TECHNOLOGY SOLUTIONS COMPANY
10-Q, 1999-01-13
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: KEYPORT LIFE INSURANCE CO, 424B3, 1999-01-13
Next: STATE STREET RESEARCH PORTFOLIOS INC, 24F-2NT, 1999-01-13



                                                             
                              
                        UNITED STATES
             SECURITIES AND EXCHANGE COMMISSION
                   WASHINGTON D.C.  20549
                              
                          FORM 10-Q
                      ----------------
                              
                              
     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
             THE SECURITIES EXCHANGE ACT OF 1934
                              
           For the quarter ended November 30, 1998
                              
               Commission file number 0-19433
                              
                              
                              
                          [LOGO]    
                              
                              
                Technology Solutions Company
            Incorporated in the State of Delaware
           Employer Identification No. 36-3584201
                              
                              
                  205 North Michigan Avenue
                         Suite 1500
                  Chicago, Illinois  60601
                       (312) 228-4500
                              
                              
                              


  TSC (1) HAS FILED all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months, and (2) HAS BEEN subject to
such filing requirements for the past 90 days.

  As of January 8, 1999, there were outstanding 41,185,110
shares of TSC Common Stock, par value $.01.

<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY
                       Index to Form 10-Q
                                
                                
                                
                             Part I
                                                          Page
                                                         Number
FINANCIAL INFORMATION (UNAUDITED)

ITEM 1.  FINANCIAL STATEMENTS
   Consolidated Balance Sheets as of
     November 30, 1998 and May 31, 1998                    3
     
   Consolidated Statements of Income
     for the Three Months and
     Six Months Ended November 30, 1998 and 1997           4
   
   Consolidated Statements of Cash Flows
     for the Six Months Ended November 30, 1998 and 1997   5
     
   Notes to Consolidated Financial Statements              6
     
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS
      OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS    12
      
                                
                             Part II
                                
OTHER INFORMATION

   Item 4                                                 22
     
   Item 5                                                 22
     
   Item 6                                                 23
     
SIGNATURES                                                24

EXHIBIT INDEX                                             25

- -------------------------------------------------------------
                             Page 2
<PAGE>

                      PART I.  FINANCIAL INFORMATION
ITEM 1.  Financial Statements

                       TECHNOLOGY SOLUTIONS COMPANY
                        CONSOLIDATED BALANCE SHEETS
              (In thousands, except share and per share data)
                                  ASSETS
                                     
                                                    November 30, May 31,
                                                        1998      1998
                                                    ----------   -------
                                                    (unaudited)
CURRENT ASSETS:
  Cash and cash equivalents                         $  54,791  $  38,458
  Marketable securities                                27,705     27,973
  Receivables, less allowance for doubtful
    receivables of $4,751 and $3,246                   79,260     72,114
  Deferred income taxes                                 9,970      7,448
  Other current assets                                 13,661     12,750
                                                      -------    -------
    Total current assets                              185,387    158,743

COMPUTERS, FURNITURE AND EQUIPMENT, NET                 9,412      9,515

LONG-TERM INVESTMENTS                                      --      1,200

COST IN EXCESS OF NET ASSETS OF ACQUIRED
   BUSINESSES AND OTHER INTANGIBLES                    15,646     13,535

LONG-TERM RECEIVABLES AND OTHER                         9,906     14,155
                                                     --------   --------
   Total assets                                      $220,351   $197,148
                                                     ========   ========
                   LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Accounts payable                                   $  4,020   $  1,931
  Accrued compensation and related costs               26,790     20,982
  Capitalized lease obligations                            --         79
  Deferred compensation                                16,438     13,566
  Other current liabilities                               446      4,784
                                                      -------    -------
   Total current liabilities                           47,694     41,342

STOCKHOLDERS' EQUITY:
  Preferred stock, $.01 par value; shares authorized -
     10,000,000; none issued                              --          --
  Common stock, $.01 par value; shares authorized -
     100,000,000; shares issued - 41,212,498              412        403
  Capital in excess of par value                       94,820     85,089
  Retained earnings                                    78,787     72,463
  Unrealized holding loss                                 (55)       (42)
  Cumulative translation adjustment                    (1,307)    (1,209)
                                                      -------    -------
                                                      172,657    156,704
Less:  Treasury Stock, at
     cost (0 and 381,186 shares)                           --       (898)
                                                      -------    -------
     Total stockholders' equity                       172,657    155,806
                                                     --------   --------
     Total liabilities and stockholders' equity      $220,351   $197,148
                                                     ========   ========
The accompanying Notes to Consolidated Financial Statements are an integral
part of this financial information.
- ---------------------------------------------------------------------------
                             Page 3

<PAGE>
                       TECHNOLOGY SOLUTIONS COMPANY
                                     
                     CONSOLIDATED STATEMENTS OF INCOME
                   (In thousands, except per share data)
                                     
                               For the Three Months   For the Six Months
                                Ended November 30,    Ended November 30,
                                -------------------   ------------------
                                  1998      1997        1998      1997
                                  ----      ----        ----      ----
                                   (unaudited)           (unaudited)
REVENUES:
 Professional fees              $81,472   $63,772    $167,033  $124,130
 Software and hardware products      --       124           8       173
                                -------   -------    --------  --------
                                 81,472    63,896     167,041   124,303
                                -------   -------    --------  --------
COSTS AND  EXPENSES:
 Project personnel               39,792    29,305      79,088    57,456
 Other project expenses          12,931     8,841      26,150    18,035
 Management and
   administrative support        17,669    12,913      35,434    24,758
 Goodwill amortization            1,271       929       2,391     1,806
 Non-recurring charges            5,300        --       5,300        --
Incentive compensation            3,491     2,843       8,729     6,493
                                -------   -------     -------   -------
                                 80,454    54,831     157,092   108,548
                                -------   -------     -------   ------- 
OPERATING INCOME                  1,018     9,065       9,949    15,755
                                -------   -------     -------   -------
OTHER INCOME (EXPENSE):
 Net investment income              657       330       1,436       713
 Interest expense                   (10)      (21)        (39)      (30)
                                 ------   -------      ------    ------
                                    647       309       1,397       683
                                 ------   -------      ------    ------
INCOME BEFORE INCOME TAXES        1,665     9,374      11,346    16,438

INCOME TAX PROVISION                901     4,062       5,022     7,167
                                -------  --------    --------  --------
NET INCOME                      $   764  $  5,312    $  6,324  $  9,271
                                =======  ========    ========  ========
EARNINGS PER COMMON SHARE       $  0.02  $   0.13    $   0.16  $   0.24
                                =======  ========    ========  ========
WEIGHTED AVERAGE NUMBER OF
 COMMON SHARES OUTSTANDING       40,889    38,757      40,548    38,261
                                =======  ========    ========  ========
EARNINGS PER COMMON SHARE
 ASSUMING DILUTION              $  0.02  $   0.12    $   0.15  $   0.21
                                =======  ========    ========  ========
WEIGHTED AVERAGE NUMBER OF
 COMMON AND COMMON
 EQUIVALENT SHARES
 OUTSTANDING                     43,016    42,933      43,438    42,422
                                =======  ========    ========   =======
                                     
                                     
The accompanying Notes to Consolidated Financial Statements are an integral
part of this financial information.
- ---------------------------------------------------------------------------
                                 Page 4
<PAGE>

                       TECHNOLOGY SOLUTIONS COMPANY
                                     
                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (In thousands)
                                                        For the
                                                    Six Months Ended
                                                      November 30,
                                                    ----------------
                                                     1998      1997
                                                    -----     ------
                                                      (unaudited)
     CASH FLOWS FROM OPERATING ACTIVITIES:
      Net income                                   $ 6,324    $ 9,271
       Adjustments to reconcile net income to net
        cash from operating activities:
         Depreciation and amortization               5,803      3,488
         Provisions for receivable valuation
          allowances and reserves
          for possible losses                        2,184      1,188
         Loss (gain) on sale of investments             13        (48)
         Non-recurring charges                       5,300         --
         Deferred income taxes                      (2,539)    (1,876)
     
         Changes in assets and liabilities:
           Receivables                              (9,246)   (11,326)
           Purchases of trading securities related
            to deferred compensation program        (2,872)    (3,916)
           Refundable income taxes                      --        810
           Other current assets                      1,195        (24)
           Accounts payable                          2,092       (942)
           Accrued compensation and related costs    3,808       (339)
           Deferred compensation funds
            from employees                           2,872      3,916
           Other current liabilities                   175      7,387
           Other assets                               (712)    (2,267)
                                                    ------     ------
            Net cash provided by
              operating activities                  14,397      5,322
                                                    ------     ------
     CASH FLOWS FROM INVESTING ACTIVITIES:
      Purchase of available-for-sale securities     (1,725)    (1,500)
      Proceeds from available-for-sale securities    4,960      2,507
      Proceeds from held-to-maturity investments     1,200      3,290
      Capital expenditures, net                     (2,105)    (2,530)
      Net assets of acquired businesses
       and other investments                        (6,467)   (10,360)
      Capitalized lease obligation                     (79)        61
                                                    ------     ------
             Net cash used in investing activities  (4,216)    (8,532)
                                                    ------     ------
     CASH FLOWS FROM FINANCING ACTIVITIES:
      Proceeds from exercise of stock options        3,775      6,386
      Proceeds from employee stock purchase plan     2,231      1,440
                                                    ------     ------
             Net cash provided by
               financing activities                  6,006      7,826
                                                    ------     ------
     EFFECT OF EXCHANGE RATE CHANGES ON CASH
      AND CASH EQUIVALENTS                             146       (588)
                                                    ------     ------
     INCREASE IN CASH AND CASH EQUIVALENTS          16,333      4,028
     
     CASH AND CASH EQUIVALENTS, BEGINNING
        OF PERIOD                                   38,458     27,951
                                                   -------    -------
     CASH AND CASH EQUIVALENTS, END OF PERIOD      $54,791    $31,979
                                                   =======    =======
     The accompanying Notes to Consolidated Financial Statements are an
     integral part of this financial information.

- -----------------------------------------------------------------------
                             Page 5


<PAGE>

                  TECHNOLOGY SOLUTIONS COMPANY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1--BASIS OF PRESENTATION      the  restatement of  earnings
                                   per common share, earnings per
The   consolidated   financial     common      share     assuming
statements     include     the     dilution,   weighted   average
accounts     of     Technology     number    of   common   shares
Solutions  Company   and   its     outstanding,   and    weighted
subsidiaries (the  "Company").     average  number of common  and
The consolidated statements of     common    equivalent    shares
income  for  the three  months     outstanding, to reflect all of
and     six    months    ended     the   Company's  prior   stock
November  30, 1998  and  1997,     splits,  including the  three-
the consolidated balance sheet     for-two  stock split  effected
as  of  November 30, 1998  and     as a 50 percent stock dividend
the consolidated statements of     effective August 10, 1998.
cash  flows for the six months     
ended  November  30, 1998  and     NOTE 2--THE COMPANY
1997 have been prepared by the     The  Company delivers business
Company without audit. In  the     benefits   through  consulting
opinion  of management,  these     and     systems    integration
financial  statements  include     services  that  help   clients
all  adjustments necessary  to     transform             customer
present  fairly the  financial     relationships   and    improve
position,      results      of     operations.   The    Company's
operations and cash  flows  as     clients  generally are located
of  November 30, 1998 and  for     throughout the United  States,
all   periods  presented.  All     and  in Europe, Latin America,
adjustments made have been  of     and Canada.
a   normal  recurring  nature.     
Certain    information     and     NOTE 3--SUMMARY OF SIGNIFICANT
footnote  disclosure  normally     ACCOUNTING POLICIES
included   in  the   financial     
statements     prepared     in     PRINCIPLES                  OF
accordance   with    generally     CONSOLIDATION-The accompanying
accepted accounting principles     consolidated         financial
have    been   condensed    or     statements     include     the
omitted.  The Company believes     accounts  of  the Company  and
that  the disclosures included     all  of its subsidiaries.  All
are  adequate  and  provide  a     significant       intercompany
fair  presentation of  interim     transactions     have     been
period     results.    Interim     eliminated.           Acquired
financial statements  are  not     businesses are included in the
necessarily   indicative    of     results  of  operations  since
financial     position      or     their acquisition dates.
operating   results   for   an     
entire  year. It is  suggested     REVENUE  RECOGNITION-The  Com-
that  these interim  financial     pany derives substantially all
statements    be    read    in     of     its    revenues    from
conjunction  with the  audited     information  technology  (IT),
financial statements  and  the     strategic     business     and
notes thereto included in  the     management consulting, systems
Company's  Annual  Report   on     integration, programming,  and
Form  10-K for the fiscal year     packaged  software integration
ended May 31, 1998 filed  with     and  implementation  services.
the  United  States Securities     The  Company operates  in  one
and  Exchange Commission (SEC)     industry  segment -  providing
on August 28, 1998.                IT   and   strategic  business
                                   consulting services  to  major
Certain   previously  reported     companies.     The     Company
amounts have been reclassified     recognizes     revenue      on
to  conform  with the  current     
period presentation, including


- ------------------------------------------------------------------
                            page 6

<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


                                   COMPUTERS,    FURNITURE    AND
                                   EQUIPMENT--Computers, furniture
contracts as work is performed     and  equipment are carried  at
primarily   based  on   hourly     cost  and  depreciated  on   a
billing  rates.  Out-of-pocket     straight-line basis over their
expenses are presented net  of     estimated useful lives. Useful
amounts  billed to clients  in     lives generally are five years
the  accompanying consolidated     or less.
statements     of      income.     
Contracts  are  performed   in     COST  IN EXCESS OF NET  ASSETS
phases.  Losses on  contracts,     OF   ACQUIRED   BUSINESSES-The
if  any, are reserved in  full     excess  of cost over the  fair
when  determined. Revenue from     market   value  of   the   net
licensing   of   software   is     identifiable     assets     of
recognized  upon  delivery  of     businesses acquired (goodwill)
the  product. The Company does     is  amortized on  a  straight-
not    presently   have    any     line  basis, typically over  a
significant  maintenance   and     five-year period.
support contracts for software     
licensed  to clients.  Revenue     SOFTWARE DEVELOPMENT COSTS-The
from    hardware   sales    is     Company   capitalizes  certain
recognized upon delivery.          software   development   costs
                                   once technological feasibility
CASH AND CASH EQUIVALENTS--The     is  established in  accordance
Company  considers all  highly     with  Statement  of  Financial
liquid   investments   readily     Accounting  Standards   (SFAS)
convertible into cash (with        No.  86,  "Accounting for  the
original maturities of three       Costs of Computer Software  to
months or less)to be cash          be  Sold,  Leased or Otherwise
equivalents. These  short-term     Marketed."   Amortization   of
investments  are  carried   at     software costs is the  greater
cost  plus  accrued  interest,     of  the amount computed  using
which approximates market.         the   (a)   ratio  of  current
                                   revenues to the total  current
MARKETABLE SECURITIES-The Com-     and     anticipated     future
pany's  marketable  securities     revenues  or (b) the straight-
are   comprised  of  preferred     line method over the estimated
stocks and trading securities.     economic life of the product.
The  preferred stocks, all  of     
which   are   classified    as     FOREIGN CURRENCY TRANSLA-
available-for-sale,        are     TION--All      assets       and
reported  at fair value,  with     liabilities     of     foreign
unrealized  gains  and  losses     subsidiaries are translated to
excluded  from  earnings   and     U.S. dollars at  end of period
reported  as  a net  after-tax     exchange  rates.  
amount in a separate component     The    resulting   translation   
of  stockholders' equity until     adjustments are recorded as  a  
realized.     The    Company's     component   of   stockholders'
investments  related  to   the     equity. Income   and expense
executive             deferred     items are  translated at average
compensation     plan      are     exchange   rates prevailing
classified     as      trading     during the period.
securities,  with   unrealized     Gains and losses  from
gains  and losses included  in     foreign  currency transactions
the   Company's   consolidated     of   these  subsidiaries   are
statements of income. Realized     included  in  the consolidated
gains or losses are determined     statements   of  income.   The
on the specific identification     functional currencies for  the
method.                            Company's foreign subsidiaries
                                   are their local currencies.


- -----------------------------------------------------------------
                         Page 7


<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                             
FAIR    VALUE   OF   FINANCIAL     returns were filed on a fiscal               
INSTRUMENTS--The      carrying     year basis ending on May 31.             
values  of current assets  and     The  Company uses an asset and
liabilities   and    long-term     liability     approach      to
receivables approximated their     financial    accounting    and
fair  values at November   30,     reporting  for  income  taxes.
1998   and   May   31,   1998.     Deferred   income  taxes   are
Investments   pertaining    to     provided  when  tax  laws  and
minor investments in companies     financial accounting standards
for  which fair value  is  not     differ  with  respect  to  the
readily  available is believed     amount  of income for  a  year
to  approximate  its  carrying     and  the  basis of assets  and
amount.                            liabilities. The Company  does
                                   not   provide  U.S.   deferred
STOCK-BASED   COMPENSATION-The     income  taxes on  earnings  of
Company  accounts  for  stock-     foreign subsidiaries which are
based  compensation using  the     expected  to  be  indefinitely
intrinsic     value     method     reinvested.
prescribed    in    Accounting     
Principles     Board     (APB)     ESTIMATES  AND ASSUMPTIONS-The
Opinion  No.  25,  "Accounting     preparation    of    financial
for     Stock    Issued     to     statements in conformity  with
Employees,"    and     related     generally  accepted accounting
interpretations.  Accordingly,     principles requires management
the   Company  recognizes   no     to   make   assumptions   that
compensation expense  for  its     affect the reported amounts of
stock  option plan or employee     assets and liabilities at  the
stock purchase plan.               date    of    the    financial
                                   statements  and  the  reported
INCOME TAXES-The Company files     amounts   of   revenues    and
its  federal and state  income     expenses  during the reporting
tax returns on a calendar year     period.  Actual results  could
basis. The current income  tax     differ from those estimates.
provision    represents    the     
Company's  federal, state  and     
foreign  income taxes for  the
fiscal  year  as  though   tax



- ------------------------------------------------------------------
                              Page 8


<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


NOTE 4--EARNINGS PER COMMON SHARE
The  Company  adopted SFAS No. 128, "Earnings Per Share,"  as  of
February  28,  1998.  The  Company discloses  basic  and  diluted
earnings per share in the consolidated statements of income under
the  provisions  of  SFAS  No. 128.  Earnings  per  common  share
assuming  dilution  is computed by dividing  net  income  by  the
weighted average number of common shares outstanding during  each
period presented, including common equivalent shares arising from
the   assumed  exercise  of  stock  options,  where  appropriate.
Earnings  per common share is computed by dividing net income  by
the  weighted average number of common shares outstanding  during
each  period presented. All share and per share amounts have been
adjusted  to  reflect  all of the Company's prior  stock  splits,
including  the  three-for-two stock split  effective  August  10,
1998.

             Reconciliation of Basic and Diluted EPS
                    For the Three Months Ended
- ----------------------------------------------------
            November 30, 1998     November 30, 1997
            -----------------     -----------------
                          Per                   Per
            Net         Common    Net         Common
           Income Shares Share   Income Shares Share
           ------ ------ -----   ------ ------ -----
Basic EPS   $764  40,889 $0.02   $5,312 38,757 $0.13
                         =====                 =====
                                                      
Effect of                                                       
Stock                                         
Options       --   2,127             --  4,176
            -----  ------        ------  -----
Diluted                                                       
EPS          $764  43,016 $0.02  $5,312 42,933 $0.12
            =====  ====== =====  ====== ====== =====               
                                                      

              For the Six Months Ended
- -----------------------------------------------------
            November 30, 1998     November 30, 1997
            -----------------     -----------------
                           Per                   Per
            Net          Common    Net         Common
           Income  Shares Share   Income Shares Share
           ------  ------ -----   ------ ------ -----
Basic EPS  $6,324  40,548 $0.16   $9,271 38,261 $0.24
                          =====                 =====
Effect of                  
Stock                                        
Options        --   2,890             --  4,161
           ------  ------         ------ ------
Diluted                                                       
EPS        $6,324  43,438 $0.15   $9,271 42,422 $0.21
           ======  ====== =====   ====== ====== =====                      
                                                      
- ------------------------------------------------------
                           Page 9

<PAGE>

                  TECHNOLOGY SOLUTIONS COMPANY

 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)



NOTE 5--STOCK OPTIONS
As   of   November  30,  1998,
options   to   purchase    9.6
million shares of common stock
were  outstanding and  options
to  purchase an additional 1.6
million shares of common stock
were available for grant under
the    Technology    Solutions
Company  1996 Stock  Incentive
Plan.

NOTE 6--OTHER EVENTS
On October 29, 1998, the Board
of  Directors of  the  Company
adopted a Rights Agreement and
approved    a    number     of
amendments to the Company's By-
laws.  Copies  of  the  Rights
Agreement, the By-laws and the
Company's related news release
can  be found on the Form  8-K
filed  with the SEC on October
29, 1998.

On   November  22,  1998,  the
Board  of  Directors  of   the
Company  authorized  a   stock
repurchase program pursuant to
which  the  Company may,  from
time  to time, acquire  up  to
two   million  shares  of  the
Company's common stock in  the
open    market   or    through
privately           negotiated
transactions. The  Board  also
voted  to  change  the  fiscal
year  of  the Company  from  a
fiscal  year  ending  on   the
thirty-first  day  of  May  in
each  year to a calendar  year
ending on the thirty-first day
of  December in each year. The
change  in  fiscal  year   was
effected   by   the    Board's
approval  of  an amendment  to
the   Company's  By-laws.  The
transition report covering the
period   from  June  1,   1998
through December 31, 1998 will
be filed on Form 10-K.

- ----------------------------------------------------------------
                         Page 10


<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY

 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)



NOTE 7--COMPREHENSIVE INCOME
In  June  1997, the Financial Accounting Standards  Board  (FASB)
issued  SFAS  No.  130,  "Reporting Comprehensive  Income."  This
statement  establishes new standards for reporting and displaying
comprehensive income and its components in a full set of general-
purpose  financial statements. This statement  is  effective  for
fiscal  years  beginning after December  15,  1997  and  requires
reclassification of prior period financial statements.

                                  Comprehensive Income
                              For the Three Months Ended
                                      November 30,
                              ---------------------------
                                 1998              1997
                               ------            ------
Net Income                       $764            $5,312
                                                 
Foreign Currency Translation                                 
  Adjustments, net of tax        (122)              (98)

Unrealized Holding (Losses)                      
  Gains of Available-for-Sale
   Securities, net of tax         (81)              254
                                -----             -----

                                 $561            $5,468
                                =====            ======     
                                                 


                                  Comprehensive Income
                              For the Six Months Ended
                                      November 30,
                              -------------------------
                                1998              1997
                              ------            ------
Net Income                    $6,324            $9,271
                                                
                                                
Foreign Currency Translation                    
  Adjustments, net of tax        (98)             (238)
                                                
Unrealized Holding (Losses)                     
Gains of Available-for-Sale                  
Securities, net of tax           (13)              212
                              ------            ------      
                              $6,213            $9,245
                              ======            ======


- --------------------------------------------------------
                           Page 11                     

<PAGE>

                  TECHNOLOGY SOLUTIONS COMPANY
                                
          ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                
                                
                                
RESULTS OF OPERATIONS              nonbillable expenses  directly
                                   incurred  for client  projects
Three  Months  Ended  November     and    business    development
30,  1998 Compared With  Three     efforts  including  recruiting
Months Ended November 30, 1997     fees,   sales  and   marketing
                                   expenses,  personnel  training
Consolidated net revenues  for     and  provisions for  valuation
the quarter ended November 30,     allowances  and  reserves  for
1998  increased 28 percent  to     potential losses on continuing
$81.5  million  compared  with     projects.    Other     project
$63.9  million  for  the  same     expenses   for   the    second
period  last fiscal year.  The     quarter  of fiscal  1999  were
increase     resulted     from     $12.9  million, compared  with
domestic revenue growth of  29     $8.8 million in the comparable
percent    and   international     period  of  fiscal  1998,   an
revenue  growth of 19 percent.     increase  of $4.1 million,  or
The   source  of  the  revenue     46  percent.  The increase  in
growth is the continued strong    other project expenses primarily
demand   for   the   Company's     includes:     increases     in
technology    and     business     domestic hiring, training  and
consulting    services.    The     nonbillable travel expenses of
Company's ability to  generate     $1.2  million as a  result  of
this  additional  revenue   is     increased    headcount     and
also   due  to  the  Company's     business    development;    an
increased  consulting   staff.     increase  in domestic practice
The additional hours billed by     area  selling  costs  of  $0.4
the    increased    consulting     million; an increase in  other
staff, combined with an  eight     practice    area   development
percent  increase  in  average     costs    of    $0.1   million;
domestic  billing rates,  were     international growth  of  $0.4
the primary factors in revenue     million;  and an  increase  in
growth  compared to  the  same     the  provisions for  valuation
period a year ago.                 allowances  and  reserves  for
                                   potential losses on continuing
Project  personnel  costs  for     projects   of   $0.8.    Other
the quarter ended November 30,     project    expenses    as    a
1998,  which represent  mainly     percentage  of  net   revenues
professional   salaries    and     increased to 16 percent in the
benefits, increased  to  $39.8     second quarter of fiscal  1999
million from $29.3 million for     from  14 percent for the  same
the  same  period last  fiscal     period last fiscal year.
year,    an    increase     of     
36  percent. The increase  was     Management  and administrative
partially  due to an  increase     support     costs    increased
in  professional headcount and     $4.8  million to $17.7 million
was consistent with the higher     for the quarter ended November
revenues   reported   in   the     30,  1998  from $12.9  million
second quarter of fiscal 1999.     for    the    quarter    ended
Project personnel costs  as  a     November 30, 1997, an increase
percentage  of  net   revenues     of  37  percent. Approximately
increased to 49 percent in the     $2.4  million of this increase
second quarter of fiscal  1999     was    attributable   to   the
from  46 percent for the  same     increase in corporate  support
period last fiscal year mainly     services    over   last  year,
due to lower staff utilization     which was necessary to support
rates.                             the  growth  in business.  The
                                   increase in these costs versus
The  Company charges  most  of     the   same  period  last  year
its  project expenses directly     include: increased expenses in
to  the  client. Other project     the internal systems and human
expenses      consist       of     

- -----------------------------------------------------------------
                              Page 12

<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY
                                
              MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                            (Continued)

resources   areas   of    $0.9     Incentive compensation of $3.5
million;  higher  expenses  of     million  was accrued  for  the
$0.4  million related  to  the     quarter  ended  November   30,
expansion   of  the  Company's     1998  compared to $2.8 million
corporate           recruiting     for the same period last year.
organization; higher marketing     The   increase   is   due   to
expenses of $0.4 million as  a     increased headcount,  at  both
result  of increased corporate     the  consulting staff and  the
marketing             efforts;     project     manager    levels.
international growth  of  $0.6     Incentive  compensation  as  a
million;  and  various   other     percentage  of  net   revenues
infrastructure costs of   $0.1     remained   unchanged   between
million.   The  Company   also     years   at   4  percent.   The
incurred  an  additional  $2.4     Company expects to continue to
million   of  management   and     accrue  incentive compensation
administrative           costs     throughout the year.
associated   primarily    with      
increased  regional management     Net  investment income in  the
and   practice  area   support     second quarter of fiscal  1999
personnel.     These     costs     was  $0.6 million compared  to
primarily  include  additional     $0.3   million  for  the  same
domestic  regional  management     period   a   year  ago.    The
and   practice  area   support     increase is a result of higher
personnel  of  $1.0   million;     cash   and   cash   equivalent
international growth  of  $0.7     balances   for   the    second
million;  and  various   other     quarter    of   fiscal    1999
management  and administrative     compared to the same period  a
expenses of $0.7 million which     year ago.
include items such as practice
area   marketing,  recruiting,
sales and other expenses.          The  Company's  effective  tax
                                   rate  for  the  quarter  ended
Goodwill          amortization     November  30,  1998   was   54
increased to $1.3 million  for     percent,   a  rate  which  was
the quarter ended November 30,     unusually high due to a larger  
1998  compared to $0.9 million     proportion     of      pre-tax
for the quarter ended November     earnings  being  generated  in
30,  1997.   This increase  is     foreign,         high tax-rate
due  to  the earn-out payments     jurisdictions. The  effect  of
related to the acquisitions of     the Company's $5.3 million non-
The   Bentley  Company,  Inc.      recurring charges was to lower
(Bentley)      and       Aspen     domestic pre-tax earnings as a
Consultancy    Ltd.   (Aspen).     percentage of consolidated pre-
                                   tax earnings. Therefore, since
The  Company recorded  a  one-     the Company's foreign earnings
time  non-recurring charge  of     are   generally   subject   to
$5.3 million during the second     higher tax rates (compared  to
quarter of fiscal 1999.  This      US   rates)  and  the  foreign
amount is the result of decisions  earnings    represented     an
made in the second quarter to      unusually  high proportion  of
abandon an investment in an        pre-tax     earnings,      the
Internet based commerce soft-      consolidated   effective   tax
ware tool of $3.3 million and      rate   was      higher    this
expenses to sever   certain        quarter    than    in    prior
management and administrative      quarters. Excluding the impact
employees of $2.0 million.         of the non-recurring  charges, 
                                   the  Company's  effective  tax
                                   rate  for the quarter  was  43
                                   percent,  comparable  to   the
                                   rate   in  the  quarter  ended
                                   November 30, 1997.


- -----------------------------------------------------------------
                              Page 13


<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY
                                
              MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                            (Continued)


Weighted              average      million  for  the same  period
number      of         common      last  fiscal year, an increase
shares     and        weighted     of  38  percent. The  increase
average  number of common  and     was   partially  due   to   an
common    equivalent    shares     increase    in    professional
outstanding          increased     headcount  and was  consistent
primarily due to the  exercise     with   the   higher   revenues
of          stock      options     reported in the first half  of
and         the       issuance     fiscal 1999. Project personnel
of       shares     under  the     costs  as a percentage of  net
Company's    employee    stock     revenues increased slightly to
purchase plan.                     47 percent in fiscal 1999 from
                                   46 percent for the same period
                                   last fiscal year.
                                   
RESULTS OF OPERATIONS              The  Company charges  most  of
                                   its  project expenses directly
Six  Months Ended November 30,     to  the  client. Other project
1998  Compared With Six Months     expenses      consist       of
Ended November 30, 1997            nonbillable expenses  directly
                                   incurred  for client  projects
Consolidated net revenues  for     and    business    development
the  six months ended November     efforts  including  recruiting
30,  1998 increased 34 percent     fees,   sales  and   marketing
to   $167.0  million  compared     expenses,  personnel  training
with  $124.3 million  for  the     and  provisions for  valuation
same  period last fiscal year.     allowances  and  reserves  for
The   increase  resulted  from     potential losses on continuing
domestic revenue growth of  40     projects.    Other     project
percent,  which  was  slightly     expenses for the first half of
offset by a 3 percent decrease     fiscal        1999        were
in international revenues. The     $26.1  million, compared  with
source of the domestic revenue     $18.0    million    in     the
growth is the continued strong     comparable  period  of  fiscal
demand   for   the   Company's     1998,  an  increase  of   $8.1
technology    and     business     million,  or  45 percent.  The
consulting    services.    The     increase   in  other   project
Company's ability to  generate     expenses primarily includes:  
this  additional  revenue   is     increases in  domestic hiring,
also   due  to  the  Company's     training and nonbillable travel
increased consulting staff.        expenses of $2.5 million as  a
The      additional   hours        result  of increased headcount
billed    by  the    increased     and  business development;  an
consulting   staff,   combined     increase  in domestic practice
with     an    eight   percent     area  selling  costs  of  $0.5
increase      in       average     million; an increase in  other
domestic    billing     rates,     practice    area   development
were         the       primary     costs    of    $0.3   million;
factors   in  revenue   growth     international growth  of  $0.9
compared to the same period  a     million;   an   increase    in
year ago.                          unassigned   costs   of   $1.5
                                   million;  and an  increase  in
                                   the  provisions for  valuation
                                   allowances  and  reserves  for
Project  personnel  costs  for     potential losses on continuing
the  six months ended November     projects   of  $1.0   million.
30,   1998,   which  represent     Other  project expenses  as  a
mainly  professional  salaries     percentage  of  net   revenues
and  benefits,  increased   to     increased    to   16   percent
$79.1   million   from   $57.5     in   the    first     half  of
                                   fiscal  1999 from  15  percent
                                   for   the  same  period   last
                                   fiscal year.
                                   
- -----------------------------------------------------------------
                               Page 14




<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY
                                
              MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                            (Continued)


    
Management  and administrative     The  Company recorded  a  one- 
support     costs    increased     time  non-recurring charge  of
$10.6 million to $35.4 million     $5.3 million during the second
for   the  six  months   ended     quarter  of fiscal 1999.  This
November  30, 1998 from  $24.8     charge   is  the  result    of 
million  for  the  six  months     decisions made in the   second
ended  November 30,  1997,  an     quarter to    abandon       an 
increase    of   43   percent.     investment in an Internet-based 
Approximately $5.2 million  of     commerce software tool of $3.3 
this increase was attributable     million and expenses to  sever
to  the  increase in corporate     certain management and adminis-   
support   services  over  last     trative employees of $2.0 million. 
year,  which was necessary  to     
support    the    growth    in     Incentive compensation of $8.7
business.   The  increase   in     million  was accrued  for  the
these  costs versus  the  same     six  months ended November 30,
period   last  year   include:     1998  compared to $6.5 million
increased  expenses   in   the     for the same period last year.
internal  systems  and   human     The   increase   is   due   to
resources   areas   of    $2.8     increased headcount,  at  both
million;  higher  expenses  of     the  consulting staff and  the
$0.6  million related  to  the     project     manager    levels.
expansion   of  the  Company's     Incentive  compensation  as  a
corporate           recruiting     percentage  of  net   revenues
organization; higher marketing     remained   unchanged   between
expenses of $0.7 million as  a     years   at   5  percent.   The
result  of increased corporate     Company expects to continue to
marketing             efforts;     accrue  incentive compensation
international growth  of  $0.5     throughout the year.
million;  and  various   other     
infrastructure costs  of  $0.6     Net  investment income in  the
million   including  corporate     first half of fiscal 1999  was
legal, accounting, finance and     $1.4  million compared to $0.7
investor relations costs.  The     million for the same period  a
Company   also   incurred   an     year  ago.  The increase is  a
additional  $5.4  million   of     result of higher cash and cash
management  and administrative     equivalent  balances  for  the
costs   associated   primarily     first  half  of  fiscal   1999
with     increased    regional     compared to the same period  a
management  and practice  area     year ago.
support personnel. These costs     
primarily  include  additional     The  Company's  effective  tax
domestic  regional  management     rate  for  the first  half  of
and   practice  area   support     fiscal 1999 remained virtually
personnel  of  $2.7   million;     unchanged between years at  44
international growth  of  $0.9     percent.
million;  and  various   other     
management  and administrative     Weighted  average  number   of
expenses of $1.8 million which     common   shares  and  weighted
include items such as practice     average  number of common  and
area   marketing,  recruiting,     common    equivalent    shares
sales and other expenses.          outstanding          increased
                                   primarily due to the  exercise
Goodwill          amortization     of   stock  options  and   the
increased to $2.4 million  for     issuance  of shares under  the
the     six    months    ended     Company's    employee    stock
November 30, 1998 compared  to     purchase plan.
$1.8   million  for  the   six     
months   ended  November   30,     
1997. This increase is due  to     
the  earn-out payments related     
to the acquisitions of Bentley     
and Aspen.                         

- ------------------------------------------------------------------
                              Page 15

<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY
                                
              MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                            (Continued)


LIQUIDITY AND CAPITAL              Capital  expenditures for  the
RESOURCES                          six  months ended November 30,
                                   1998    were   $2.1   million.
Net cash provided by operating     Capital    expenditures    may
activities  was $14.4  million     continue  at the current  rate
for     the    six      months     throughout     the       year. 
ended       November 30, 1998.     The      Company     currently
Operating cash  flow  included     has  no  material  commitments
net  income  of  $6.3  million     for capital expenditures.
and was  also  benefited  from     Net  cash  outlays related  to
other    favorable     working     business   acquisitions    and
capital activities.                investments were $6.5  million
                                   for   the  six  months   ended
                                   November 30, 1998.
     
                                   The net cash outlay related to
                                   business acquisitions was  due
                                   to  a  $3.0  million  earn-out
                                   payment  made  in  the   first
                                   quarter of fiscal 1999 for the
                                   June 1997 acquisition of Bentley.
This         benefit       was     Bentley was acquired for
partially   offset    by    an     a  combination of cash and the
increase in net receivables of     Company's  common  stock.  The
$9.2 million due to the growth     transaction was accounted  for
of the Company's revenues.         using  the purchase method  of
                                   accounting.
The    Company's   significant     
amounts    of    cash,    cash     Net   cash  outlays   due   to
equivalents   and   marketable     business   acquisitions   also
securities have provided ample     included a $1.5 million  earn-
liquidity   to   handle    the     out  payment made in the first
Company's     current     cash     quarter of fiscal 1999 related
requirements.                      related   to    the   May 1996 
                                   acquisition      of     Aspen. 
                                   In addition,  a $2.0   million
                                   investment  was made in other 
Net  cash  used  in  investing     companies.
activities  was  $4.2  million     
for    the    six       months     The     Company     has      a
ended       November 30, 1998.     $10.0  million unsecured  line
The               Company          of    credit   facility   (the
purchased    $1.7      million     "Facility")   with   Bank   of
of          available-for-sale     America     Illinois.      The
securities  and received  $5.0     agreement   expires    October
million   from  the  sale   of     4,   1999.  At  the  Company's
available-for-sale securities.     election, loans made under the
The   Company,  due   to   the     Facility   bear  interest   at
maturity  of several  held-to-     either  the  Bank  of  America
maturity investments, received     Illinois reference rate  or  a
proceeds  of $1.2 million  for     Eurodollar   loan    at    the
the  six months ended November     applicable Eurodollar interest
30,  1998.  The proceeds  were     rate  plus  0.75 percent.  The
transferred to cash  and  cash     unused     line     fee     is
equivalents and reinvested  in     0.125  percent of  the  unused
ongoing   business  activities     portion of the commitment. The
and other equity investments.      Facility requires, among other


- ------------------------------------------------------------------
                            Page 16


<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY
                                
              MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                            (Continued)


things,    the   Company    to     as  opposed to the year  2000,
maintain   certain   financial     because   the  programs   were
ratios.  As  of  November  30,     written   using   two   digits
1998,   the  Company  was   in     rather than four to define the
compliance     with      these     applicable  year.  This  could
financial  ratio requirements.     result in a system failure  or
As  of  November 30, 1998,  no     miscalculations        causing
borrowings had been made under     disruptions of operations such
the Facility.                      as,  among others, a temporary
                                   inability      to      process
NEW ACCOUNTING STANDARDS           transactions,  send  invoices,
                                   or  engage  in similar  normal
In  June 1997, the FASB issued     business activities.
SFAS   No.  131,  "Disclosures     
about Segments of an Enterprise    The  Company has conducted  an
and Related Information." This     assessment  of  its   computer
statement establishes new          information systems and is  in
standards  for reporting infor-    the process of determining the
mation   about operating           nature and extent of the  work
segments and is effective  for     required, if any, to make  its
fiscal   years beginning after     internal  systems  Year   2000
December 15, 1997. The Company     compliant.    The    Company's
is currently evaluating the        internal   systems   can    be
impact, if any, this statement     grouped   in   two   principal
will    have  on  disclosures      categories --  its  accounting 
in the consolidated Financial      and human  resources  software
Statements.                        and    its    legacy   systems
                                   that     perform    a  variety
On  June  15, 1998,  the  FASB     of         processes.     With 
issued    SFAS    No.     133,     respect   to   the   suite  of
"Accounting   for   Derivative     software products licensed  by
Instruments    and     Hedging     the Company and relied upon in
Activities." SFAS No.  133  is     the     administration      of
effective     for    financial     accounting and human resources
statements issued for  periods     functions, which was  licensed
ending  after June  15,  1999.     by  the  Company in the  first
SFAS No. 133 requires that all     quarter  of  its  1997  fiscal
derivative   instruments    be     year,    the   licensor    has
recorded on the balance  sheet     indicated  that  the   version
at  their fair value.  Changes     currently  employed   by   the
in    the   fair   value    of     Company  will, at  a  minimum,
derivatives are recorded  each     need  to  have patches applied
period in current earnings  or     in   order  for  the  software
other   comprehensive  income,     package   to  be   Year   2000
depending    on   whether    a     compliant.     The     Company
derivative  is  designated  as     intends to apply the presently
part  of  a  hedge transaction     available  patches  for   this
and,  if  it is, the  type  of     purpose in the near-term,  and
hedge transaction. The Company     plans  also  to  apply  future
anticipates that, due  to  its     patches  to address  the  Year
limited   use  of   derivative     2000  issue as they  are  made
instruments, the  adoption  of     available.  Based on currently
SFAS  No. 133 will not have  a     available   information,   the
significant  effect   on   the     Company  believes the  expense
Company's      results      of     associated with these  efforts
operations  or  its  financial     will   be   immaterial.    The
position.                          Company  expects that  updates
                                   and   enhancements   to   this
OTHER MATTERS                      software   package   will   be
                                   installed    and   operational
The  Year  2000 issue concerns     prior to January 1, 2000,  and
the  possibility that computer     intends   to  seek  assurances
programs  with  date-sensitive     from   the  licensor  to   the
software may recognize a  date     effect that these updates  and
using  "00" as the year  1900,     enhancements  will  result  in

- -----------------------------------------------------------------
                               Page 17


<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY
                                
              MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                            (Continued)


the  software package becoming     on          its      business,
Year   2000  compliant.    The     operating             results
Company   expects  to  receive     and     financial   condition.
these updates and enhancements     However,     if     compliance
pursuant to a software support     efforts       of         which
services  agreement  presently     the  Company is not  currently
in place with the licensor, an     aware are required and are not
agreement  which  the  Company     completed on time, or  if  the
does  not currently intend  to     cost of any required updating,
terminate. Provided  that  the     modification or replacement of
licensor gives such assurances     the    Company's   information
concerning  the  updates   and     systems  exceeds the Company's
enhancements  to its  software     estimates, the Year 2000 issue
product   suite,  the  Company     could  have a material adverse
does  not expect that it  will     impact    on   the   Company's
incur additional expense aside     business,  operating   results
from  the cost of the software     and financial condition.
support services agreement  in     
order  to bring its accounting     In  addition to the  Company's
and  human resources  software     internal systems, the  Company
package    into   Year    2000     relies  on third party vendors
compliance.                        in    the   conduct   of   its
                                   business.  For example,  third
Other    important    internal     party   vendors   handle   the
business  processes   of   the     payroll   function   for   the
Company,  such  as  time   and     Company, and the Company  also
expense  reporting  and  labor     relies  on  the  services   of
distribution, are performed by     telecommunication   companies,
legacy  systems that  are  not     banks,     utilities,      and
Year   2000   compliant.    In     commercial   airlines,   among
accordance   with   previously     others.  The Company plans  to
established plans to integrate     seek   assurances   from   its
these   functions   with   the     material vendors and suppliers
accounting and human resources     that   there   will   be    no
software  described above  and     interruption of service  as  a
to  upgrade these systems with     result of the Year 2000 issue,
the  intent  of improving  the     and   to   the   extent   such
Company's  ability  to  manage     assurances are not given,  the
its increasingly multinational     Company   intends  to   devise
operations,    the     Company     contingency plans  to  improve
presently  plans  to   replace     the effects on the conduct  of
these   legacy   systems    in     the  Company's business in the
calendar  year 1999,  both  to     event   the  Year  2000  issue
address  the Year  2000  issue     results  in the unavailability
and   to  attempt  to  achieve     of  services.  There can be no
business    benefits.      The     assurance that any contingency
Company  estimates  that   the     plans developed by the Company
cost associated with replacing     will  prevent any such service
these  systems  will  be  less     interruption on  the  part  of
than  $1.0  million,  and  has     one  or  more of the Company's
provided  for the  replacement     third  party  suppliers   from
of   these  systems   in   its     having   a  material   adverse
operating and capital  budgets     effect    on   the   Company's
for calendar year 1999.            business,  operating   results
                                   and  financial condition.   In
Based  on  presently available     addition, the failure  on  the
information,    the    Company     part of the accounting systems
believes  that  any  necessary     of  the Company's clients  due
compliance  efforts concerning     to  the Year 2000 issue  could
its  internal systems will not     result  in  a  delay  in   the
have a material adverse effect     payment of invoices issued  by

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

                           Page 18



<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY
                                
              MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                            (Continued)


the  Company for services  and     Company.   There  can  be   no
expenses.  A  failure  of  the     assurance  that  the   Company
accounting   systems   of    a     will   be   able   to   secure
significant  number   of   the     contractual   protections   in
Company's clients would have a     agreements  concerning  future
material adverse effect on the     projects,    or    that    any
Company's  business, operating     contractual        protections
results      and     financial     secured  by  the  Company   in
condition.                         agreements  governing  pending
                                   and  completed projects,  will
The   Company  has   generally     dissuade   the   other   party
refrained from performing Year     thereto from asserting  claims
2000 remediation services  for     against   the   Company   with
its  clients. It is  possible,     respect   to  the  Year   2000
however, that former,  present     issue.
and   future   clients   could     
assert  that certain  services     Due  to the complexity of  the
performed by the Company  from     Year  2000  issue,  upon   any
time  to time involve  or  are     failure  of  critical   client
related   to  the  Year   2000     systems or processes that  may
issue.    The   Company    has     be   directly  or   indirectly
recommended,  implemented  and     connected   or   related    to
customized various third-party     systems  or software designed,
software  packages   for   its     developed,    customized    or
clients,  and  to  the  extent     implemented by the Company  as
that  such  software  programs     described  above, the  Company
may    not   be   Year    2000     may  be  subjected  to  claims
compliant,  the Company  could     regardless   of  whether   the
be  subjected to claims  as  a     failure  is  related  to   the
result  thereof.   Since   the     services   provided   by   the
Company's inception  in  1988,     Company.  There  can   be   no
it   also  has  designed   and     assurance  that  the   Company
developed software and systems     would  be  able  to  establish
for  its clients.  Due to  the     that  it  did  not  cause   or
large    number    of     such     contribute to the failure of a
engagements undertaken by  the     critical   client  system   or
Company over the years,  there     process.  There also can be no
can  be no assurance that  all     assurance that the contractual
such  software  programs   and     protections,  if any,  secured
systems  will  be  Year   2000     by  the  Company in connection
compliant,  which  could  also     with  any  past,  present   or
result  in  the  assertion  of     future clients will operate to
claims against the Company.        insulate the Company from,  or
                                   limit   the  amount  of,   any
The  Company's policy has been     
to    endeavor    to    secure     
provisions   in   its   client     
contracts  that,  among  other     
things,    disclaim    implied     
warranties, limit the duration     
of   the   Company's   express     
warranties,     relate     the     
Company's  liability  to   the     
amount  of  fees paid  by  the     
client   to  the  Company   in     
connection  with the  project,     
and   disclaim  any  liability
arising    from    third-party
software  that is implemented,
customized or installed by the

- --------------------------------------------------------------------
                               Page 19



<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY
                                
              MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                            (Continued)

liability arising from  claims
asserted  against the Company.
If asserted, the resolution of
such    claims    (and     the
associated   defense    costs)
could  have a material adverse
effect    on   the   Company's
business,  operating   results
and financial condition.



- -----------------------------------------------------------------
                              Page 20


<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY
                                
              MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                            (Continued)


This Form 10-Q includes or may     speak  only as of the date  on
include    certain    forward-     which  they are made  and  the
looking    statements     that     Company does not undertake any
involve       risks        and     obligation   to   update   any
uncertainties. This Form  10-Q     forward-looking  statement  to
contains    certain   forward-     reflect       events        or
looking  statements concerning     circumstances after  the  date
the     Company's    financial     of  this  Form  10-Q.  If  the
position,  business  strategy,     Company does update or correct
budgets,  projected costs  and     one  or  more  forward-looking
plans   and   objectives    of     statements,   investors    and
management     for      future     others   should  not  conclude
operations  as well  as  other     that  the  Company  will  make
statements   including   words     additional     updates      or
such      as     "anticipate,"     corrections    with    respect
"believe," "plan," "estimate,"     thereto  or  with  respect  to
"expect," "intend," and  other     other          forward-looking
similar  expressions. Although     statements. Actual results may
the   Company   believes   its     vary materially.
expectations reflected in such     
forward-looking statements are     
based       on      reasonable     
assumptions, stockholders  are
cautioned  that  no  assurance
can   be   given   that   such
expectations    will     prove
correct   and   that    actual
results  and developments  may
differ  materially from  those
conveyed   in  such   forward-
looking  statements. Important
factors   that   could   cause
actual   results   to   differ
materially      from       the
expectations reflected in  the
forward-looking statements  in
this  Form 10-Q include, among
others,     the    pace     of
technological   change,    the
Company's  ability  to  manage
growth  and attract and retain
employees,  general   business
and economic conditions in the
Company's  operating  regions,
and   competitive  and   other
factors,  all  as  more  fully
described   in  the  Company's
Report  on Form 10-K  for  the
year  ended May 31, 1998 under
Management's  Discussion   and
Analysis      of     Financial
Condition   and   Results   of
Operations        "Assumptions
Underlying  Certain   Forward-
Looking Statements and Factors
that    May   Affect    Future
Results"  and  elsewhere  from
time  to time in the Company's
other   SEC   reports.    Such
forward-looking     statements

- -------------------------------------------------------------
                               Page 21


<PAGE>

                  TECHNOLOGY SOLUTIONS COMPANY
                                
                   PART II.  OTHER INFORMATION
                                
                                
ITEM 4--SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
        TSC's 1998 Annual Meeting of Stockholders (the
        "Annual Meeting") was held on October 1, 1998.
        Represented at the Annual Meeting, either in person
        or by proxy, were 33,318,408 voting shares. The
        following actions were taken by a vote of TSC's
        stockholders at the Annual Meeting:

         1.Messrs. John T. Kohler and Michael R. Zucchini were
           elected to serve as members of TSC's Board of Directors receiving
           33,185,368 and 33,183,447 votes in favor of election,
           respectively, and 133,040 and 134,961 votes withheld,
           respectively.  There were no votes against, abstentions or broker
           non-votes with respect to the election of any nominee named
           above.  In addition, the terms of office for Messrs. Murray,
           Oresman and Caldiero continue until the 1999 Annual Meeting, and
           Messrs. Purcell and Waltrip continue until the 2000 Annual
           Meeting.

         2.The amendment to TSC's Certificate of Incorporation to
           increase the number of authorized shares of Common Stock from
           50,000,000 to 100,000,000 was ratified: 31,577,088 votes were
           cast for the ratification; 1,724,253 votes were cast against the
           ratification and there were 17,067 votes abstained. There were no
           votes withheld or broker non-votes.

         3.The appointment of PricewaterhouseCoopers LLP as
           independent auditors for TSC for its fiscal year ending May 31,
           1999 was ratified: 33,301,593 votes were cast for the
           ratification; 8,929 votes were cast against the ratification and
           there were 7,886 votes abstained.  There were no votes withheld
           or broker non-votes.

ITEM 5--OTHER ITEMS

The 1999 Annual Meeting of Stockholders (the "1999 Annual
Meeting") will be held on Wednesday, April 28, 1999. In
order for a stockholder proposal or nomination to be
properly presented at the 1999 Annual Meeting, the
stockholder proponent must comply with the relevant notice
requirements contained in the Company's By-laws. These
requirements relate to both the timing and content of the
notice.

The date of the 1999 Annual Meeting has been changed by more
than 30 calendar days from the anniversary of the 1998
Annual Meeting of Stockholders, which was held on October 1,
1998, to reflect a change in the Company's fiscal-year end
date from the thirty-first day of May in each year to the
thirty-first day of December in each year. As a result,
pursuant to the Company's By-laws, written notice of a
stockholder proposal or nomination must be delivered to the
Secretary of the Company not later than the close of
business on January 22, 1999. Reference is made to Sections
1.11 and 1.12 of the By-laws for the requirements as to the
information relating to the proponent and the proposal that
must be included in any such notice.

In addition, any stockholder proposal made in accordance
with the provisions of the Company's By-laws described above
that is intended to be included in the Company's proxy
statement for the 1999 Annual Meeting must comply with
certain rules and regulations promulgated by the United States Securities
and Exchange Commission. Those rules and regulations must be
complied with within a reasonable time before the Company begins to
print and mail its proxy materials for that meeting.
If a stockholder proposal is properly presented at the 1999
Annual Meeting in accordance with the requirements described
above and is not included in the Company's proxy statement
for that meeting, the proxy holders appointed by the Company
may exercise discretionary authority if, in its proxy
statement, the Company advises stockholders on the nature of
the proposal and how the proxy holders appointed by the
Company intend to vote on the proposal, unless the
stockholder submitting such proposal satisfies certain
requirements of the United States Securities and Exchange Commission,
including the mailing of a separate proxy statement to the
Company's stockholders.

- -------------------------------------------------------------------------
                         Page 22


ITEM 6--EXHIBITS AND REPORT ON FORM 8-K
     (a) Exhibit
         Exhibit 27
     (b) Three reports on Form 8-K were filed during the quarter
         ended November 30, 1998. The first Report on Form 8-K was dated
         September 4, 1998. This report contained information reported
         under Item 5 related to the approval by the Compensation
         Committee of the Board of Directors to reprice those stock
         options (the "Option Repricing") issued under the Technology
         Solutions Company 1996 Stock Incentive Plan that have an exercise
         price above $10.875, the closing price of the Company's Common Stock 
         on September 4, 1998 (the "Underwater Options").
         The Option Repricing applies to Underwater
         Options to the extent the holders thereof elect to include
         Underwater Options held by them in the Option Repricing. The
         second Report on Form 8-K was dated October 29, 1998. This report
         contained information reported under Item 5 related to the
         Company's Board of Directors' approval of a Rights Agreement and
         a number of amendments to the Company's By-laws.  The third
         report on Form 8-K was dated November 22, 1998. This report
         contained information reported under Item 5 related to the
         Company's Board of Directors' approval of a stock repurchase
         program. It also included under Item 8 the approval by The
         Board of Directors of a change in the fiscal year of the Company.
        
         All other items in Part II are either not applicable
         to the Company during the quarter ended November 30,
         1998, the answer is negative, or a response has been
         previously reported and an additional report of  the
         information  is  not  required,  pursuant   to   the
         instructions to Part II.
        
- -----------------------------------------------------------   
                                 Page 23



<PAGE>



                           SIGNATURES
                                
                                
                                
Pursuant  to  the  requirements of Section 13  or  15(d)  of  the
Securities  Exchange Act of 1934, the Registrant has duly  caused
this  report  to  be  signed on its behalf  by  the  undersigned,
thereunto duly authorized on the 13th day of January 1999.

                            TECHNOLOGY SOLUTIONS COMPANY





Date:  January 13, 1999     By:    /s/ TIMOTHY P. DIMOND
                                   ---------------------
                                      Timothy P. Dimond
                                   Chief Accounting Officer














- ---------------------------------------------------------------
                                
                          Page 24      



<PAGE>
                  TECHNOLOGY SOLUTIONS COMPANY
                                
                                
                                
                                
                          EXHIBIT INDEX
                                



EXHIBIT
 NUMBER  DESCRIPTION
- -------  -------------
  3(i)   Restated Certificate of Incorporation of
          Technology Solutions Company

  10     Promissory Note of Kelly D. Conway

  27     Financial Data Schedule










- --------------------------------------------------------------------
                                Page 25




                                                         
                                              EXHIBIT  3(i)
                                                            
                              
            RESTATED CERTIFICATE OF INCORPORATION
                              
                             OF
                              
                TECHNOLOGY SOLUTIONS COMPANY
                              
                  _________________________
                              
               Pursuant to Section 245 of the
      General Corporation Law of the State of Delaware
                 __________________________
                              


          TECHNOLOGY SOLUTIONS COMPANY, a corporation
organized and existing under and by virtue of the General
Corporation Law of the State of Delaware (the
"Corporation"), DOES HEREBY CERTIFY:

     1.  The name of the Corporation is Technology Solutions
Company.  The Corporation was originally incorporated under
the name Technology Solution Company.

     2.  The original Certificate of Incorporation of the
Corporation was filed with the Secretary of State of
Delaware on May 27, 1988.  The original Certificate of
Incorporation has heretofore been amended and supplemented.

     3.  This Restated Certificate of Incorporation restates
and integrates, but does not further amend, the Certificate
of Incorporation as heretofore in effect, and there is no
discrepancy between those provisions and the provisions of
this Restated Certificate of Incorporation.   This Restated
Certificate of Incorporation has been adopted by the Board
of Directors of the Corporation in the manner prescribed by
Section 245 of the General Corporation Law of the State of
Delaware, and is as follows:

     FIRST:    The name of the Corporation is Technology
Solutions Company.

     SECOND:   The address of the Corporation's registered
office in the State of Delaware is Corporation Trust Center,
1209 Orange Street, in the City of Wilmington, County of New
Castle.  The name of the Corporation's registered agent at
such address is The Corporation Trust Company.

     THIRD:    The purpose of the Corporation is to engage
in any lawful act or activity for which corporations may be
organized under the General Corporation Law of Delaware.



                             -1-

<PAGE>

     FOURTH:   The total number of shares of all classes
which the Corporation shall have authority to issue equals
110,000,000, itemized by classes, par value of shares, and
series, if any, within a class as follows:

       (a)  10,000,000 preferred shares, par value $.01 per
          share (the "Preferred Stock"), to be issued in
          series.
               
       (b)  100,000,000 common shares, par value $.01 per
          share (the "Common Stock").

The powers, preferences and rights, and the qualifications,
limitations or restrictions of the Common Stock relative to
the Preferred Stock are as set forth in Articles FIFTH
through EIGHTH.

     FIFTH:    A.   The Preferred Stock may be issued from
time to time in one or more series and with such designation
for each such series as shall be stated and expressed in the
resolution or resolutions providing for the issue of each
such series adopted by the Board of Directors.  The Board of
Directors in any such resolution or resolutions is expressly
authorized to state and express for each such series:

           (i) The voting powers, if any, of the holders of
               stock of such series;
               
          (ii) The rate per annum and the times and
               conditions at which the holders of stock of
               such series shall be entitled to receive
               dividends, and whether such dividends shall
               be cumulative or non-cumulative and if
               cumulative the terms upon which such
               dividends shall be cumulative;
               
         (iii) The price or prices and the time or
               times at and the manner in which the stock of
               such series shall be redeemable;
               
          (iv) The right to which the holders of the
               shares of stock of such series shall be
               entitled upon any voluntary or involuntary
               liquidation, dissolution or winding up of the
               Corporation;
               
           (v) The terms, if any, upon which shares of stock
               of such series shall be convertible into, or
               exchangeable for, shares of stock of any
               other class or classes or of any other series
               of the same or any other class or classes,
               including the price or prices or the rate or
               rates of conversion or exchange and the terms
               of adjustment, if any; and
               
          (vi) Any other designations, preferences and
               relative, participating, optional or other
               special rights, and qualifications,
               limitations or restrictions thereof so far as
               they are not inconsistent with the provisions


                                 -2-



<PAGE>


               of this Restated Certificate of Incorporation
               and to the full extent now or hereafter
               permitted by the laws of Delaware.

          B.   All shares of the Preferred Stock of any one series
shall be identical to each other in all respects, except
that shares of any one series at different times may differ
as to the dates from which dividends thereon, if cumulative,
shall be cumulative.

          C.   Series A Junior Participating Preferred Stock
               
          Section 1.  Designation and Amount.  The shares of
such series shall be designated as "Series A Junior
Participating Preferred Stock" and the number of shares
constituting such series shall be 1,000,000.

          Section 2.  Dividends and Distributions.

          (A)  Subject to the prior and superior rights of
the holders of any shares of any series of Preferred Stock
ranking prior and superior to the shares of Series A
Preferred Stock with respect to dividends, the holders of
shares of Series A Preferred Stock shall be entitled to
receive, when, as and if declared by the Board of Directors
out of funds legally available for the purpose, quarterly
dividends payable in cash on the first business day of
January, April, July and October in each year (each such
date being referred to herein as a "Quarterly Dividend
Payment Date"), commencing on the first Quarterly Dividend
Payment Date after the first issuance of a share or fraction
of a share of Series A Preferred Stock, in an amount per
share (rounded to the nearest cent) equal to the greater of
(a) $.01 or (b) subject to the provision for adjustment
hereinafter set forth, 100 times the aggregate per share
amount of all cash dividends, and 100 times the aggregate
per share amount (payable in kind) of all non-cash dividends
or other distributions other than a dividend payable in
shares of Common Stock or a subdivision of the outstanding
shares of Common Stock (by reclassification or otherwise),
declared on the Common Stock since the immediately preceding
Quarterly Dividend Payment Date, or, with respect to the
first Quarterly Dividend Payment Date, since the first
issuance of any share or fraction of a share of Series A
Preferred Stock.  In the event the Corporation shall at any
time after October 29, 1998 (the "Rights Declaration Date")
(i) declare any dividend on Common Stock payable in shares
of Common Stock, (ii) subdivide the outstanding Common
Stock, or (iii) combine the outstanding Common Stock into a
smaller number of shares, then in each case the amount to
which holders of shares of Series A Preferred Stock were
entitled immediately prior to such event under clause (b) of
the preceding sentence shall be adjusted by multiplying such
amount by a fraction the numerator of which is the number of
shares of Common Stock outstanding immediately after such
event and the denominator of which is the number of shares
of Common Stock that were outstanding immediately prior to
such event.

          (B)  The Corporation shall declare a dividend or
distribution on the Series A Preferred Stock as provided in
paragraph (A) above immediately after it declares a dividend
or distribution on the Common Stock (other than a dividend

                         -3-


<PAGE>



payable in shares of Common Stock); provided, however, that,
in the event no dividend or distribution shall have been
declared on the Common Stock during the period between any
Quarterly Dividend Payment Date and the next subsequent
Quarterly Dividend Payment Date, subject to the prior and
superior rights of the holders of any shares of any series
of Preferred Stock ranking prior to and superior to the
shares of Series A Preferred Stock with respect to
dividends, a dividend of $.01 per share on the Series A
Preferred Stock shall nevertheless by payable on such
subsequent Quarterly Dividend Payment Date.

          (C)  Dividends shall begin to accrue and be
cumulative on outstanding shares of Series A Preferred Stock
from the Quarterly Dividend Payment Date next preceding the
date of issue of such shares of Series A Preferred Stock,
unless the date of issue of such shares is prior to the
record date for the first Quarterly Dividend Payment Date,
in which case dividends on such shares shall begin to accrue
from the date of issue of such shares, or unless the date of
issue is a Quarterly Dividend Payment Date or is a date
after the record date for the determination of holders of
shares of Series A Preferred Stock entitled to receive a
quarterly dividend and before such Quarterly Dividend
Payment Date, in either of which events such dividends shall
begin to accrue and be cumulative from such Quarterly
Dividend Payment Date.  Accrued but unpaid dividends shall
not bear interest.  Dividends paid on the shares of Series A
Preferred Stock in an amount less than the total amount of
such dividends at the time accrued and payable on such
shares shall be allocated pro rata on a share-by-share basis
among all such shares at the time outstanding.  The Board of
Directors may fix a record date for the determination of
holders of shares of Series A Preferred Stock entitled to
receive payment of a dividend or distribution declared
thereon, which record date shall be no more than 60 days
prior to the date fixed for the payment thereof.

          Section 3.  Voting Rights.

          The holders of shares of Series A Preferred Stock
shall have the following voting rights:

          (A)  Subject to the provision for adjustment
hereinafter set forth, each share of Series A Preferred
Stock shall entitle the holder thereof to 100 votes on all
matters submitted to a vote of the stockholders of the
Corporation.  In the event the Corporation shall at any time
after the Rights Declaration Date (i) declare any dividend
on Common Stock payable in shares of Common Stock, (ii)
subdivide the outstanding Common Stock, or (iii) combine the
outstanding Common Stock into a smaller number of shares,
then in each such case the number of votes per share to
which holders of shares of Series A Preferred Stock were
entitled immediately prior to such event shall be adjusted
by multiplying such number by a fraction the numerator of
which is the number of shares of Common Stock outstanding
immediately after such event and the denominator of which is
the number of shares of Common Stock that were outstanding
immediately prior to such event.

          (B)  Except as otherwise provided herein or by
law, the holders of shares of Series A Preferred Stock and

                        -4-

<PAGE>


the holders of shares of Common Stock shall vote
collectively as one class on all matters submitted to a vote
of stockholders of the Corporation.

          (C)  (i) If at any time dividends on any Series A
     Preferred Stock shall be in arrears in an amount equal
     to six (6) quarterly dividends thereon, the occurrence
     of such contingency shall mark the beginning of a
     period (herein called a "default period") which shall
     extend until such time when all accrued and unpaid
     dividends for all previous quarterly dividend periods
     and for the current quarterly dividend period on all
     shares of Series A Preferred Stock then outstanding
     shall have been declared and paid or set apart for
     payment.  During each default period, all holders of
     Preferred Stock (including holders of the Series A
     Preferred Stock) with dividends in arrears in an amount
     equal to six (6) quarterly dividends thereon, voting as
     a class, irrespective of series, shall have the right
     to elect two (2) Directors.

          (ii)  During any default period, such voting right
     of the holders of Series A Preferred Stock may be
     exercised initially at a special meeting called
     pursuant to subparagraph (iii) of this Section 3(C) or
     at any annual meeting of stockholders, and thereafter
     at annual meetings of stockholders, provided that such
     voting right shall not be exercised unless the holders
     of ten percent (10%) in number of shares of Preferred
     Stock outstanding shall be present in person or by
     proxy.  The absence of a quorum of the holders of
     Common Stock shall not affect the exercise by the
     holders of Preferred Stock of such voting rights.  At
     any meeting at which the holders of Preferred Stock
     shall exercise such voting right initially during an
     existing default period, they shall have the right,
     voting as a class, to elect Directors to fill such
     vacancies, if any, in the Board of Directors as may
     then exist up to two (2) Directors or, if such right is
     exercised at an annual meeting, to elect two (2)
     Directors.  If the number which may be so elected at
     any special meeting does not amount to the required
     number, the holders of the Preferred Stock shall have
     the right to make such increase in the number of
     Directors as shall be necessary to permit the election
     by them of the required number.  After the holders of
     the Preferred Stock shall have exercised their right to
     elect Directors in any default period and during the
     continuance of such period, the number of Directors
     shall not be increased or decreased except by vote of
     the holders of Preferred Stock as herein provided or
     pursuant to the rights of any equity securities ranking
     senior to or pari passu with the Series A Preferred
     Stock.

          (iii)  Unless the holders of Preferred Stock
     shall, during an existing default period, have
     previously exercised their right to elect Directors,
     the Board of Directors may order, or any stockholder or
     stockholders owning in the aggregate not less than ten
     percent (10%) of the total number of shares of
     Preferred Stock outstanding, irrespective of series,
     may request, the calling of special meeting of the
     holders of Preferred Stock, which meeting shall
     thereupon be called by the Chairman of the Board, the
     President, a Vice President or the Secretary of the
     Corporation.  Notice of such meeting and of any annual
     meeting at which holders of Preferred Stock are
     entitled to vote pursuant to this paragraph (C)(iii)

                              -5-

     <PAGE>

     shall be given to each holder of record of Preferred
     Stock by mailing a copy of such notice to him or her at
     his or her last address as the same appears on the
     books of the Corporation.  Such meeting shall be called
     for a time not earlier than 10 days and not later than
     50 days after such order or request, or in default of
     the calling of such meeting within 50 days after such
     order or request, such meeting may be called on similar
     notice by any stockholder or stockholders owning in the
     aggregate not less than ten percent (10%) of the total
     number of shares of Preferred Stock outstanding.
     Notwithstanding the provisions of this paragraph
     (C)(iii), no such special meeting shall be called
     during the period within 50 days immediately preceding
     the date fixed for the next annual meeting of the
     stockholders.

          (iv)  In any default period, the holders of Common
     Stock, and, if applicable, other classes of capital
     stock of the Corporation, shall continue to be entitled
     to elect the whole number of Directors until the
     holders of Preferred Stock shall have exercised their
     right to elect two (2) Directors voting as a class,
     after the exercise of which right (x) the Directors so
     elected by the holders of Preferred Stock shall
     continue in office until their successors shall have
     been elected by such holders or until the expiration of
     the default period, and (y) any vacancy in the Board of
     Directors may (except as provided in paragraph (C)(ii)
     of this Section 3) be filled by vote of a majority of
     the remaining Directors theretofore elected by the
     holders of the class of capital stock which elected the
     Director whose office shall have become vacant.
     References in this paragraph (C) to Directors elected
     by the holders of a particular class of stock shall
     include Directors appointed by such Directors to fill
     vacancies as provided in clause (y) of the foregoing
     sentence.
          
          (v) Immediately upon the expiration of a default
     period, (x) the right of the holders of Preferred Stock
     as a class to elect Directors shall cease, (y) the term
     of any Directors elected by the holders of Preferred
     Stock as a class shall terminate, and (z) the number of
     Directors shall be such number as may be provided for
     in the certificate of incorporation or by-laws
     irrespective of any increase made pursuant to the
     provisions of paragraph (C)(ii) of this Section 3 (such
     number being subject, however, to change thereafter in
     any manner provided by law or in the certificate of
     incorporation or by-laws).  Any vacancies in the Board
     of Directors effected by the provisions of clauses (y)
     and (z) in the preceding sentence may be filled by a
     majority of the remaining Directors.

          (D) Except as set forth herein, holders of Series
A Preferred Stock shall have no special voting rights and
their consent shall not be required (except to the extent
they are entitled to vote with holders of Common Stock as
set forth herein) for taking any corporate action.

                           -6-
          
<PAGE>          
          
          Section 4.  Certain Restrictions.

          (A)  Whenever quarterly dividends or other
dividends or distributions payable on the Series A Preferred
Stock as provided in Section 2 are in arrears, thereafter
and until all accrued and unpaid dividends and
distributions, whether or not declared, on shares of Series
A Preferred Stock outstanding shall have been paid in full,
the Corporation shall not:

          (i)  declare or pay dividends on, make any
     other distributions on, or redeem or purchase or
     otherwise acquire for consideration any shares of
     capital stock ranking junior (either as to
     dividends or upon liquidation, dissolution or
     winding up) to the Series A Preferred Stock;

         (ii)  declare or pay dividends on or make any
     other distributions on any shares of stock ranking
     on a parity (either as to dividends or upon
     liquidation, dissolution or winding up) with the
     Series A Preferred Stock, except dividends paid
     ratably on the Series A Preferred Stock and all
     such parity stock on which dividends are payable
     or in arrears in proportion to the total amounts
     to which the holders of all such shares are then
     entitled;

        (iii)  redeem or purchase or otherwise
     acquire for consideration shares of any capital
     stock ranking on a parity (either as to dividends
     or upon liquidation, dissolution or winding up)
     with the Series A Preferred Stock, provided that
     the Corporation may at any time redeem, purchase
     or otherwise acquire shares of any such parity
     stock in exchange for shares of any capital stock
     of the Corporation ranking junior (either as to
     dividends or upon dissolution, liquidation or
     winding up) to the Series A Preferred Stock; or

         (iv)  purchase or otherwise acquire for
     consideration any shares of Series A Preferred
     Stock, or any shares of capital stock ranking on a
     parity with the Series A Preferred Stock, except
     in accordance with a purchase offer made in
     writing or by publication (as determined by the
     Board of Directors) to all holders of such shares
     upon such terms as the Board of Directors, after
     consideration of the respective annual dividend
     rates and other relative rights and preferences of
     the respective series and classes, shall determine
     in good faith will result in fair and equitable
     treatment among the respective series or classes.

          (B)  The Corporation shall not permit any
subsidiary of the Corporation to purchase or otherwise
acquire for consideration any shares of stock of the
Corporation unless the Corporation could, under paragraph
(A) of this Section 4, purchase or otherwise acquire such
shares at such time and in such manner.

                         -7-

<PAGE>
          
          Section 5.  Reacquired Shares.
          
          Any shares of Series A Preferred Stock purchased
or otherwise acquired by the Corporation in any manner
whatsoever shall be retired and cancelled promptly after the
acquisition thereof.  All such shares shall upon their
cancellation become authorized but unissued shares of
Preferred Stock and may be reissued as part of a new series
of Preferred Stock to be created by resolution or
resolutions of the Board of Directors, subject to the
conditions and restrictions on issuance set forth herein.

          Section 6.  Liquidation, Dissolution or Winding Up.

          (A)  Upon any liquidation (voluntary or
otherwise), dissolution or winding up of the Corporation, no
distribution shall be made to the holders of shares of
capital stock ranking junior (either as to dividends or upon
liquidation, dissolution or winding up) to the Series A
Preferred Stock unless, prior thereto, the holders of shares
of Series A Preferred Stock shall have received $100 per
share, plus an amount equal to accrued and unpaid dividends
and distributions thereon, whether or not declared, to the
date of such payment (the "Series A Liquidation
Preference").  Following the payment of the full amount of
the Series A Liquidation Preference, no additional
distributions shall be made to the holders of shares of
Series A Preferred Stock unless, prior thereto, the holders
of shares of Common Stock shall have received an amount per
share (the "Common Adjustment") equal to the quotient
obtained by dividing (i) the Series A Liquidation Preference
by (ii) 100 (as appropriately adjusted as set forth in
subparagraph (C) below to reflect such events as stock
splits, stock dividends and recapitalizations with respect
to the Common Stock) (such number in clause (ii), the
"Adjustment Number").  Following the payment of the full
amount of the Series A Liquidation Preference and the Common
Adjustment in respect of all outstanding shares of Series A
Preferred Stock and Common Stock, respectively, and the
payment of liquidation preferences of all other shares of
capital stock which rank prior to or on a parity with Series
A Preferred Stock, holders of Series A Preferred Stock and
holders of shares of Common Stock shall receive their
ratable and proportionate share of the remaining assets to
be distributed in the ratio of the Adjustment Number to 1
with respect to such Preferred Stock and Common Stock, on a
per share basis, respectively.

          (B)  In the event, however, that there are not
sufficient assets available to permit payment in full of the
Series A Liquidation Preference and the liquidation
preferences of all other series of Preferred Stock, if any,
which rank on a parity with the Series A Preferred Stock,
then such remaining assets shall be distributed ratably to
the holders of such parity shares in proportion to their
respective liquidation preferences.  In the event, however,
that there are not sufficient assets available to permit
payment in full of the Common Adjustment, then such
remaining assets shall be distributed ratably to the holders
of Common Stock.

          (C)  In the event the Corporation shall at any
time after the Rights Declaration Date (i) declare any
dividend on Common Stock payable in shares of Common Stock,
(ii) subdivide the outstanding Common Stock, or (iii)combine the

                             -8-

<PAGE>

outstanding Common Stock into a smaller number
of shares, then in each such case the Adjustment Number in
effect immediately prior to such event shall be adjusted by
multiplying such Adjustment Number by a fraction the
numerator of which is the number of shares of Common Stock
outstanding immediately after such event and the denominator
of which is the number of shares of Common Stock that were
outstanding immediately prior to such event.

          Section 7.  Consolidation, Merger, etc.

          In case the Corporation shall enter into any
consolidation, merger, combination or other transaction in
which the shares of Common Stock are exchanged for or
changed into other stock or securities, cash and/or any
other property, then in any such case the shares of Series A
Preferred Stock shall at the same time be similarly
exchanged or changed into an amount per share (subject to
the provision for adjustment hereinafter set forth) equal to
100 times the aggregate amount of capital stock, securities,
cash and/or any other property (payable in kind), as the
case may be, for which or into which each share of Common
Stock is exchanged or changed.  In the event the Corporation
shall at any time after the Rights Declaration Date (i)
declare any dividend on Common Stock payable in shares of
Common Stock, (ii) subdivide the outstanding Common Stock,
or (iii) combine the outstanding Common Stock into a smaller
number of shares, then in each such case the amount set
forth in the preceding sentence with respect to the exchange
or change of shares of Series A Preferred Stock shall be
adjusted by multiplying such amount by a fraction the
numerator of which is the number of shares of Common Stock
outstanding immediately after such event and the denominator
of which is the number of shares of Common Stock that were
outstanding immediately prior to such event.
          
          Section 8.  No Redemption.

          The shares of Series A Preferred Stock shall not
be redeemable.

          Section 9.  Ranking.

          The Series A Preferred Stock shall rank junior to
all other series of the Corporation's Preferred Stock as to
the payment of dividends and the distribution of assets,
whether or not upon the dissolution, liquidation or winding
up of the Corporation, unless the terms of any such series
shall provide otherwise.

          Section 10.  Amendment.

          This Restated Certificate of Incorporation shall
not be amended in any manner which would materially alter or
change the powers, preferences or special rights of the
Series A Preferred Stock so as to affect them adversely
without the affirmative vote of the holders of a majority of
the outstanding shares of Series A Preferred Stock, voting
separately as a class.
                            -9-
<PAGE>

          Section 11.  Fractional Shares.

          Series A Preferred Stock may be issued in
fractions of a share which shall entitle the holder, in
proportion to such holder's fractional shares, to exercise
voting rights, receive dividends, participate in
distributions and to have the benefit of all other rights of
holders of Series A Preferred Stock.

     SIXTH:    Each share of Common Stock shall entitle the
holder thereof to one vote, in person, by proxy or by
written consent, at any and all meetings of the stockholders
of the Corporation on all propositions before such meetings.

     SEVENTH:  Subject to the rights of the holders of
Preferred Stock, if any, the holders of Common Stock shall
be entitled to dividends when and as the same shall be
declared by the Board of Directors of the Corporation and as
may be permitted by law.

     EIGHTH:   In the event of any liquidation, dissolution
or winding up of the Corporation, whether voluntary or
involuntary (sometimes referred to herein as liquidation),
after payment or provision for payment of the debts and
other liabilities of the Corporation and the preferential
amounts to which the holders of any outstanding Preferred
Stock now or hereafter authorized shall be entitled upon
liquidation, the holders of Common Stock shall be entitled
to share ratably in the remaining assets of the Corporation.

     NINTH:    In furtherance and not in limitation of the
powers conferred by statute, the Board of Directors is
expressly authorized to make, alter or repeal the By-Laws of
the Corporation, subject to any specific limitation on such
power provided by any By-Laws adopted by the stockholders.

     TENTH:    Elections of directors need not be by written
ballot unless the By-Laws of the Corporation so provide.

     ELEVENTH: The Corporation is to have perpetual
existence.

     TWELVTH:  The Corporation reserves the right to amend,
alter, change or repeal any provision contained in this
Restated Certificate of Incorporation, in the manner now or
hereafter prescribed by statute, and all rights conferred
upon the stockholders herein are granted subject to this
reservation.

     THIRTEENTH:  A.  A director of the Corporation shall
not be personally liable to the Corporation or its
stockholders for monetary damages for breach of fiduciary
duty as a director, except for liability (i) for any breach
of the director's duty of loyalty to the Corporation or its
stockholders, (ii) for acts or omissions not in good faith
or which involve intentional misconduct or a knowing
violation of law, (iii) under Section 174 of the General
Corporation Law of the State of Delaware, or (iv) for any
transaction from which the director derived an improper
personal benefit.  If the General Corporation Law of the
State of Delaware is amended to authorize corporate action
further eliminating or limiting the personal liability of

                            -10-
<PAGE>

directors, then the liability of a director of the
Corporation shall be eliminated or limited to the fullest
extent permitted by the General Corporation Law of the State
of Delaware, as so amended.  Any repeal or modification of
this Section A by the stockholders of the Corporation shall
not adversely affect any right or protection of a director
of the Corporation existing at the time of such repeal or
modification.

          B.  (1)   Each person who was or is made a party
or is threatened to be made a party to or is involved in any
action, suit or proceeding, whether civil, criminal,
administrative or investigative (hereinafter a
"proceeding"), by reason of the fact that he or she or a
person of whom he or she is the legal representative is or
was a director, officer or employee of the Corporation or is
or was serving at the request of the Corporation as a
director, officer, employee or agent of another corporation
or of a partnership, joint venture, trust or other
enterprise, including service with respect to employee
benefit plans, whether the basis of such proceeding is
alleged action in an official capacity as a director,
officer, employee or agent or in any other capacity while
serving as a director, officer, employee or agent, shall be
indemnified and held harmless by the Corporation to the
fullest extent authorized by the General Corporation Law of
the State of Delaware as the same exists or may hereafter be
amended (but, in the case of any such amendment, only to the
extent that such amendment permits the Corporation to
provide broader indemnification rights than said law
permitted the Corporation to provide prior to such
amendment), against all expense, liability and loss
(including attorneys' fees, judgments, fines, ERISA excise
taxes or penalties and amounts paid or to be paid in
settlement) reasonably incurred or suffered by such person
in connection therewith and such indemnification shall
continue as to a person who has ceased to be a director,
officer, employee or agent and shall inure to the benefit of
his or her heirs, executors and administrators; provided,
however, that except as provided in paragraph (2) of this
Section B with respect to proceedings seeking to enforce
rights to indemnification, the Corporation shall indemnify
any such person seeking indemnification in connection with a
proceeding (or part thereof) initiated by such person only
if such proceeding (or part thereof) was authorized by the
Board of Directors of the Corporation.  The right to
indemnification conferred in this Section B shall be a
contract right and shall include the right to be paid by the
Corporation the expenses incurred in defending any such
proceeding in advance of its final disposition; provided,
however, that if the General Corporation Law of the State of
Delaware requires, the payment of such expenses incurred by
a director or officer in his or her capacity as a director
or officer (and not in any other capacity in which service
was or is rendered by such person while a director or
officer, including, without limitation, service to an
employee benefit plan) in advance of the final disposition
of a proceeding, shall be made only upon delivery to the
Corporation of an undertaking by or on behalf of such
director or officer, to repay all amounts so advanced if it
shall ultimately be determined that such director or officer
is not entitled to be indemnified under this Section B or
otherwise.

          (2)  If a claim under paragraph (1) of this
Section B is not paid in full by the Corporation within
thirty days after a written claim has been received by the
Corporation, the claimant may at any time thereafter bring
                          -11-
<PAGE>

suit against the Corporation to recover the unpaid amount of
the claim and, if successful in whole or in part, the
claimant shall be entitled to be paid also the expense of
prosecuting such claim.  It shall be a defense to any such
action (other than an action brought to enforce a claim for
expenses incurred in defending any proceeding in advance of
its final disposition where the required undertaking, if any
is required, has been tendered to the Corporation) that the
claimant has not met the standards of conduct which make it
permissible under the General Corporation Law of the State
of Delaware for the Corporation to indemnify the claimant
for the amount claimed, but the burden of proving such
defense shall be on the Corporation.  Neither the failure of
the Corporation (including its Board of Directors,
independent legal counsel or stockholders) to have made a
determination prior to the commencement of such action that
indemnification of the claimant is proper in the
circumstances because he or she has met the applicable
standard of conduct set forth in the General Corporation Law
of the State of Delaware, nor an actual determination by the
Corporation (including its Board of Directors, independent
legal counsel or stockholders) that the claimant has not met
such applicable standard of conduct, shall be a defense to
the action or create a presumption that the claimant has not
met the applicable standard of conduct.

          (3)  The right to indemnification and the payment
of expenses incurred in defending a proceeding in advance of
its final disposition conferred in this Section B shall not
be exclusive of any other right which any person may have or
hereafter acquire under any statute, provision of the
Certificate of Incorporation, By-Law, agreement, vote of
stockholders or disinterested directors or otherwise.

          (4)  The Corporation may maintain insurance, at
its expense, to protect itself and any director, officer,
employee or agent of the Corporation or another corporation,
partnership, joint venture, trust or other enterprise
against any expense, liability or loss, whether or not the
Corporation would have the power to indemnify such person
against such expense, liability or loss under the General
Corporation Law of the State of Delaware.

          (5)  The Corporation may, to the extent authorized
from time to time by the Board of Directors, grant rights to
indemnification, and rights to be paid by the Corporation
the expenses incurred in defending any proceeding in advance
of its final disposition, to any agent of the Corporation to
the fullest extent of the provisions of this Section B with
respect to the indemnification and advancement of expenses
of directors, officers and employees of the Corporation.

                          -12-

<PAGE>

          IN WITNESS WHEREOF, said TECHNOLOGY SOLUTIONS
COMPANY has caused this certificate to be signed by John T.
Kohler, its President and Chief Executive Officer, and
attested to by Paul R. Peterson, its Secretary and General
Counsel, this 16th day of December, 1998.


                         TECHNOLOGY SOLUTIONS COMPANY



                         By:       /s/ John T. Kohler
                                       John T. Kohler
                      esident and Chief Executive Officer


(Corporate Seal)

Attest:




/s/ Paul R. Peterson
Paul R. Peterson
Secretary and General Counsel


                                  -13-



                            
                              
                                                EXHIBIT 10
                                                            
                                                            
                       PROMISSORY NOTE
                              
                              
U.S. $1,200,000.00                        November 12, 1998


       FOR   VALUE  RECEIVED,  the  undersigned,  Kelly   D.
Conway,  of 950 Woodbind Place, Lake Forest, Illinois  60045
("Borrower"), hereby unconditionally promises to pay to  the
order   of   TECHNOLOGY   SOLUTIONS  COMPANY,   a   Delaware
Corporation ("Lender"), having its principal office  at  205
North  Michigan Avenue, Chicago, Illinois 60601,  in  lawful
money  of  the  United States of America and in  immediately
available  funds,  the  principal sum  of  ONE  MILLION  TWO
HUNDRED  THOUSAND  DOLLARS  AND  NO  CENTS  ($1,200,000.00),
together with interest on the principal and accrued interest
balance  from time to time outstanding at the rate  of  FOUR
AND  FIFTY-ONE HUNDREDTHS percent (4.51%) per annum from the
date  hereof until payment in full on November 12, 2003 (the
"Payment  Date")  in accordance with this  Promissory  Note;
provided, however, that:

       (i)  if Borrower has been employed by Lender, or  any
parent or subsidiary company of Lender, from the date hereof
through   and  including  November  12,  1999  (the   "First
Anniversary  Date"),  then  the  amount  of  three   hundred
thousand  dollars  ($300,000.00)  of  outstanding  principal
indebtedness, plus interest accrued on such amount, shall be
discharged and forgiven by Lender and shall no longer be due
and,  accordingly, Borrower shall have no further obligation
to Lender hereunder; and

       (ii) if Borrower has been employed by Lender, or  any
parent or subsidiary company of Lender, from the date hereof
through and including the twelfth day of each calendar month
following  the  First Anniversary Date, then  on  each  such
twelfth  day  of  each  calendar month following  the  First
Anniversary  Date,  up  to November 12,  2000  (the  "Second
Anniversary  Date"),  the  amount of  twenty  five  thousand
dollars  ($25,000.00) of outstanding principal indebtedness,
plus  interest  accrued on such amount, shall be  discharged
and  forgiven  by  Lender and shall no longer  be  due  and,
accordingly,  Borrower shall have no further  obligation  to
Lender hereunder; and

       (iii)  if  Borrower has been employed by  Lender,  or
any  parent or subsidiary company of Lender, from  the  date
hereof  through  and  including  the  twelfth  day  of  each
calendar  month following the Second Anniversary Date,  then
on  each  such twelfth day of each calendar month  following
the  Second Anniversary Date, up to November 12,  2001  (the
"Third  Anniversary  Date"), the amount of  twenty  thousand
dollars  ($20,000.00) of outstanding principal indebtedness,
plus  interest  accrued on such amount, shall be  discharged
and  forgiven  by  Lender and shall no longer  be  due  and,
accordingly,  Borrower shall have no further  obligation  to
Lender hereunder; and

       (iv) if Borrower has been employed by Lender, or  any
parent or subsidiary company of Lender, from the date hereof
through and including the twelfth day of each calendar month

<PAGE>

following  the  Third Anniversary Date, then  on  each  such
twelfth  day  of  each  calendar month following  the  Third
Anniversary  Date,  up  to November 12,  2002  (the  "Fourth
Anniversary  Date"), the amount of twenty  thousand  dollars
($20,000.00)  of  outstanding principal  indebtedness,  plus
interest  accrued  on such amount, shall be  discharged  and
forgiven  by  Lender  and  shall  no  longer  be  due   and,
accordingly,  Borrower shall have no further  obligation  to
Lender hereunder; and

       (v)  if Borrower has been employed by Lender, or  any
parent or subsidiary company of Lender, from the date hereof
through and including the twelfth day of each calendar month
following  the Fourth Anniversary Date, then  on  each  such
twelfth  day  of  each calendar month following  the  Fourth
Anniversary Date, up to the Payment Date, the amount of  ten
thousand   dollars  ($10,000.00)  of  outstanding  principal
indebtedness, plus interest accrued on such amount, shall be
discharged and forgiven by Lender and shall no longer be due
and,  accordingly, Borrower shall have no further obligation
to Lender hereunder.

       (vi) if Borrower has been employed by Lender, or  any
parent or subsidiary company of Lender, from the date hereof
through  and  including the Payment Date, then any  and  all
amounts  of remaining outstanding interest accrued hereunder
shall  be  discharged and forgiven by Lender  and  shall  no
longer  be  due  and, accordingly, Borrower  shall  have  no
further obligation to Lender hereunder.

       Borrower,  however, shall be responsible  for  income
tax  on  the principal plus interest, if and when  they  are
recognized as income, which shall be withheld by Lender from
any amounts owed by Lender to Borrower, including payroll.

       Borrower  reserves the right to prepay this Note,  in
whole or in part, at any time without penalty.  In the event
of such prepayment, the amount so prepaid will be applied to
principal due and interest will be adjusted accordingly.

       All  payments  of principal and interest  under  this
Note  shall  be  made  by Borrower to  Lender,  at  Lender's
principal place of business as set forth above, or  at  such
other  place  as Lender may from time to time  designate  in
writing.

       The  occurrence or existence of one or  more  of  the
following  events  shall  constitute  an  event  of  default
("Default") under this Note: (i) the failure of Borrower  to
pay  when  due  any principal or interest due hereunder;  or
(ii)  (a) Borrower shall become generally unable to pay  his
debts  as  they  become due, or (b) Borrower shall  make  an
assignment  for  the benefit of creditors, or  (c)  Borrower
shall  call  a  meeting of creditors for the composition  of
debts,   or   (d)   a   proceeding  under  any   bankruptcy,
reorganization,    arrangement    of    debt,    insolvency,
readjustment of debt or receivership law or statute is filed
by or against Borrower, or a custodian, receiver or agent is
appointed  or authorized to take charge of any of Borrower's
properties, or Borrower takes any action to authorize any of
the foregoing; or (iii) Borrower shall no longer remain, for
any reason, an employee of Lender, or a parent or subsidiary
company  of  Lender, or (v) there shall be  entered  against
Borrower any judgment or judgments in an aggregate amount in

                           -2-

<PAGE>

excess  of $100,000, unless the amounts of such judgment  or
judgments are covered by insurance and liability under  such
insurance has been admitted by the issuer thereof.

       In  an  event  of Default, Lender may, by  notice  to
Borrower,  declare  all the indebtedness evidenced  by  this
Note  to  be, and thereupon such indebtedness shall  become,
immediately  due  and payable, without presentment,  demand,
protest  or  further notice of any kind, all  of  which  are
hereby expressly waived by Borrower; provided, however, that
if the Default specified in clause (ii) (d) in the paragraph
two  paragraphs above occurs, the indebtedness evidenced  by
this  Note  shall  automatically  become  due  and  payable,
without  presentment, demand, protest or any notice  of  any
kind, all of which are hereby expressly waived by Borrower.

       If  payment  hereunder becomes due and payable  on  a
day  which  is not a "Business Day" (as defined below),  the
due  date  thereof shall be extended to the next  succeeding
Business  Day, and interest shall be payable thereon  during
such  extension at the rate specified above. "Business  Day"
shall  mean  a  day on which banks in Chicago, Illinois  are
open for the transaction of banking business. In no case  or
event  whatsoever shall interest charged hereunder,  however
such  interest may be characterized or computed, exceed  the
highest  rate  permissible under any law which  a  court  of
competent jurisdiction shall, in a final determination, deem
applicable hereto. In the event that such a court determines
that Lender has received interest hereunder in excess of the
highest rate applicable hereto, Lender shall (i) apply  such
excess  to  any unpaid principal balance due and payable  by
Borrower hereunder to Lender; and (ii) if the amount of such
excess  exceeds  the unpaid principal and other  liabilities
due  and  payable by Borrower hereunder, Lender shall  remit
such excess to Borrower.

       Any  notice hereunder shall be sufficiently given  if
in  writing and delivered in person or mailed by first class
mail addressed as follows:

       If to Borrower:

       Kelly D. Conway
       950 Woodbine Place
       Lake Forest, Illinois  60045
       
       If to Lender:
       
       Technology Solutions Company
       205 North Michigan Avenue, Suite 1500
       Chicago, Illinois  60601
       Attention:  Senior Vice President and Chief
       Financial Officer
       
       Borrower and Lender may each designate additional  or
different addresses by notice to the other party as provided
herein.
                          -3-

<PAGE>

       Lender  shall be under no obligation to  marshal  any
assets  in  favor of Borrower in payment of any  or  all  of
Borrower's  liabilities  hereunder.   To  the  extent   that
Borrower  makes  a payment or payments to Lender,  and  such
payment  or  payments or any part thereof  are  subsequently
invalidated, declared to be fraudulent or preferential,  set
aside or required to be repaid to a trustee, receiver or any
other  party under any bankruptcy law, provincial, state  or
federal  law,  common law or equitable cause,  then  to  the
extent  of  such  recovery, the obligation  or  part  hereof
originally  intended to be satisfied shall  be  revived  and
continued  in full force and effect as if such  payment  had
not  been  made  or  such  enforcement  or  setoff  had  not
occurred.

       Any  dispute between Lender and Borrower arising  out
of,  connected  with,  related  to,  or  incidental  to  the
relationship  established between them  in  connection  with
this Note, and whether arising in contract, tort, equity, or
otherwise, shall be resolved in accordance with the internal
laws and not the conflicts of law provisions of the State of
Illinois.

       Except  as  provided  in  the immediately  succeeding
paragraph, Lender and Borrower each agree that all  disputes
between them arising out of, connected with, related to,  or
incidental to the relationship established between  them  in
connection  with this Note and whether arising in  contract,
tort,  equity, or otherwise, shall be resolved only by state
or  federal  courts  located in Cook County,  Illinois,  but
Lender and Borrower acknowledge that any appeals from  those
courts  may  have to be heard by a court located outside  of
Cook   County,  Illinois.  Borrower  waives  any   and   all
objections  that he may have to the location  of  the  court
considering the dispute.

       Borrower  agrees that Lender shall have the right  to
proceed against Borrower or his property in a court  in  any
location  to  enable Lender to enforce a judgment  or  other
court order entered in favor of Lender. Borrower agrees that
he  will  not  assert  any permissive counterclaims  in  any
proceeding brought by Lender to enforce a judgment or  other
court  order  in  favor  of  Lender.  Borrower  waives   any
objection that he may have to the location of the  court  in
which Lender has commenced a proceeding described in
this paragraph.

       Borrower waives personal service of any process  upon
him and consents that all such service of process be made by
registered  mail directed to Borrower at the address  stated
herein.

       Borrower  waives  the posting of any  bond  otherwise
required  of  Lender to enforce any judgment or other  court
order entered in favor of Lender, or to enforce this note by
specific    performance,   temporary   restraining    order,
preliminary or permanent injunction.

       Whenever possible, each provision of this Note  shall
be  interpreted in such manner as to be effective and  valid
under  applicable  law, but if any provision  of  this  Note
shall be prohibited by or invalid under applicable law, such
provision  shall  be  ineffective  to  the  extent  of  such
prohibition   or   invalidity,  without   invalidating   the

                      -4-


<PAGE>

remainder  of such provision or the remaining provisions  of
this Note. Whenever in this Note reference is made to Lender
or  Borrower, such reference shall be deemed to include,  as
applicable,  a reference to their respective successors  and
assigns,  and the provisions of this Note shall  be  binding
upon  and shall inure to the benefit of said successors  and
assigns.  Borrower's successors and assigns  shall  include,
without   limitation,  a  receiver,  receiver  and  manager,
trustee or debtor-in-possession of or for Borrower.



                              By:_____________________________
                                  Kelly D. Conway
                                  Borrower





                          -5-
       


<TABLE> <S> <C>


<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
<EXCHANGE-RATE> 1
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          MAY-31-1998
<PERIOD-START>                             SEP-01-1998
<PERIOD-END>                               NOV-30-1998
<CASH>                                          54,791
<SECURITIES>                                    27,705
<RECEIVABLES>                                   84,011
<ALLOWANCES>                                     4,751
<INVENTORY>                                          0
<CURRENT-ASSETS>                               185,387
<PP&E>                                          21,482
<DEPRECIATION>                                  12,070
<TOTAL-ASSETS>                                 220,351
<CURRENT-LIABILITIES>                           47,694
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           412
<OTHER-SE>                                     172,245
<TOTAL-LIABILITY-AND-EQUITY>                   172,657
<SALES>                                              8
<TOTAL-REVENUES>                               167,041
<CGS>                                                0
<TOTAL-COSTS>                                  154,908
<OTHER-EXPENSES>                               (1,436)
<LOSS-PROVISION>                                 2,184
<INTEREST-EXPENSE>                                  39
<INCOME-PRETAX>                                 11,346
<INCOME-TAX>                                     5,022
<INCOME-CONTINUING>                              6,324
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,324
<EPS-PRIMARY>                                      .16
<EPS-DILUTED>                                      .15
        

</TABLE>


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