financial  controller of the U.S.  subsidiary of EWAG Corporation,  a
high  precision  grinding  machine  manufacturer.  Mr.  Marchand holds an M.B.A.
degree from Bryant College, is a certified internal auditor and has successfully
passed the Uniform Certified Public Accountant's examination.

      SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE.  Section 16(a) of
the Securities  Exchange Act of 1934 requires ASI's officers and directors,  and
persons who own more than 10% of a registered  class of ASI's equity  securities
("insiders"),  to file  reports of ownership  and changes in ownership  with the
Securities  and Exchange  Commission  (the "SEC").  Insiders are required by SEC
regulation  to furnish  ASI with  copies of all  Section  16(a) forms they file.
Based  solely on  review  of the  copies of such  forms  furnished  to ASI,  ASI
believes  that  during its fiscal  year ended June 30,  1997 all  Section  16(a)
filing requirements applicable to its insiders were complied with.

ITEM 10.      Executive Compensation

      DIRECTOR  COMPENSATION.  ASI's directors do not receive cash  compensation
for service on the Board of Directors,  although they are reimbursed for certain
out-of-pocket  expenses in  connection  with  attendance  at Board and committee
meetings.  The ASI Board is  currently  considering  the  adoption,  subject  to
stockholder  approval,  of  a  non-employee  director  stock  option  plan  (the
"Directors Plan") pursuant to which each existing non-employee director would be
granted an option to purchase 25,000 shares of AST Common Stock on the effective
date of the Directors Plan and any non-employee  directors elected in the future
would be granted an option to purchase  25,000 shares of ASI Common Stock on the
date  of  their  election.   In  addition,   each  non-employee   director  will
automatically  be granted an option to purchase 5,000 shares of ASI Common Stock
on the date of each annual  meeting of  stockholders.  Each option would have an
exercise  price  equal to the fair market  value of the ASI Common  Stock on the
date of grant and would vest in five equal annual installments commencing on the
grant date.

      EXECUTIVE  COMPENSATION.  SUMMARY  COMPENSATION TABLE. The following table
sets forth certain  information with respect to the compensation paid by ASI for
services  rendered  during  the fiscal  year  ended  June 30,  1997 to the chief
executive  officer and the other  executive  officers of ASI whose  compensation
exceeded $100,000 (the "Named Executive Officers").

                                ANNUAL COMPENSATION      LONG-TERM COMPENSATION
                                                               AWARDS

                                                        SECURITIES
NAME AND                       FISCAL            PAID   UNDERLYING     ALL OTHER
PRINCIPAL POSITION              YEAR    SALARY   BONUS  OPTIONS     COMPENSATION

Robert H. Stone, President      1997    125,241   --     50,000         --
and Chief Executive Officer     1996     --       --       --           --

Hector Wiltshire, President     1997     --       --       --           --
and Chief Executive Officer (1) 1996     --       --       --       744,000(2)

(1) Mr. Wiltshire was interim President and Chief Executive Officer from January
1996 to July 1996.

(2) Includes a non-cash charge of $424,830 representing the fair value of Common
Stock  issued  to Mr.  Wiltshire  in  exchange  for his  service  as  President,
relinquishment  of warrants  from a prior  bridge loan and  consideration  for a
$250,000  short term loan.  See  "Certain  Transactions  -Transactions  with Mr.
Wiltshire." The shares would carry an aggregate value of $1,561,875 if priced at
the initial  offering price of $3.75 per share  (assuming  no  allocation of the
offering price to the Redeemable Warrants included in the Units).

      Option Grants in Last Fiscal Year. The following  table sets forth certain
information  with respect to option grants during the fiscal year ended June 30,
1997 to the Named Executive Officers.

                   NUMBER         PERCENT OF
                   SECURITIES     TOTAL OPTIONS     EXERCISE
                   UNDERLYING     GRANTED TO        OR BASE
                   OPTIONS        EMPLOYEES         PRICE          EXPIRATION
NAME               GRANTED        IN FISCAL YEAR    ($/SH)         DATE


Robert H. Stone.... 40,000        17%               $3.75          8/01/01
                    10,000 (1)     4%               $3.75          8/01/01

Hector Wiltshire... --            --                  --                --

(1) These options expired June 30, 1997, see "Employment Agreement" below.

      Year-End Option Table.  During the fiscal period ended June 30, 1997, none
of the Named  Executive  Officers  exercised  any  options  issued  by ASI.  The
following  table sets forth  information  regarding the stock options held as of
July 1, 1997 by the Named Executive Officers.

                   NUMBER OF SECURITIES             VALUE OF UNEXERCISED IN-THE-
                   UNDERLYING UNEXERCISED             MONEY-OPTIONS AT FISCAL
                   OPTIONS AT FISCAL YEAR-END             YEAR END

NAME               EXERCISABLE    UNEXERCISABLE     EXERCISABLE  UNEXERCISABLE

Robert H. Stone..   20,000         20,000           $0            $0
Hector Wiltshire.   --             --               $0            $0

      STOCK OPTION PLANS.  In August 1996,  ASI  terminated  the 1994  Directors
Stock Option Plan (the "1994 Directors Plan"), which was a stock option plan for
non-employee  directors.  There are options outstanding to purchase 1,014 shares
pursuant  to the 1994  Directors  Plan at an  exercise  price of $222 per share.
Under the 1994  Directors  Plan,  upon a director's  election to the Board,  the
director  was  automatically  awarded  an option to  purchase  338 shares of ASI
Common Stock, at an exercise price equal to 100% of the fair market value on the
date the option was  granted.  The option  then  vested 25% on each of the first
through fourth anniversaries of the date of the grant.

      In August 1996, ASI terminated its 1987 Stock Option and Purchase Plan and
1994 Stock  Option  Plan (the  "Terminated  Plans")  and  adopted  the 1996 Plan
pursuant to which key employees of ASI,  including  directors who are employees,
are  eligible  to receive  grants of options to  purchase  ASI Common  Stock for
issuance under the 1996 Plan.  Options granted under the 1996 Plan can be either
incentive  stock  options or  non-qualified  options,  at the  discretion of the
Compensation  Committee.  On August 1,  1996,  ASI  canceled  the 8,351  options
outstanding  under the Terminated Plans (having exercise prices ranging from $74
to $240.50  per share) and granted  options to purchase  248,351 (of which 8,351
are  immediately  exercisable)  shares of ASI Common Stock at an exercise  price
equal to $3.75 per share.

      NON-PLAN  OPTIONS.  From time to time,  ASI has issued options to purchase
shares of ASI Common Stock to certain consultants and in connection with certain
equity and debt  financings  provided to ASI. As of September  1, 1997,  ASI had
non-plan  options to purchase  891 shares of ASI Common Stock  outstanding;  of
such amount, options to purchase 236 shares, 52 shares, 18 shares and 203 shares
were held by Mr.  Christopher  Ingraham (a former director of ASI), Mr. Matthius
Lukens (a former  officer of ASI),  Mr. Chace and  Mossberg,  respectively.  Mr.
Chace is the Chairman of Mossberg.  The non-plan options are all 100% vested and
the  exercise  price of the  options  range from $74 to $399.60  per share.  Mr.
Ingraham  received his options as compensation for services rendered to ASI as a
consultant,   each  of  Messrs.   Chace  and  Lukens  received  his  options  as
compensation  for serving as a director,  and  Mossberg  received its options in
connection with certain debt financing it provided to ASI.

      EMPLOYMENT  AGREEMENT.  ASI entered into a two-year  employment  agreement
with Mr. Stone pursuant to which he is employed full-time as President and Chief
Executive  Officer  effective  August  5,  1996.  Pursuant  to the  terms of the
employment agreement,  Mr. Stone receives an annual base salary of $137,500, and
is entitled to bonus compensation  (payable within 10 days following the receipt
of ASI's audited  financial  statements for the fiscal year ended June 30, 1997)
calculated  as  follows:  (1) if ASI has a pre-tax  profit  for  fiscal  1997 of
$500,000  or less,  5% of such  pre-tax  profit;  and (ii) if ASI has a  pre-tax
profit for fiscal 1997 or more than $500,000,  10% of such pre-tax  profit.  The
bonus was paid by the grant in August 1996 to Mr.  Stone of an  incentive  stock
option to purchase  10,000  shares of ASI Common  Stock at an exercise  price of
$3.75 per share,  vesting  only if the  pre-tax  profits  for fiscal 1997 exceed
$500,000 and the balance  (calculated  by  subtracting  from the total bonus the
amount determined by multiplying any difference between (i) the market price per
share of the ASI Common  Stock on June 30,  1997 and (ii)  $3.75,  by 10,000) in
cash. The options expire  immediately if the above conditions are not met. Since
there was no pre-tax profit in Fiscal 1997, no bonus was payable, so the options
do not vest and  expired on June 30,  1997.  Bonuses for any  subsequent  fiscal
years  during  which Mr. Stone is employed  will be  determined  by the Board of
Directors.  Mr. Stone also was granted 40,000  incentive stock options under the
1996 Plan,  with an exercise price equal to $3.75,  vesting 50% at July 31, 1997
and the  remainder at July 31,  1998,  so long as he continues to be employed by
ASI.  Additionally,  Mr.  Stone is  entitled  to  participate  in any  incentive
compensation,  bonus and stock option plan established by ASI for the benefit of
executive  level  employees  of ASI to the  extent  prescribed  by the  Board of
Directors.  Pursuant to the terms of the  employment  agreement,  if Mr. Stone's
employment is terminated by the Board of Directors other than for "cause," he is
entitled to receive severance payments equal to the greater of six months salary
or the balance of his then  current  salary  through  June 30, 1997 (or, if such
termination  occurs  after June 30,  1997,  through the last day of ASI's fiscal
year in which such termination occurs). The employment agreement expires on July
31, 1998, subject to successive automatic one-year renewals unless terminated by
ASI at  least  90 days  prior  to the  expiration  of the  term.  Mr.  Stone  is
restricted   from  competing  with  ASI  and  prohibited   from  disclosing  any
confidential  information  regarding  ASI  during  and  following  his period of
employment.

      CONSULTING ARRANGEMENT.  Mr. Yenke, Chairman of the Board, has served as a
consultant to ASI since June 26, 1997. For such services he receives  $2,000 per
month.


ITEM 11.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The  following  table sets  forth  certain  information  known to ASI with
respect to  beneficial  ownership  of the ASI Common Stock as of July 1, 1997 by
(i) each stockholder who is known by ASI to own beneficially more than 5% of the
outstanding  ASI Common  Stock,  (ii) each of ASI's  directors,  (iii) the Named
Executive  Officers  of ASI as of the end of  ASI's  fiscal  year,  and (iv) all
directors and executive officers as a group.  Unless otherwise  indicated,  each
has sole voting and  investment  power with  respect to the shares  beneficially
owned.

 Name and Address of                    Shares of Common Stock     Percentage of
 BENEFICIAL OWNER                       BENEFICIALLY OWNED          COMMON STOCK

Malcolm G. Chace (1)                         757,381                   19.10%
c/o Point Gammon Corporation
731 Hospital Trust Building
Providence, RI   02903

Robert H. Stone (2)                           20,000                      *
c/o Access Solutions International, Inc.
650 Ten Rod Road
North Kingstown, RI   02852

Marvyn Carton (3)                                507                      *
675 Sanctuary Drive
Boca Raton, FL   33431

Thomas E. Gardner (4)                          13,891                     *
c/o Point Gammon Corporation
731 Hospital Trust Building
Providence, RI   02903

Howard W. Yenke                                  ---                     ---
c/o Lanart Corp.
145 Rosemary Street
Needham, MA   02194

Adrian Hancock                                   ---                     ---
c/o The Planning Technologies Group
92 Hayden Avenue
Lexington, MA   02173

Directors and Executive Officers as a Group 
(8 persons) (5)                               811,435                   20.27

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

(1) Includes 169 shares of ASI Common Stock  issuable upon exercise of currently
exercisable  stock  options.  Excludes  203 shares of ASI Common  Stock owned of
record  by  Mossberg,  of  which  Mr.  Chace  is the  Chairman  of the  Board of
Directors.  Mr. Chace disclaims beneficial ownership of the shares of ASI Common
Stock owned of record by Mossberg.

(2) Consists of 20,000  shares of ASI Common  Stock  issuable  upon  exercise of
stock options exercisable within 60 days of the date hereof.

(3) Includes 169 shares of ASI Common Stock  issuable upon exercise of currently
exercisable stock options

(4) Includes 67 shares of ASI Common Stock jointly held with Leslie A. Gardner

(5) Includes 1,758 shares of ASI Common Stock issuable upon exercise of
currently  exercisable  options,  and 37,500 shares of ASI Common Stock issuable
upon exercise of stock options exercisable within 60 days of the date hereof

*    Less than 1%

ITEM 12.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

CERTAIN TRANSACTIONS BETWEEN ASI AND PAPERCLIP

      On January 29, 1997,  ASI provided a $300,000 loan to PaperClip for use as
operating  capital  in  exchange  for  a  convertible  note  of  PaperClip  (the
"PaperClip  Note").  The PaperClip  Note is due and payable on January 27, 1998,
bears interest at a rate of 12% per annum payable  quarterly and is secured by a
first priority security  interest in all of PaperClip's  assets. At any time all
or a portion of the  outstanding  principal  amount of the PaperClip Note may be
converted  into shares of PaperClip  Common Stock at a conversion  price of $.25
per share.

     Since April 15, 1997,  ASI has been  responsible  for (i) the management of
the  day-to-day  operations  of  PaperClip,  subject to the  oversight,  review,
supervision and control of PaperClip's  Board of Directors,  and (ii) advancing,
on behalf of PaperClip, funds under an operating budget pursuant to the terms of
the Management Agreement.

      ASI  and  PaperClip  entered  into  a  one-year   non-exclusive   regional
distribution  agreement  commencing  June  1,  1997.  Under  the  terms  of this
agreement,  ASI acts as a  distributor  for  PaperClip's  products in the United
States to dealers and resellers. ASI's sole compensation under this agreement is
its gross profit on any products sold, which is equal to any excess of the price
at which ASI  distributes  the products to its customers over the price at which
PaperClip licenses the products to ASI.

CERTAIN TRANSACTIONS BETWEEN ASI AND ITS AFFILIATES

      TRANSACTIONS WITH MR. CHACE. In connection with the 1996 Bridge Financing,
Mr. Chace purchased from ASI five units, each consisting of a $50,000 promissory
note and a warrant to purchase  25,000 shares of ASI Common Stock.  A portion of
the  proceeds  of the IPO  were  used to  repay  the  indebtedness  incurred  in
connection with the 1996 Bridge  Financing.  Additionally,  upon consummation of
the IPO, Mr. Chace received 125,000 New Warrants in exchange for the 1996 Bridge
Warrants he had acquired in connection with the 1996 Bridge Financing.

      TRANSACTIONS  WITH MR.  WILTSHIRE.  In January  1996,  ASI issued  416,500
shares of ASI Common Stock to Hector D. Wiltshire in  consideration  for (i) Mr.
Wiltshire's  agreement to serve as ASI's interim  President and Chief  Executive
Officer;  (ii) his  agreement  to  relinquish  the  warrants he had  acquired in
connection  with the $500,000  bridge  financing he provided to ASI in September
1995; and (iii) his agreement to lend ASI $250,000 on a short-term  basis.  As a
result, ASI incurred a compensation expense in the amount of $744,000, including
a  non-cash  charge of  $424,830  representing  the fair value of the ASI Common
Stock as determined  by  independent  appraisal.  Mr.  Wiltshire  simultaneously
transferred 208,250 shares to each of his two adult children.

      In January  1996,  ASI borrowed  $250,000 from Mr.  Wiltshire.  This loan,
secured by certain accounts  receivable of ASI, bore interest at the rate of the
prime rate plus 2% per annum  (10.25% on  February  29,  1996) and was repaid in
full on February 29, 1996.

      TRANSACTIONS  WITH MR. LUKENS.  Pursuant to an agreements dated as of July
14,  1997,  Matthias E.  Lukens,  Jr., a former  President  and Chief  Executive
Officer and a former Vice President-Research and Development of ASI, resigned as
an  officer  and  employee  of ASI and ASI  agreed to pay Mr.  Lukens  severance
benefits  equal to six months  salary or  $57,200.  ASI also  agreed to exchange
incentive  stock  options to purchase  24,311  shares of ASI Common  Stock at an
exercise  price  of $3.75  pursuant  to the 1996  Plan for  non-qualified  stock
options to purchase  24,311  shares of ASI Common Stock at an exercise  price of
$3.75 pursuant to the 1996 Plan.

      FAIRNESS OF CERTAIN  TRANSACTIONS.  ASI believes that the terms of each of
the foregoing transactions are at least as favorable to ASI as could be obtained
from third parties in arms' length  transactions.  Article XI of the ASI By-laws
governs  transactions  between ASI and its directors.  An affirmative  vote of a
majority of  disinterested  directors  is  required  to  authorize a contract or
transaction  entered into with a director of ASI;  provided,  however,  that the
director's  interest in the contract or transaction is disclosed or known to the
disinterested  directors. Any future contract or transaction between ASI and its
directors  will be transacted in accordance  with the provisions of the By-laws.
Any future  contract or transaction  between ASI and its officers and affiliates
will be transacted in the same manner.

ITEM 13.  EXHIBITS AND REPORTS ON FORM 8-K


   (a)    Exhibits.

   2.1  Asset Purchase  Agreement  dated as of April 15, 1997 between  PaperClip
        and ASI  (incorporated  by reference  to Exhibit  2(a) of ASI's  Current
        Report on Form 8-K dated April 18, 1997)

   2.2  Management  Agreement  dated as of April 15, 1997 between  PaperClip and
        ASI  (incorporated  by reference to Exhibit 2(b) of ASI's Current Report
        on Form 8-K dated April 18, 1997)

   2.3  Letter agreement to amend Asset Purchase  Agreement with PaperClip dated
        September 12, 1997.

   3.1  Amended and Restated  Articles of Incorporation of ASI  (incorporated by
        reference to Exhibit 3(a) of ASI's Registration  Statement on Form SB-2,
        File No. 333-5285)

   3.2  By-laws of ASI  (incorporated  by  reference  to  Exhibit  3(b) of ASI's
        Registration Statement on Form SB-2, File No. 333-5285)

   4.1  Redeemable  Warrant  Agreement dated October 16, 1996  (incorporated  by
        reference to Exhibit 3(c) of ASI's Registration  Statement on Form SB-2,
        File No. 333-5285)

   10.1 Real Estate Lease dated 1993 by and between Bakeford Properties and ASI,
        as amended by Agreement  dated December 6, 1995, and as further  amended
        by  Agreement  dated  February 8, 1996  (incorporated  by  reference  to
        Exhibit  10(a) of ASI's  Registration  Statement on Form SB-2,  File No.
        333-5285)

   10.2 ASI's 1987 Stock Option Plan (incorporated by reference to Exhibit 10(b)
        of ASI's Registration Statement on Form SB-2, File No. 333-5285)

   10.3 ASI's 1994 Stock Option Plan (incorporated by reference to Exhibit 10(c)
        of ASI's Registration Statement on Form SB-2, File No. 333-5285)

   10.4 ASI's 1996 Stock Option Plan (incorporated by reference to Exhibit 10(d)
        of ASI's Registration Statement on Form SB-2, File No. 333-5285)

   10.5 ASI's 1994  Non-Employee  Directors' Stock Option Plan  (incorporated by
        reference to Exhibit 10(e) of ASI's Registration Statement on Form SB-2,
        File No. 333-5285)

   10.6 Employment Agreement dated as of July 31, 1996 between ASI and Robert H.
        Stone (incorporated by reference to Exhibit 10(aa) of ASI's Registration
        Statement on Form SB-2, File No. 333-5285)

   10.7 Distribution  Agreement  dated  as of  June  1,  1997  between  ASI  and
        PaperClip

   10.8 Secured Promissory Note issued by PaperClip (incorporated by reference
        to Exhibit 10.4 of ASI's  quarterly on form 10-QSB for the 10.8 quarter
        ended  December 31, 1996)

   10.9 Registration  Rights  Agreement  dated January 29, 1997 between ASI and
        PaperClip (incorporated  by reference to Exhibit 10.5 of ASI's Quarterly
        Report on Form 10-QSB for the quarter ended December 1996) 

   23.  Consent of Arthur Andersen LLP (to be filed by amendment)

   27   Financial Data Schedule

   (b)  Forms 8-K.

     Current  Report on Form 8-K  dated  April 18,  1997 with  respect  to Asset
Purchase Agreement with PaperClip.


<PAGE>

                                   SIGNATURES

     In accordance  with Section 13 or 15(d) of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                                            ACCESS SOLUTIONS INTERNATIONAL, INC.



Dated:  October 3, 1997                  By:/s/ Robert H. Stone
                                            ------------------------------------
                                                Robert H. Stone
                                                President

     In  accordance  with the Exchange Act, this report has been signed below by
the following persons on behalf of the registrant in the capacities indicated on
October 3, 1997.

        SIGNATURE                            TITLE

/s/ Malcolm G. Chace            Director
- ---------------------
Malcolm G. Chace

/s/ Robert H. Stone             President, Chief Executive Officer and Director
- ---------------------
Robert H. Stone

/s/ Denis L. Marchand           Chief Accounting Officer
- ---------------------
Denis L. Marchand

/s/ Thomas E. Gardner           Chief Financial Officer and Director
- ---------------------
Thomas E. Gardner

/s/ Marvyn Carton               Director
- ---------------------
Marvyn Carton

/s/ Howard W. Yenke             Director and Chairman of the Board
- ---------------------
Howard W. Yenke

/s/ Adrian Hancock              Director
- ---------------------
Adrian Hancock

                            PAPERCLIP SOFTWARE, INC.
                               3 UNIVERSITY PLAZA
                              HACKENSACK, NJ 07601


Robert H. Stone, President                                    September 11, 1997
Access Solutions International, Inc.
650 Ten Rod Road
North Kingstown, Rhode Island 02852

Dear Bob,

     Thank  you for the draft of a letter of  agreement  to amend the  nature of
Access  Solutions   International,   Inc.'s  ("ASI")  acquisition  of  PaperClip
Software,  Inc. ("PaperClip") pursuant to the previously executed Asset Purchase
Agreement  by and  between  ASI and  PaperClip,  dated as of April 15, 1997 (the
"Asset Purchase Agreement"). Over the last several weeks we have worked together
in order to create a  transaction,  acceptable  to both of our  companies,  that
addresses the outstanding issues. We have been discussing a merger as a means to
meet the needs of both  companies.  Set forth  below is a general  outline  of a
modified  merger   transaction   that  we  believe   adequately   addresses  the
requirements of both companies.

THE REVERSE SUBSIDIARY MERGER

     1. In order to avoid the need for ASI to prepay the  outstanding  PaperClip
Convertible  Notes at  closing,  the  Convertible  Note  Holders  have agreed to
exchange their  Convertible Notes for newly issued preferred stock of PaperClip.
The  Convertible  Note  (in  the  aggregate   outstanding  principal  amount  of
$129,690.74)(1)  will  be  exchanged  (at a rate of  $0.30  per  share)  into an
aggregate of 432,303(1) shares of PaperClip preferred stock.(1) After 18 months,
the holders of the preferred stock will have the option to put the shares of the
preferred stock to ASI for cash or ASI common stock and Class B Warrants.  After
30 months,  ASI shall have the right to redeem the  preferred  stock for cash or
ASI common stock and Class B Warrants.  The put price and the  redemption  price
shall be for the same number of shares of ASI common  stock and Class B Warrants
as 1 share of  PaperClip  common stock would  receive,  or for cash equal to the
liquidation preference,  plus, in each case, accrued but unpaid dividends on the
preferred stock. The dividend rate on the preferred stock will be 12% per annum.
The preferred stock will be non-voting and will have a liquidation preference in
an aggregate principal amount of $129,690.74.(1)

     2. ASI sets up a merger subsidiary.

- --------------------------
     1. Plus unpaid  interest  accrued on the  Convertible  Notes which shall be
exchanged for additional shares of preferred stock.

<PAGE>

     3. The companies  proceed with a reverse  subsidiary  merger  whereby ASI's
subsidiary  merges into PaperClip  with  PaperClip  surviving as a subsidiary of
ASI. ASI will own all of the voting stock of this subsidiary, but initially will
not own the non-voting  preferred stock described above. The  consideration  for
the merger  would be  1,544,438  shares of ASI common  stock plus an  equivalent
number of ASI Class B Warrants. All shares will be freely tradeable,  subject to
the lock-up in the same manner as contemplated by the Asset Purchase  Agreement.
Each common stockholder of PaperClip will receive all shares of ASI common stock
and  Class  B  Warrants  that  such   stockholder   is  entitled  to  upon  such
stockholder's  execution of a lock-up agreement substantially in the form of the
lock-up  agreement  attached to the Asset  Purchase  Agreement as Exhibit A-1 or
A-2; otherwise, such stockholder's shares will be held in escrow.

     4. 75,000 shares of ASI common stock plus an equivalent number of ASI Class
B Warrants  shall be held in escrow for 2 years  following  the closing.  In the
event ASI redeems for cash or shares any of  PaperClip's  warrants,  a number of
escrow  shares  and an  equivalent  number  of Class B  Warrants  determined  by
dividing the costs of redemption by $4.75 will be returned to ASI; otherwise any
remaining  shares and Class B Warrants  shall be  distributed  to the  PaperClip
shareholders at the expiration of the 2 year escrow period.

     5.  In  reliance  on  PaperClip's   representations  that  its  outstanding
convertible  securities are as set forth on Schedule 1 to this letter,  and that
no events have  occurred  that would lower the  exercise  price or increase  the
number of shares of PaperClip common stock into which any such securities can be
converted,  ASI  and  PaperClip  agree  that  at the  closing  each  outstanding
convertible  security of PaperClip  shall be converted into the right to receive
for each share underlying such convertible security the same number of shares of
ASI common stock and Class B Warrants as a  stockholder  of 1 share of PaperClip
common stock would be entitled to receive at the closing.

     6. ASI and PaperClip  agree that each will use its best  efforts,  and will
use its best efforts to cause its attorneys,  accountants and other advisors, to
prepare and file a Form S-4 reflecting the  transaction as promptly as possible,
but in any event within thirty (30) days of the date hereof.

     7. ASI  agrees  that it will  cause its  counsel  to  prepare,  and ASI and
PaperClip  agree that each will use its best  efforts to negotiate in good faith
and execute,  a definitive Merger Agreement as promptly as possible,  but in any
event within thirty (30) days of the date hereof.  Upon execution of such Merger
Agreement,  the Asset Purchase  Agreement shall be terminated and shall cease to
be of any force and effect.  The Merger Agreement will contain  representations,
warranties,  covenants and conditions to closing identical to those contained in
the Asset Purchase  Agreement except to the extent  inconsistent  with the terms
hereof,  in which case they shall be modified to the limited extent necessary to
accommodate the new structure described herein.

     8. As a condition to closing the merger  transaction,  PaperClip shall, (i)
terminate the consulting agreement with Stephen Kornfeld, without any additional
compensation  to be due  by ASI or  PaperClip,  (ii)  terminate  the  employment
agreement with William Weiss,  and (iii) terminate the  underwriting  agreement,
and the mergers and acquisitions agreement, each between PaperClip and AR Baron.

     9. ASI agrees that for  employees of PaperClip  who continue to be employed
by the new subsidiary of ASI, it will provide the new ASI employees with options
for ASI common  stock in an amount  deemed  appropriate  by ASI's board for such
employee in lieu of such employee's PaperClip Options.

     10. ASI agrees that it will refrain from exercising its right of conversion
contained  in  the  $300,000  Convertible  Promissory  Note  unless  the  Merger
Agreement terminates without consummation of the closing.

     Please  confirm your  agreement  with the terms set forth in this letter by
executing this letter where indicated below, whereupon it shall become a binding
agreement.

                                                 PAPERCLIP SOFTWARE, INC.



                                                 By:/s/William Weiss
                                                    ----------------------------
                                                       William Weiss,
                                                       Chief Executive Officer


Agreed and accepted this 12th 
day of September 1997.


ACCESS SOLUTIONS
  INTERNATIONAL, INC.


By:/s/Robert H. Stone
   -----------------------------
      Robert H. Stone, President



<PAGE>

                                   SCHEDULE 1


 Class A Public Warrants ($3.125)                            3,599,500

 Baron Option ($3.375)                                         359,950

 Baron Warrants Option ($4.219)                                359,950

 Bridge Warrants ($1.125)                                      365,746

 Warrants in connection with
     8% Secured Note  ($1.625)                                  45,608
                                                             ---------
                                                             4,730,754



                             DISTRIBUTION AGREEMENT



1.0  Agreement

     1.1  This agreement is made as of June 1, 1997 between PaperClip  Software,
          Inc.  ("Developer"),  incorporated  under  the  laws of the  state  of
          Delaware  and having its  principal  place of business at 3 University
          Plaza,   Hackensack,   New  Jersey   07601,   and   Access   Solutions
          International,  Inc.,  650  Ten  Rod  Road,  N.  Kingstown,  RI  02852
          ("Distributor") under the laws of the state of Rhode Island.

2.0  Appointment and Authority of Distributor

     2.1  APPOINTMENT.   Developer  hereby  appoints  the  Distributor  and  the
          Distributor  hereby  accepts to act for  Developer as a  non-exclusive
          regional Distributor for solicitation of sales of Developer's products
          ("Products"), subject to terms, provisions and conditions hereof. This
          Agreement  shall  become  effective  on the  date  it is  accepted  by
          Developer  and  shall  continue  for one year on  which  date it shall
          expire.   This  Agreement  may  be  terminated  by  Developer  or  the
          Distributor  at  anytime  without  cause upon 30 days'  prior  written
          notice of termination to the other.

     2.2  NO COMPENSATION. Distributor shall not be entitled to any compensation
          from  Developer.  Its gross  profit will be the excess (if any) of the
          price at which it  distributes  the Products to its customers over the
          price at which it licenses them from the Developer.

     2.3  INDEPENDENT  CONTRACTOR.   The  relationship  of  the  Distributor  to
          Developer  is  that  of an  independent  contractor  and  neither  the
          Distributor  nor his agents,  representatives,  or employees  shall be
          considered employees of Developer. The Distributor shall pay all costs
          and expenses of whatsoever  nature  incurred by him in connection with
          his  representation  hereunder,  including,  but not  limited  to, any
          commissions or other compensation paid to agents, representatives,  or
          employees  engaged or employed by Distributor and expenses for travel,
          entertainment, offices, or any other items.

     2.4  INDEMNIFICATION.  The  Distributor  agrees to indemnify  Developer and
          hold  Developer  harmless  against  any and all  liability,  damage or
          expense, including costs and attorney's fees and expenses, arising out
          of or  relating to the acts or  omissions  of the  Distributor  or the
          Distributor's employees,  representatives, or agent in connection with
          the services to be rendered by the  Distributor  under the  Agreement,
          including,  without  limitation,  liability  resulting  from injury to
          person or property.  The provision of this paragraph shall survive the
          termination of this Agreement.

     2.5  SALES  TO  RESELLERS.  During  the term of this  Agreement:  Developer
          grants the Distributor the non-exclusive  right to market and sell the
          Products  provided by Distributor  under this Agreement,  in unaltered
          form,  to dealers  and  resellers  located  in the  United  States and
          internationally. The Distributor may sell the Products only to dealers
          and resellers. No right or license to use, copy, or alter the Products
          is  granted  by this  Agreement,  except  that  Distributor  may use a
          reasonable number of copies of each Product purchased pursuant to this
          Agreement for the purpose of demonstrating  the Product to dealers and
          resellers.

3.0  Purchase Orders and Delivery

     3.1  ORDERS AND ACCEPTANCE.  Distributor will initiate purchases under this
          Agreement by telephone, facsimile or by written purchase order anytime
          after the effective date of this Agreement to the following,

                            Paper Clip Software, Inc.
                               3 University Plaza
                                    Suite 600
                              Hackensack, NJ 07601
                             Tel. No. (201) 487-3503
                             Fax No. (20l) 487-0613

          All purchase  orders shall be governed by the terms and  conditions of
          this  Agreement,   irrespective  of  the  provisions  of  Distributors
          invoice,  purchase  orders or other business  forms.  Purchase  orders
          initiated  by phone or  facsimile  must be  confirmed  in  writing  to
          Developer  by means of a purchase  order within seven (7) days and are
          subject to approval by  Developer.  All purchase  orders shall contain
          the price, quantity, product description,  requested delivery date and
          shipping instructions. No purchase order is binding by Developer until
          written  acceptance by Developer retains the right to refuse any order
          if the  Distributor  is  outside  his line of credit or is not  within
          current standings.

     3.2  DELIVERY.  Developer  shall use  reasonable  efforts to ship  Products
          within  three (3) working  days of the date  requested in the purchase
          order provided  Developer receives the written purchase order at least
          fifteen  (15)  working  days  prior to the  requested  delivery  date.
          Developer will notify  Distributor if for any reason  Developer cannot
          meet the scheduled delivery date.

4.0  Shipments, Title and Freight.

     4.1  SHIPMENTS.  All Products  delivered  under the terms of this Agreement
          shall be suitably packed and marked with the  Distributors  address as
          specified on the purchase order. The forwarding carrier will be chosen
          by Developer except in the case of "freight collect" orders.  Shipment
          will be F.O.B.  Developer's  warehouse and upon pick-up by the carrier
          at that  point,  all risk of loss passes to the  Distributor,  and all
          insurance and any other shipping  expenses will be the  responsibility
          of the Distributor.

     4.2  SECURITY  INTEREST.  Until the purchase price and all related  charges
          payable to Developer  hereunder have been received in full,  Developer
          retains and  Distributor  hereby grants to Developer a purchased money
          security interest in the Products delivered to the Distributor and any
          proceeds therefrom. Distributor agrees to perfect and protect all such
          security interests.

     4.3  CONTINENTAL  US LOCATIONS  FREIGHT.  Products will be shipped  freight
          prepaid  and  freight  charges  will be billed to the  Distributor  by
          Developer.

     4.4  RETURN  SHIPMENTS.  Unless  agreed to by Developer in writing prior to
          shipment, Distributor shall assume freight responsibility for Products
          reshipped by Distributor to Developer  pursuant to Developer  warranty
          provisions.

     4.5  PRODUCT  ACCEPTANCE.  Distributor  has the option to inspect all units
          received   to   determine    conformance   to   Developer    published
          specifications.  If no  Notification  of Rejection is received  within
          three (3) days after Distributors receipt of a unit, the unit shall be
          deemed as accepted by Distributor.

5.0  Payment Terms

     5.1  DEBIT  MEMOS.  Developer  shall not accept any Debit  Memos  issued to
          Developer by  Distributor  unless  expressly  authorized in writing by
          Developer.  Distributor  shall not be  entitled  to any  credit  taken
          pursuant to any unauthorized Debit Memo issued by Distributor.

6.0         Rescheduling and Cancellation

     6.1  PURCHASE ORDERS.  Distributor may reschedule delivery or cancel orders
          for  standard  Products  (as defined in Exhibit A herein) at no charge
          provided  written  notice  of such  rescheduling  or  cancellation  is
          received by Developer at least thirty (30) days prior to the scheduled
          shipment date of the affected  Products.  Standard Products  scheduled
          for delivery  within thirty  (30)days  after receipt of  Distributor's
          notice may not be rescheduled or canceled unless  otherwise  agreed to
          by Developer.

7.0  Pricing

     7.1  Developer's  price for the Products  sold to  Distributor  pursuant to
          this Agreement  shall be 45% of PaperClip's  list price and is subject
          to terms and conditions contained in this Agreement.

     7.2  Distributor  shall not, in connection  with the sale or service of any
          Developer's Product, engage in any acts prohibited by State or Federal
          statutory or common law, including but not limited to State or Federal
          antitrust or unfair trade practices laws.  Failure to comply with this
          Section 7.2 shall give Developer the right to terminate this Agreement
          immediately  without prior notice.  Nothing herein shall be considered
          to limit  Distributor's  discretion  to charge  any  lawful  price for
          Developer's products.

          For the  purpose  of this  Agreement,  Product  cost  shall be defined
          herein as the Distributor's cost for the Product, less credits.

     7.3  Price  Increase.  Developer  reserves the right to increase the prices
          for its Products with thirty (30) days written notice to  Distributor.
          Such price increase will apply to all purchase  orders  received after
          the  effective  date of the price  increase,  but shall not affect any
          purchase orders accepted by Developer before the effective date of the
          price increase.

          Distributor  may order any quantity of Product  during the thirty (30)
          day  notification  period for  delivery  within sixty (60) days of the
          date of notification at the old price. Products scheduled for delivery
          more than sixty (60) days from the date of such notification  shall be
          invoiced at the new price.

     7.4  Price  Decrease.  In the  event  Developer  decreases  the  price of a
          Product,  such decrease shall apply to all unshipped Products. As well
          as all products in Distributors inventory. A credit for the difference
          will be applied to the amount.

     7.5  Stock Rotation. Distributor shall have the right to return Developer's
          Products  for stock  rotation  which  have  been  shipped  within  the
          previous  ninety (90) day period.  Products  subject to stock rotation
          must be unused, undamaged, sealed in their original packages, and free
          of liens, and must be shipped transportation prepaid to Developer upon
          receipt of written return authorization from Developer.  The amount of
          Products subject to any particular stock rotation shall not exceed 20%
          of the total dollar value amount of products  invoiced to  Distributor
          during the preceding three months, less debit amounts credited.  Stock
          rotation may occur only one time per calendar quarter.

     7.6  Taxes and Other Exclusions.  All prices described herein are exclusive
          of federal,  state and local excise, sales, use and similar taxes. The
          prices  for  Products  as set  forth  herein do not  include  fees for
          forwarding  agents.  Distributor shall be liable for and shall pay all
          applicable  taxes  invoiced by Developer,  or shall provide  Developer
          with a  properly  executed  tax  exemption  certificate  prior  to any
          delivery.

     7.7  Product Price. Schedule is included in attachment A herein.

8.0  Distributor's Monthly Sales Report

     8.1  Distributor  shall provide  Developer with a monthly sales report,  by
          the fifteenth  (15th) day of each month,  which report shall  include:
          (A) the zip code and state of the customer,  (B) price of the Products
          purchased,  (C) quantity of Products,  purchased  during the preceding
          month and  identified by model number and (D) the dates of shipment to
          Distributor's  customers.  Upon giving Distributor  reasonable notice,
          Developer  may  appoint a  representative  to  perform an audit on the
          sales report.

9.0  Product Changes

     9.1  Additional  Products.  Developer  may,  from  time to time,  and other
          Products  for sale to the  Distributor  to the  Agreement on terms and
          conditions  announced by Developer.  Sales of such Products;  shall be
          subject to pricing pursuant to Section 7.0 hereof.

     9.2  Deletion of Products. Developer may delete any of its Products carried
          by the Distributor  effective thirty (30) days after written notice to
          Distributor of such deletion.

10.0 Market Development Funds (MDF)

     10.1 Distributor  shall be eligible to  participate  in a MDF Program which
          will entitle  Distributor to reimbursement of certain  marketing costs
          provided   Distributor  agrees  to  abide  by  the  provisions  within
          Developer's MDF Program.

11.0 Warranty

     11.1 Express  Warranties.  Developer  warrants that the Products  purchased
          hereunder by any end user will be free from  defects in materials  and
          workmanship for 90 days from the date of purchase by such end user.

     11.2 Exclusions.  The express  warranties  set forth in Section  11.1 above
          specifically exclude and do not apply to defects in a Product that are
          (A) caused  through no fault of Developer  during  shipment to or from
          Distributor,  (B) caused by the use or  operation  of  Products  in an
          application or environment  other than that intended or recommended by
          Developer,  (C) caused by  modifications  or  alterations  made to the
          Products by Distributor or any third party, (D) caused by unauthorized
          maintenance  performed  on the  Products by  Distributor  or any third
          party,  (E) caused by failure of Distributor to comply with any of the
          return  procedures  specified  in this  Agreement or (F) which are the
          result of Products being  subjected to unusual  physical or electrical
          stress.

     11.3 DISCLAIMER,  EXCEPT  FOR  THE  ABOVE  EXPRESS  LIMITED  WARRANTIES  OR
          CONDITIONS,  DEVELOPER MAKES AND DISTRIBUTOR RECEIVES NO WARRANTIES ON
          THE PRODUCTS,  EXPRESS, IMPLIED,  STATUTORY, OR IN ANY OTHER PROVISION
          OF THIS AGREEMENT OR  COMMUNICATION  WITH  DISTRIBUTOR,  AND DEVELOPER
          SPECIFICALLY  DISCLAIMS ANY IMPLIED  WARRANTY OR CONDITION OF MERCHANT
          ABILITY  OR  FITNESS  FOR A  PARTICULAR  PURPOSE.  IN NO  EVENT  SHALL
          DEVELOPER  BE LIABLE  FOR ANY  DAMAGES,  INCLUDING  LOST  PROFITS,  OR
          INCIDENTAL  OR  CONSEQUENTIAL  DAMAGES,  ARISING  OUT OF THE  USE,  OR
          INABILITY TO USE PRODUCTS. DEVELOPER'S SOLE RESPONSIBILITY SHALL BE TO
          REPLACE  ANY  DEFECTIVE  PRODUCT,  OR, AT ITS  OPTION  TO  REFUND  THE
          PURCHASE PRICE THEREFOR.

     11.4 Warranty  Procedures.  Distributor  shall send  Products  with defects
          covered by the  foregoing  warranty to Developer  repair center at the
          following address.

                            Paper Clip Software, Inc.
                               3 University Plaza
                                    Suite 600
                          Hackensack, New Jersey 0760l

          Distributor shall request return authorization from Developer prior to
          the return of each  defective  Product  for repair or  replacement  by
          Developer upon request. Developer will require detailed information as
          to the customer and the nature of the return.  Developer  will provide
          Distributor with a Return  Authorization (RA) number to be prominently
          displayed on the shipping  container for any defective  Product.  Once
          Developer authorizes the return of any defective Product,  Distributor
          shall ship such product to tile repair facility,  freight prepaid.  If
          such defective  Product is received by Developer during the applicable
          warranty  period,  Developer  shall,  at its sole option and  expense,
          repair or replace such Product,  employing at its option,  new or used
          parts or Products to make such repair or  replacement,  and shall ship
          the repaired or replaced Product to Distributor,  freight prepaid. The
          foregoing  states  the sole  liability  and  obligation  of  Developer
          arising out this warranty.

          All Products  returned to Developer  shall be packed in their original
          shipping container, or in a container purchased from Developer. Unless
          otherwise provided for in this Agreement, all Products must be shipped
          by a carrier  experienced in handling sensitive  freight.  All Product
          returned  for repair must include  with them a report  indicating  the
          type of  failure.  Developer  will  not be  responsible  for  removing
          adhesive tapes, labels, permanent markings or other residue applied to
          the Product by Distributor or its customer.

     11.5 Indemnification  by  Distributor.   Distributor  agrees  to  indemnify
          Developer  against any damages,  costs (including  attorney's fees and
          costs) or other  liability  arising  from  claims  by any other  party
          resulting  from  Distributor's  representation  of the  products  in a
          manner   inconsistent   with  Developer   Product   descriptions   and
          warranties.

12.0 Obligations of Distributor

     12.1 Promotion Efforts.  Distributor will make use of promotional  material
          supplied by Developer.  Distributor is encouraged to actively  promote
          and market the Products including without limitation,  advertising and
          promotions  of  the  Products  in  leading   industry   magazines  and
          publications  and  marketing the Products in  Distributor's  catalogs.
          Developer shall provide the Distributor  with  demonstration  units of
          each Product at a price and in quantities as are determined reasonable
          and necessary by Developer to support the sale of such  Products.  The
          Distributor  shall be fully responsible for any loss or damage to such
          samples  except for ordinary wear and tear.  Product  literature  will
          initially be provided with each product in reasonable quantities at no
          cost.  Additional  quantities of literature  will be made available at
          reasonable cost.

     12.2 Sales Personnel.  Distributor  will employ  sufficient sales personnel
          having  the  knowledge  and  training  necessary  to  properly  inform
          customers concerning the Products.

     12.3.Additional  Covenants.  Distributor  will:  (A) conduct  business in a
          manner that will enhance the image and reputation of Developer and the
          Products;  (B) comply with the  applicable  laws and  regulations  and
          avoid deceptive, misleading, unethical or other illegal practices; and
          (C) make no  representations,  warranties or guarantees to anyone with
          respect  to the  Products  that are  inconsistent  with  those made by
          Developer  except as noted herein.  The  Distributor  shall at no time
          engage in any unfair trade  practices  and shall not make any false or
          misleading  statements or representations  with respect to Developer's
          or any of the Products  covered by this  Agreement or  otherwise.  The
          Distributor shall make no warranties or  representations  with respect
          to the Products covered by this Agreement,  except as may be specified
          on Product or as noted  herein.  Any breach of this Section 13.3 shall
          be considered a material breach of this Agreement.

     12.4 Monthly  Inventory  Reports.  Distributor shall provide Developer with
          VERBAL Inventory  Reports as requested which shall include Products by
          model  number  and   quantities  of  such  Product  in   Distributor's
          inventory.

     12.5 Trade Name.  Distributor shall not use any of Developer's  tradenames,
          trademarks,   service   marks,   logotypes   or  any   other   related
          characteristics  which  closely  resemble  the  same  as  part  of the
          Distributor's  corporate or business  name, or in any manner which may
          be  confusingly  similar  or  misleading.  Distributor  may,  however,
          indicate on stationary,  calling cards or other printed  material that
          it is an authorized  distributor for Developer  products,  an may have
          Developer's  name  listed  in  the  classified  section  of  telephone
          directories on a  cross-reference  basis.  Only authorized  logos from
          Developer should be used in any printed form.

13.0 Patent Indemnity

     13.1 Developer agrees,  at its expense to defend and indemnify  Distributor
          in any suit, claim or proceeding brought against Distributor  alleging
          that any Products  sold  pursuant to this  Agreement  under normal use
          infringe a United  States  patent,  United  States  copyright,  United
          States trademark or trade secret obligation of Developer provided that
          Developer  is promptly  notified  in writing of any such claim,  given
          reasonable  assistance  from  Distributor  and permitted the exclusive
          control of the defense.  Further,  Developer  agrees to pay any damage
          and costs  finally  awarded  against  Distributor  in any such suit by
          reason of any such infringement, but Developer shall have no liability
          for  settlements  or  costs  incurred  without  its  consent.   Should
          Distributor's  use  of  any  such  Products  or any  part  thereof  be
          enjoined,  or in the event  that  Developer  desires to  minimize  its
          liability hereunder, Developer will, at its option and expense, either
          (a) substitute  equivalent non infringing  Products for the infringing
          item (b) modify the infringing item so that it no longer infringes but
          remains  equivalent,  or (c)  obtain  for  Distributor  the  right  to
          continue using such item.

     13.2 If none of the foregoing is feasible,  Developer  will accept a return
          of the  Products  which are  subject to the  injunction  and refund to
          Distributor the purchase price,  less  reasonable  depreciation,  plus
          shipping costs paid by Distributor.  The foregoing indemnity shall not
          apply if and to the extent  that an alleged  infringement  arises from
          the combination of any Product with Products or equipment not supplied
          by Developer.  Further, such indemnity shall not apply and Distributor
          agrees to indemnify  Developer  against any damages and costs  awarded
          against  or  incurred  by in any  suit,  claim or  proceeding  brought
          against  Developer  in  which  and  to  the  extent  that  an  alleged
          infringement  arises from  Developer  manufacturer  or assembly of any
          item to the specification or design of Distributor.

          THE FOREGOING  STATES THE ENTIRE LIABILITY AND OBLIGATION OF DEVELOPER
          WITH RESPECT TO  INFRINGEMENT OR CLAIMS OF INFRINGEMENT OF ANY PATENT,
          COPYRIGHT,  TRADE SECRET OR OTHER  INTELLECTUAL  PROPERTY RIGHT BY THE
          PRODUCTS OR ANY PART THEREOF.

14.0 Termination

     14.1 Termination  for  Convenience.  This  Agreement  may be  terminated by
          Developer for convenience by providing  thirty (30) days prior written
          notice  to  Distributor.   Should  Developer   exercise  this  clause,
          Distributor may return  unopened,  sealed,  and undamaged  product for
          refund which had been purchased in the preceding 180 days.

     14.2 Termination  for Cause.  Either party may without  penalty,  terminate
          this  Agreement  or cancel  any  purchase  order or  portion  thereof,
          effective  upon written  notice to the other party in either on of the
          following events:

          (a)  The other  party  materially  breaches  this  Agreement  and such
               breach  remains  uncured for thirty (30) days  following  written
               notice of breach by the non-breaching party;

          (b)  Any causes are set forth in Section 17.4 (Force Major) delays the
               other party's performance for more than thirty (30) days; or

          (c)  A petition for relief under any  bankruptcy  legislation is filed
               by or  against  the  other  party,  or the other  party  makes an
               assignment  for the  benefits  of  creditors,  or a  receiver  is
               appointed  for all or a  substantial  part of the  other  party's
               assets,  and such  petition,  assignment  or  appointment  is not
               dismissed or vacated within thirty (30) days.

     14.3 Effect of Termination or Expiration.  In the event of a termination of
          expiration of this  Agreement,  the provisions of this Agreement shall
          continue to apply to all purchase  orders  accepted by Developer prior
          to the effective date of such termination or expiration except for any
          purchase order  canceled.  Termination or expiration of this agreement
          shall  not,  however,  relieve  or release  either  party from  making
          payments which may be owing to the other party under the terms of this
          Agreement.

     14.4 Survival  Provisions.  The  provisions  Indemnification,   Disclaimer,
          Patent  Indemnity,  Effect of  Termination  of Expiration  Proprietary
          Rights,  and Limitation of Liability  shall survive the termination of
          this Agreement for any reason.

15.0 Proprietary Rights

     15.1 Notices.  All proprietary notices incorporated in, marked on, or fixed
          to the Products by Developer  shall not be removed or  obliterated  by
          Distributor.

     15.2 Trademarks.   Developer  authorizes  Distributor  to  use  Developer's
          current  and  future   trademarks,   service  marks  and  trade  names
          ("Trademarks")   solely  in   connection   with  the   marketing   and
          distribution of the Products  pursuant to this Agreement.  Distributor
          shall not alter or remove  any  Trademark  applied  by or on behalf of
          Developer prior to delivery.

     15.3 Upon  termination  or expiration of this  Agreement  Distributor  will
          return  all   materials  to  Developer  and  will  cease  to  use  the
          trademark's previously used by it pursuant to this Agreement.

     15.4 This  Agreement  shall not be  construed to grant to  Distributor  any
          right, title, or interest in any intellectual property rights embodied
          in or associated with the Products, or any right to copy, modify, loan
          or lease the Products. Under no circumstances shall Distributor or its
          dealers,  agents or employees decompile the object code portion of the
          Products to a source code version of reverse-engineer  the Products to
          discover their origin.  Distributor shall be authorized only to market
          and  distribute  the Products in their form and packaging as delivered
          by Developer in accordance with the terms; of this Agreement.  All use
          of the  Products  by  Distributor  shall be  subject  to the terms and
          conditions  of the  End-User  License  Agreement  included  with  each
          Product.

     15.5 Distributor acknowledges that any breach of its obligations under this
          Agreement   with  respect  to  proprietary   rights  or   confidential
          information of Developer will cause irreparable injury for which there
          are  inadequate  remedies  at law,  and  therefore  Developer  will be
          entitled  to  equitable  relief  in  addition  to all  other  remedies
          provided by this Agreement or available at law.

     15.6 The  provisions of this Section 15 shall survive  termination  of this
          Agreement.

16.0 Limitation of Liability

     16.1 Purchase Price.  Distributor  agrees that Developer's  liability under
          this  Agreement,  regardless of the form of action,  shall in no event
          exceed the price paid by Distributor for the Products.

     16.2 Limitation.  IN NO  EVENT  WILL  DEVELOPER  BE  LIABLE  FOR  COSTS  OF
          PROCUREMENT OF SUBSTITUTE  PRODUCTS OR SERVICES,  LOST PROFITS, OR ANY
          SPECIAL, INDIRECT, CONSEQUENTIAL OR INCIDENTAL, DAMAGES ARISING IN ANY
          WAY OUT OF THIS AGREEMENT.

17.0 General Provision

     17.1 Notice. Unless otherwise specified in this Agreement, any notice which
          may be or is  required to be given  under this  Agreement  shall be in
          writing.  All written  notices  shall be sent  certified or registered
          mail,  postage  prepaid,  return receipt  requested.  All such notices
          shall be deemed to have been given  when  received,  addressed  in the
          manner  indicated  on the  first  page  of this  Agreement  or at such
          addresses  as the  parties  may  substitute  by written  notice to the
          other.

     17.2 Confidentiality. Developer's confidential or restricted documents such
          as service  manuals,  pricing  policies,  procedures,  and unannounced
          public  relations  information  shall be treated by Distributor and by
          Developer  as each  treats its own  confidential  information,  and no
          press release shall be made without the other party's approval.

     17.3 Amendment.  This  Agreement  may be amended only by written  amendment
          duly signed by authorized representatives of both parties.

     17.4 Force  Major.  neither  party  shall be  liable  to the  other for its
          failure to perform any of its obligations  hereunder during any period
          in which  such  performance  is delayed  by  circumstances  beyond its
          reasonable  control  including,  but not limited to fire,  flood, way,
          embargo,   strike,   riot,   inability   to   secure   materials   and
          transportation  facilities,  or the  intervention of any  governmental
          authority.  If such delaying cause shall continue for more than ninety
          (90) days,  the party injured by the inability of the other to perform
          shall have the right upon written  notice to either (a) terminate this
          Agreement  pursuant to Section  14.2 or, (b) treat this  Agreement  as
          suspended  during the delay and reduce any commitment in proportion of
          the duration of the delay.

     17.5 Entire Agreement.  This Agreement  constitutes the entire Agreement of
          the parties and supersedes any and all prior and contemporaneous  oral
          or written  understanding  and  agreements  as to the  subject  matter
          hereof but does not supercede the asset agreement between the parties,
          each dated April 15, 1997.  This  Agreement,  its  interpretation  and
          enforcement  shall be  governed by New Jersey law  (without  regard to
          conflict of laws rules).

     17.6 Assignment.  Neither  this  Agreement  nor  any of the  rights  of the
          Distributor  under this,  Agreement may be assigned,  transferred,  or
          conveyed by operation of law, or otherwise,  without the prior written
          consent of  Developer,  nor shall this  Agreement or any rights of the
          Distributor  inure  to the  benefit  of  any  trustee  in  bankruptcy,
          receiver, creditor, trustee or successor of the Distributor's business
          or its  property,  whether by operation of law or  otherwise,  or to a
          purchaser or successor of the entire business or substantially  all of
          the assets of the  Distributor,  without the prior written  consent of
          Developer.

Access Solutions International, Inc.         PaperClip Software, Inc.
Distributor                                  Developer


By___________________________                By_______________________________
Signature                                      Signature

- -----------------------------                ----------------------------------
Printed Name and Title                       Printed Name and Title

Date:                                        Date:



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000875385
<NAME>                        Access Solutions International, Inc.
<MULTIPLIER>                                   1
<CURRENCY>                                     US$
       
<S>                             <C>
<PERIOD-TYPE>                                  12-mos
<FISCAL-YEAR-END>                              Jun-30-1997
<PERIOD-START>                                 Jul-1-1996
<PERIOD-END>                                   Jun-30-1997
<EXCHANGE-RATE>                                1
<CASH>                                         1,889,446
<SECURITIES>                                   0
<RECEIVABLES>                                  292,113
<ALLOWANCES>                                   53,199
<INVENTORY>                                    461,812
<CURRENT-ASSETS>                               2,773,331
<PP&E>                                         1,198,818
<DEPRECIATION>                                 870,509
<TOTAL-ASSETS>                                 3,980,219
<CURRENT-LIABILITIES>                          930,419
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       39,652
<OTHER-SE>                                     3,003,432
<TOTAL-LIABILITY-AND-EQUITY>                   3,980,219
<SALES>                                        1,091,578
<TOTAL-REVENUES>                               1,091,578
<CGS>                                          390,230
<TOTAL-COSTS>                                  4,074,194
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             100,066
<INCOME-PRETAX>                                (3,360,374)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (3,360,374)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (3,360,374)
<EPS-PRIMARY>                                  (1.05)
<EPS-DILUTED>                                  (1.05)
        




</TABLE>


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