COMPUTER OUTSOURCING SERVICES INC
10QSB, 1997-06-11
COMPUTER PROCESSING & DATA PREPARATION
Previous: GABELLI INVESTOR FUNDS INC, N-30B-2, 1997-06-11
Next: STRUCTURED PRODUCTS CORP, 424B3, 1997-06-11



                                                                       
                                                                       
                     U. S. SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, D.C.  20549

                                    FORM 10-QSB



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

                 For the quarterly period ended: April 30, 1997
                          Commission file number: 0-20824



                        COMPUTER OUTSOURCING SERVICES, INC. 
         (Exact name of small business issuer as specified in its charter)


                    New York                               13-3252333     
         (State or other jurisdiction of                 (IRS Employer    
          incorporation or organization)              Identification No.)

                 360 West 31st Street     New York, New York 10001
                     (Address of principal executive offices)

                                   (212) 564-3730     
                            (Issuer's telephone number)




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

There were 3,789,850 shares of the registrant's Common Stock, $0.01 par value, 
outstanding as of June 11, 1997.

Transitional Small Business Disclosure Form (check one);     Yes [  ]   No [X]













                                                                   Page 1 of 14
<PAGE>
PART I - FINANCIAL INFORMATION
ITEM 1.  Financial Statements

               COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
                            CONSOLIDATED BALANCE SHEETS


                                                      April         October
                                                    31, 1997        31, 1996
                                                 -------------    -------------
                                                  (Unaudited)
                                  
                   ASSETS

CURRENT ASSETS:
  Cash and cash equivalents, including 
    short-term, interest bearing invest-
    ments of $781,801 and $316,346 ............  $    794,719     $  1,083,545

  Trade accounts receivable, net of allowance 
    for doubtful accounts of $361,145 and 
    $305,874 ..................................     3,960,882        3,716,343

  Refundable income taxes .....................        45,204           62,988

  Prepaid expenses ............................       844,841          699,005

  Other current assets ........................       170,058          125,850
                                                   ----------       ----------
                                                    5,815,704        5,687,731
                                                   ----------       ----------
PROPERTY and EQUIPMENT, net ...................     2,983,314        3,132,847
                                                   ----------       ----------
OTHER ASSETS:
  Deferred software costs, net ................     2,191,108        1,912,505

  Intangibles, net ............................     7,807,277        7,764,535

  Due from related parties, net ...............        96,066          106,472
                                  
  Security deposits and other non-current 
    assets ....................................       453,074          705,307
                                                   ----------       ----------
                                                   10,547,525       10,488,819
                                                   ----------       ----------
TOTAL ASSETS ..................................  $ 19,346,543     $ 19,309,397
                                                   ==========       ==========

                                  



             See Notes to Consolidated Interim Financial Statements    
             
                                                                   Page 2 of 14




<PAGE>
               COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
                            CONSOLIDATED BALANCE SHEETS
                                   (Continued)
                                  
                                                      April         October
                                                    31, 1997        31, 1996
                                                 -------------    -------------
                                                  (Unaudited)
                                  
     LIABILITIES and STOCKHOLDERS' EQUITY
                                  
CURRENT LIABILITIES:
  Accounts payable ............................  $  1,693,179     $  1,535,816 
                                  
  Current portion of long-term debt ...........       878,291        1,054,352 

  Current portion of capitalized lease 
    obligations ...............................       198,627          195,979 

  Accrued expenses and taxes ..................     1,831,535        1,757,355 

  Customer deposits and other current 
    liabilities ...............................       223,603          282,075 
                                                   ----------       ----------
                                                    4,825,235        4,825,577 
                                                   ----------       ----------
LONG-TERM LIABILITIES:
  Long-term debt ..............................     1,258,621        1,629,234 
     
  Capitalized lease obligations ...............       243,079          284,775 
                                  
  Deferred income taxes .......................       880,322          837,219 
                                  
  Stock option obligation .....................          -             133,146 
                                                   ----------       ----------
                                                    2,382,022        2,884,374
                                                   ----------       ----------
STOCKHOLDERS' EQUITY:
  Preferred stock, $0.01 par value; 1,000,000 
    shares authorized, none issued ............          -                -
    
  Common stock, $0.01 par value; 7,000,000 
    shares authorized; shares issued and out-
    standing, 3,789,848 and 3,734,848..........        37,898           37,348 

  Additional paid-in capital ..................     9,445,669        9,233,952 

  Retained earnings ...........................     2,673,285        2,363,278 

  Deferred costs arising from a financing
    and consulting agreement ..................       (17,566)         (35,132)
                                                   ----------       ----------
                                                   12,139,286       11,599,446 
                                                   ----------       ----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ....  $ 19,346,543     $ 19,309,397 
                                                   ==========       ==========
              See Notes to Consolidated Interim Financial Statements        

                                                                   Page 3 of 14
<PAGE>
               
               
               
               COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)
                                  
                            Six Months Ended             Three Months Ended
                                April 30,                     April 30,
                           1997          1996           1997           1996
                       --------------------------    --------------------------
                                  
REVENUES ...........   $ 16,171,062  $ 14,317,091   $  7,988,961  $  7,209,976
                         ----------    ----------     ----------    ----------
COSTS and EXPENSES:
  Data processing 
    costs ..........     10,749,481     8,833,068      5,357,301     4,462,754

  Selling and 
    promotion costs       1,328,559     1,356,594        676,458       647,019

  General and 
    administrative
    expenses .......      3,400,972     3,635,788      1,597,753     1,807,902
                        
  Interest expense, 
    net of interest
    income .........        142,049       181,245         67,935        87,319
                         ----------    ----------     ----------    ----------
                         15,621,061    14,006,695      7,699,447     7,004,994
                         ----------    ----------     ----------    ----------

INCOME BEFORE 
  PROVISION FOR 
  INCOME TAXES .....        550,001       310,396        289,514       204,982
                                                                     
PROVISION FOR INCOME 
  TAXES ............        220,400       153,985        106,400        94,593
                         ----------    ----------     ----------    ----------
NET INCOME .........   $    329,601  $    156,411   $    183,114  $    110,389
                         ==========    ==========     ==========    ==========
                                                                     
INCOME PER COMMON 
  SHARE AND SHARE
  EQUIVALENTS ......   $       0.08  $       0.04   $       0.04  $       0.03
                         ==========    ==========     ==========    ==========
                                                                     
WEIGHTED AVERAGE 
  NUMBER OF COMMON 
  SHARES AND SHARE              
  EQUIVALENTS 
  OUTSTANDING ......      3,895,610     3,775,917      3,937,936     3,791,192
                         ==========    ==========     ==========    ==========
                                                   

                                                                           
              See Notes to Consolidated Interim Financial Statements

                                                                   Page 4 of 14
<PAGE>


              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)
                                                 
                                                    Six Months Ended April 30,
                                                      1997             1996
                                                 -------------    -------------

CASH FLOWS FROM OPERATING ACTIVITIES:                                          
Net Income.....................................  $    329,601     $    156,411 
Adjustments to reconcile net income to cash 
  provided by operating activities:
                                                                     
  Depreciation and amortization ...............     1,123,178          964,390
  Deferred income taxes .......................        43,103           81,191
  Decrease/(increase) in:  
    Trade accounts receivable .................      (269,734)          42,387
    Refundable taxes ..........................        17,784           34,062
    Prepaid expenses ..........................      (145,836)        (166,720)
    Other current assets ......................       (44,208)          84,435 
    Security deposits and other noncurrent 
      assets ..................................        36,410           47,703
  Increase/(decrease) in:
    Accounts payable ..........................       157,363          393,056
    Accrued expenses and taxes ................        97,574         (385,715)
    Customer deposits and other current 
      liabilities .............................       (58,472)         (15,222)
                                                    ----------       ----------
  Net cash provided by operating activities ...     1,286,763        1,235,978 
                                                   -----------      -----------
CASH FLOWS FROM INVESTING ACTIVITIES:                                          
  Purchase of property and equipment ..........      (300,673)        (359,569)
  Disposal of equipment .......................         2,074           60,993
  Settlement of contingencies relating to 
    acquisitions  .............................       (39,425)         (90,539)
  Increase in deferred software costs .........      (489,138)        (503,213)
                                                   -----------      -----------
  Net cash used in investing activities .......  $   (827,162)    $   (892,328)
                                                   -----------      -----------
                                Continued on Next Page
              
              
              
              
              
              
              
              




              
             See Notes to Consolidated Interim Financial Statements        

                                                                   Page 5 of 14

<PAGE>


              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Unaudited - Continued)
                                                 
                                                   Six Months Ended April 30,
                                                      1997             1996
                                                 -------------    -------------
CASH FLOWS FROM FINANCING ACTIVITIES:                                          
  Repayment of long-term debt .................  $   (635,373)    $   (808,479)
  Proceeds from issuance of long-term debt ....          -             227,255
  Repayments of amounts by related 
    parties, net ..............................        10,406           14,335 
  Repayments of capital leases ................      (123,460)         (99,063)
                                                   -----------      -----------
  Net cash used in financing activities .......      (748,427)        (665,952)
                                                   -----------      -----------
  Net decrease in cash and cash equivalents ...      (288,826)        (322,302)
  Cash and cash equivalents at the beginning 
    of the period..............................     1,083,545        1,406,016 
                                                   ----------       ----------
  Cash and cash equivalents at the end of the 
    period.....................................  $    794,719     $  1,083,714 
                                                   ==========       ==========
                                  
                                  
SUPPLEMENTAL CASH FLOW INFORMATION:                                            
                                    
  Cash paid during the period for:
    Interest ..................................  $    173,444     $    216,572 
                                                   ==========       ==========
    Income taxes ..............................  $     51,215     $      1,356 
                                                   ==========       ==========
                                  
SUPPLEMENTAL DISCLOSURE OF NON-CASH
  INVESTING AND FINANCING ACTIVITIES:
                                   
  New capitalized leases for data processing 
    equipment .................................  $     90,612     $    135,202 
                                                   ==========       ==========


For the six months ended April 30, 1997 and 1996, $19,594 and $23,406 (net 
of tax benefits), respectively,  were accreted through a charge to retained 
earnings in connection with a stock option.
              
              
              
              
              


              
             See Notes to Consolidated Interim Financial Statements    
                                                                   Page 6 of 14



<PAGE>

              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                        SIX MONTHS ENDED APRIL 30, 1997
                                  (Unaudited)
                                                         
                                                         Deferred
                                                         Costs in
                                                         Connection
                                                         with a
                                                         Financing/
               Common      Par     Paid in    Retained   Consulting
               Shares     Value    Capital    Earnings   Agreement    Total
             ------------------------------------------------------------------

Balances,   
  October 31,  
  1996 ..... 3,734,848  $37,348  $9,233,952  $2,363,278  $(35,132) $11,599,446

Common Stock 
  issued in
  connection 
  with a 
  covenant 
  not to 
  compete ..    15,000      150      54,225                             54,375

Exercises
  of stock
  option ...    40,000      400     157,492                            157,892

Amortization 
  of 
  deferred 
  costs in 
  connection 
  with a 
  financing
  and 
  consulting 
  agreement                                                17,566       17,566

Accretion in 
  connection 
  with stock 
  option 
  obligation,
  net ......                                    (19,564)               (19,564)

Net income .                                    329,601                329,601
             ------------------------------------------------------------------
Balances, 
  April 30, 
  1997 ..... 3,789,848  $37,898  $9,445,669  $2,673,285  $(17,566)  $12,139,286
             ==================================================================
        
        
              See Notes to Consolidated Interim Financial Statements
                                                                   Page 7 of 14
<PAGE>


              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
               NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS

1.      BASIS OF PRESENTATION

The Consolidated Balance Sheet as of April 30, 1997, and the Consolidated 
Statements of Income and the Consolidated Statements of Cash Flows for the six
month periods ended April 30, 1997 and 1996, have been prepared by the Company
without audit.  In the opinion of management, all adjustments (consisting of 
only normal recurring adjustments) necessary to present fairly the financial
position, results of operations, and cash flows for the periods indicated have
been made.

The results of operations for the periods ended April 30, 1997 and 1996 are
not necessarily indicative of the operating results for the full fiscal years.
Certain reclassifications have been made to the prior periods to conform to the
current presentation.

Certain disclosures normally included in financial statements prepared in 
accordance with generally accepted accounting principles have been condensed or
omitted.  These consolidated financial statements should be read in conjunction
with the Company's Annual Report on Form 10-KSB for the fiscal year ended 
October 31, 1996.

The consolidated financial statements include the accounts of Computer 
Outsourcing Services, Inc. and its wholly-owned subsidiaries (collectively, 
the "Company").  All significant intercompany balances and transactions have
been eliminated.

2.      DEBT

At April 30, 1997, the Company was indebted to a bank for three term loans
under a Term Loan Agreement ("Agreement") originally aggregating $2,620,000.
The proceeds of these loans were used for acquisitions.  The Agreement 
provides for monthly principal and interest payments in varying amounts 
through May 2000, with interest computed at the bank's prime rate.  As last
amended on March 20, 1997, the term loans bear interest, at the Company's
option, at either the Adjusted Eurodollar Rate (as defined) plus 2.25%, or
the bank's prime rate.  An aggregate of $1,212,087 was outstanding at 
April 30, 1997 under this facility.  Substantially all of the assets of the
Company are pledged as collateral for this indebtedness.

In March 1997, the Company and the bank entered into an additional agreement
for a line of credit whereby the Company may borrow up to an additional 
$1,500,000.  Interest on these borrowings, when made, may be at either of the
rates discussed above.  No amounts were owing on this line at April 30, 1997.
The line of credit expires on April 30, 1998.

3.      ACQUISITION OF CUSTOMER LIST

Effective as of March 1997, the Company acquired the customer list and certain
fixed assets from a client for whom the Company had been performing processing
services.  Consideration of $346,742 was given, consisting primarily of the
forgiveness of approximately $240,500 of long-term notes receivable from the


                                                                   Page 8 of 14
<PAGE>
              
              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
         NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)
         
3.      ACQUISITION OF CUSTOMER LIST (Continued)

client and cash payments of $2,800 per month for 36 months.  The processing
agreement between the Company and the client was terminated

4.      STOCK OPTIONS

The Company applies the provisions of APB Opinion 25 and related 
Interpretations in accounting for its stock options.  Accordingly, no 
compensation cost has been recognized for stock options granted.  The excess,
if any, of the fair market value of shares on the measurement date over the
exercise price is charged to operations each year as the options become 
exercisable.  Had compensation cost for these options been determined using the
Black-Scholes option-pricing model described in FASB Statement 123, (which
permits, but does not require, companies to recognize as expense over the
vesting period the fair value of all stock-based awards, measured as of the
date of grant), the Company would record aggregate compensation expense of 
approximately $155,331 which would be expensed over the options' vesting period 
as follows:

                          Fiscal Years Ended
                              October 31,
                          ------------------
                                 1997               $69,474
                                 1998                33,802
                                 1999                33,802
                                 2000                 9,126
                                 2001                 9,127
                                                   --------
                                                   $155,331
                                                   ========

The assumptions used in the option-pricing model include a risk-free interest
rate of 6.5%, expected lives of three to five years, and expected volatility of
45%.  The pro forma impact of following the provisions of FASB Statement 123 on
the Company's net income and net income per share would be as follows:

                                                Six Months Ended
                                                 April 30, 1997
                                                ----------------
    Net income                   - as reorted       $329,601
                                                    ========
                                 - pro forma        $314,435
                                                    ========

    Net income per common share  - as reported        $0.08
                                                      =====
                                 - pro forma          $0.08
                                                      =====

Net income per common share has been calculated using the weighted average 
number of shares of common stock outstanding during the period.


                                                                   Page 9 of 14
<PAGE>



              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES

ITEM 2 -  Management's Discussion and Analysis of 
          Financial Condition and Results of Operations 
          ---------------------------------------------

RESULTS OF OPERATIONS, SIX MONTH PERIODS ENDED APRIL 30, 1997 AND 1996 

During the period ended April 30, 1997, revenues increased $1,854,000 to 
$16,171,000, an increase of 13% over the period ended April 30, 1996.  The 
Company's Information Processing Division recorded a revenue increase of 
$1,137,000 and the Pay USA Division recorded an increase of $717,000, primarily
due to contracts entered into in the prior fiscal year.

Data processing costs increased $1,916,000 to $10,749,000 (66% of revenues) 
during the current period compared to $8,833,000 (62% of revenues) in the prior
year's period.  The Information Processing Division's data processing costs
increased $1,530,000 to $8,232,000, compared to $6,702,000 in the prior period.
The increase as a percentage of revenues is attributable to the mix of services
provided in the current period compared to the prior year's period.   The 
Pay USA's data processing costs increased $386,000 to $2,517,000.  The Company
continued the process of standardizing the Pay USA Division into one processing
system and consolidating the computer operations of the Information Processing
Division.  Until the total integration of operations is completed, including
payroll system standardization, the Company will continue to experience higher
costs due to the cost of the conversion effort and the duplication of 
facilities and personnel.

Selling and promotion costs decreased $28,000 to $1,329,000, a decrease of 1% 
as a percentage of revenues.  A decrease of $182,000 in the Information 
Processing Division was partially offset by an increase of $154,000 in the Pay
USA division.   The decrease as a percentage of revenues resulted from the 
consolidation of the sales and marketing efforts in each of the divisions.

General and administrative expenses decreased $235,000 to $3,401,000 in the
current period, a decrease of 4% as a percentage of revenues, as the Company
was successful in holding down administrative costs while growing its 
businesses.  Net interest expense decreased $39,000 to $142,000 in the current
period primarily as a result of a decreased level of outstanding debt.

For the period ended April 30, 1997, the provision for income taxes was 
$220,000, an effective tax rate of 40%.   For the comparable period of the 
prior year, the provision for income taxes was $154,000, a 50% effective tax 
rate.  The decrease in the effective tax rate is the result of the amortization
of nondeductible goodwill having less of an impact on a higher level of 
earnings, coupled with the increased investment in  high quality, low risk tax
exempt securities.

The Company recorded a profit of $330,000 ($0.08 per share) for the period 
ended April 30, 1997 compared to a profit of $156,000 ($0.04 per share)
for the period ended April 30, 1996.




                                                                  Page 10 of 14
<PAGE>

         
              
              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES


RESULTS OF OPERATIONS, QUARTERS ENDED APRIL 30, 1997 AND 1996

During the quarter ended April 30, 1997, revenues increased $779,000 to 
$7,989,000, an increase of 11% over the quarter ended April 30, 1996.  The 
Company's Information Processing Division recorded a revenue increase of 
$417,000 and the Pay USA Division recorded an increase of $362,000.

Data processing costs increased $895,000 to $5,357,000 (67% of revenues) during
the current quarter compared to $4,463,000 (62% of revenues) in the prior 
year's quarter.  The Information Processing Division's data processing costs 
increased $714,000 and the Pay USA division's data processing costs increased 
$180,000.  The increases in revenues and data processing costs were as a result
of factors noted in the six month discussion above.

Selling and promotion costs increased $29,000 to $676,000, a decrease, however,
of 1% as a percentage of revenues.  An increase of $127,000 in the Pay USA 
Division was partially offset by a decrease of $98,000 in the Information 
Processing division, as that division undergoes a consolidation of its 
marketing efforts.

General and administrative expenses decreased $210,000 to $1,598,000 in the
current quarter, a decrease of 5% as a percentage of revenues.  Net interest
expense decreased $19,000 to $68,000 in the current quarter. 

For the quarter ended April 30, 1997, the provision for income taxes was 
$106,000, an effective tax rate of 37%.   For the comparable quarter of the 
prior year, the provision for income taxes was $95,000, a 46% effective tax 
rate. The decreases in general and administrative expenses, net interest 
expense, and the tax provision resulted from the same factors noted in the six
month discussion above.

The Company recorded a profit of $183,000 ($0.04 per share) for the quarter
ended April 30, 1997 compared to a profit of $110,000 ($0.03 per share)
for the quarter ended April 30, 1996.


LIQUIDITY AND CAPITAL RESOURCES

During the six months ended April 30, 1997, the Company provided $1,287,000 
from operations principally by generating $1,496,000 in net income before 
deductions for depreciation, amortization, and deferred taxes.  The Company 
invested $301,000 for the purchase of equipment and spent $489,000 for product
enhancements.  In its financing activities, the Company used $759,000 to repay
long-term debt and capital leases.  In the aggregate, the Company's investing
and financing activities used $1,575,000.  As a result of these factors, the
Company's cash and cash equivalents decreased by $289,000.

As of April 30 1997, the Company had cash and cash equivalents of $795,000 and
working capital of $990,000.  Its current ratio  (i.e., the ratio of current
assets to current liabilities) was 1.21 to 1, and its debt to equity ratio was
0.59 to 1.

                                                                  Page 11 of 14
<PAGE>



              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES



LIQUIDITY AND CAPITAL RESOURCES (Continued)

At April 30, 1997, the Company was indebted to a bank for three term loans 
under a Term Loan Agreement ("Agreement") originally aggregating $2,620,000.
The proceeds of these loans were used for acquisitions.  The Agreement provides
for monthly principal and interest payments in varying amounts through 
May 2000, with interest computed at the bank's prime rate.  As last amended on
March 20, 1997, the term loans bear interest,  at the Company's option, at 
either the Adjusted Eurodollar Rate (as defined) plus 2.25%, or the bank's 
prime rate.  An aggregate of $1,212,087 was outstanding at April 30, 1997 
under this facility.  Substantially all of the assets of the Company are 
pledged as collateral for this indebtedness.

In March 1997, the Company and the bank entered into an additional agreement
for a line of credit whereby the Company may borrow up to an additional
$1,500,000.  Interest on these borrowings, when made, may be at either of the 
rates discussed above.  No amounts were owing on this line at April 30, 1997.
The line of credit expires on April 30, 1998.

Management believes that its cash flow from operations and its available line
of credit will be sufficient to fund the Company's operations for at least the
coming year.  The Company continues to seek acquisition opportunities that fit
the Company's long-term strategy.   Any material acquisitions may require 
funding in excess of the level of current and projected operating cash flows,
and would require additional debt and/or equity funding. 


         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
                                                                  Page 12 of 14
<PAGE>         



              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES


PART II - OTHER INFORMATION



ITEM 6 -        Exhibits and Reports on Form 8-K

          (a)   Exhibits:

                10.1A   Satisfaction of Security Agreement dated April 16, 1997
                        made to Datafast, Inc. by the Company.

                10.1B   Asset Purchase Agreement as of April 16, 1997 made
                        between Datafast, Inc. and the Company.

                10.1C   Termination Agreement as of April 25, 1997, made
                        between Datafast, Inc. and the Company.

                10.1D   Promissory Note dated as of March 1, 1997 made to
                        Datafast, Inc. by the Company.

          (b)   Reports on Form 8-K:

                None
                
                



























                                                                  Page 13 of 14
<PAGE>



               COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES

                                  SIGNATURES

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


                                    COMPUTER OUTSOURCING SERVICES, INC.




June 11, 1997                       Zach Lonstein
                                    Principal Executive Officer



June 11, 1997                       Laurence L. Carpenter
                                    Acting Principal Accounting Officer





























                                                                  
                                                                  
                                                                  
                                                                  
                                                                  Page 14 of 14
<PAGE>





                       SATISFACTION OF SECURITY AGREEMENT
                       ----------------------------------

KNOW EVERYONE BY THESE PRESENTS, THAT

COMPUTER OUTSOURCING SERVICES, INC.,

having a principal place of business located at 360 West 31st Street, New York,

New York 10001 does hereby certify that the following Security Agreement IS

PAID and satisfied and does hereby consent that the same be discharged of

record.

SECURITY AGREEMENT dated December 4, 1992 made by DATAFAST, INC., with a 

principal place of business located at 571A White Plains Road, Eastchester,

New York 10709 to COMPUTER OUTSOURCING SERVICES, INC., with a principal place

of business located at 360 West 31st Street, New York, New York 10001.

Said Security Agreement being in the principal amount of TWO HUNDRED THOUSAND

DOLLARS ($200,000.00) and which Security Agreement has not been assigned of

record.

Dated:      New York, New York
            March    , 1997
                                       COMPUTER OUTSOURCING SERVICES, INC.

                                       By:    Zach Lonstein/Chairman
                                          --------------------------------
                                                 Name/Title
State of New York
County of New York

On the 16th day of April, 1997 before me personally came

to me known, who, being by me duly sworn, did depose and say that he resides at
and that he is the   Chairman        of COMPUTER OUTSOURCING SERVICES, INC.,
the corporation foregoing instrument; that he knows the foregoing instrument; 
that he knows the seal of said corporation; that the seal corporate seal; that
it was so affixed that it was so affixed by order of the board of directors of
said corporation and that he signed his name thereto by like order.


- --------------------------------
Notary Public

Michael Carmody
Notary Public, State of New York
No. 02CA5024046
Qualified in Westchester County
Commission Expires Feb. 22, 1998








                           ASSET PURCHASE AGREEMENT
                           ------------------------


                This Agreement is entered into on this 16th day of April 1997
                
by and between DATAFAST, INC., a New York Corporation with a principal place of

business located at 571A White Plains Road, Eastchester, NY 10709 (hereinafter

referred to as "DFI") and  COMPUTER OUTSOURCING SERVICES, INC.,  a New York 

Corporation with a principal place of business located at 360 West 31st Street,

New York, NY 10001 (hereinafter referred to as "COSI").

                WHEREAS, DFI and COSI are or were parties to that certain 

Processing Agreement dated December 4, 1992, (The "Processing Agreement"); and

                WHEREAS, pursuant to the Processing Agreement, DFI relocated to

COSI its data processing operations to COSI's offices and facilities located at

360 West 31st Street, New York, NY, and did convert all of its operating and

application software and all data files to operate on COSI's mainframe 

computers and further delivered to COSI its customer lists, computer equipment

and furniture to COSI; and

                WHEREAS, pursuant to the Processing Agreement, COSI exclusively

performed all data processing services for those DFI customers and accounts

transferred to COSI, billed and received accounts payable and maintained books

and records in connection therewith, and did and still does possess all of the

computer equipment and software, customer lists and furniture transferred or

relocated to COSI pursuant to the Processing Agreement; and

                WHEREAS, pursuant to the Processing Agreement, COSI advanced to

DFI the aggregate sum of $200,000.00 and DFI executed two promissory notes to

the benefit of COSI in the aggregate principal amount of two hundred thousand

dollars ($200,000.00) which obligated DFI to repay to COSI said advanced sums,




<PAGE>



plus interest as set forth in the Promissory Notes, (the "Promissory Notes");

and


                WHEREAS, DFI now wishes to sell to COSI and COSI now wishes to

purchase from DFI all of the assets of DFI which were delivered to COSI

pursuant to the Processing Agreements;


                NOW THEREFORE, in consideration of the mutual undertakings,

promises and covenants contained herein and other good and valuable

consideration, the receipt and sufficiency of which is hereby acknowledged,

DFI and COSI do hereby agree as follows:

                1.      DFI hereby irrevocably transfers to COSI all of its

rights, title and interest in or to (i) all computer processing service

accounts and customers and customer lists which DFI formerly serviced and 

which, pursuant to the Processing Agreement were or are currently being

serviced by COSI; (ii) all property and equipment of whatever kind, nature and

description, which was transferred and/or delivered to COSI from DFI pursuant

to the Processing Agreement.

                2.      COSI shall take title to all such property transferred

hereunder in its current location and condition "AS IS" and COSI further 

acknowledges that DFI is making no warranties or representations of any kind

as to the current condition or value of the service accounts and customer lists

transferred hereunder including, but not limited to, income, expenses, accounts

payable, accounts receivable nor any other matter concerning the accounts and 

operation of DFI, the same having been serviced and managed exclusively by COSI

since the inception of the Processing Agreement.  COSI shall, in a timely

manner, file and tax returns and pay any taxes which may be required or due as

a result of the transfer of assets hereunder.

                
                
<PAGE>                
                
                
                
               3.      In exchange for the property transferred and sold to 

COSI pursuant to this Agreement, COSI shall:

                        (a)     Pay to DFI the sum of One hundred thousand, 

eight hundred dollars ($100,800.00) which shall be paid to DFI in thirty-six

equal monthly installments of $2,800.00 each, commencing on March 1, 1997 and

continuing thereafter on the first of each month for the next thirty-five 

successive months and as set forth in the Promissory Note annexed and attached

hereto as Exhibit A;

                        (b)     As of the date of this agreement and pursuant 
                        
to this agreement, forgive the entire debt, including principal and interest

thereon due from DFI to COSI pursuant to the Promissory Notes executed in 

accordance with the Processing Agreement.  In connection with the forgiveness

of the debt referred to in this paragraph 3(b) COSI shall deliver to DFI 

simultaneously with the execution of this Agreement, the original Promissory 

Notes referred to herein and a Satisfaction Instrument, along with the Original

Security Agreement, if any, and any UCC-III termination Statements for each 

UCC-I filing made pursuant thereto, if any.

                        (c)     A copy of the corporate resolution of COSI, 

authorizing the execution of this Asset Purchase Agreement and the Promissory

Note referred to in paragraph 3(a) above.

                4.      DFI expressly represents, warrants and covenants that:

(i) it has not transferred, assigned, pledged, encumbered or hypothecated its

right to any of the assets which are being transferred to COSI pursuant to this

Agreement and (ii) that it has the lawful right, power, capacity and authority

to transfer the assets which are being transferred to COSI pursuant to this

Agreement and (iii) that signatory is authorized to execute this Agreement on

its behalf.

                
                
<PAGE>                
                
                
                
                5.      This Agreement may not be modified, altered, amended, 

waived or revoked orally, but only by a writing signed by each of the parties

or their respective representatives.  The foregoing represents the entire 

Agreement between the parties and supersedes and replaces all prior 

understandings, discussions, representations and agreements between them, 

including without limitation, the Processing Agreement, on any and all 

subjects, whether written or oral.  The Parties represent and acknowledge that,

in executing this Agreement they have not relied upon any promises, inducements

representations, understandings or agreements other than those specifically 

set forth herein.

                6.      This agreement shall be binding upon and shall inure 

to the benefit of each party and its successors and/or assigns.

                7.      This Agreement shall be governed by and construed and 
                
enforced in accordance with the laws of the State of New York without reference

to its conflict of laws provisions.

                
                
                
                
                
                
                
                
                
                
                
                
                
                
                
                
                
                
                
                
                
                
                
                
                
                
<PAGE>                
                
                
                
             Entered into as of the date and year first written above.




DATAFAST, INC.                             COMPUTER OUTSOURCING SERVICES, INC.


      
By: James E. Dellarmi/President-CEO         By:  Zach Lonstein/Chairman
   --------------------------------            -------------------------------
        Name/Title                                      Name/Title    


State of New York                          State of New York
County of Westchester    ss:               County of New York


On the 16th day of April, 1997             On the 16th day of April, 1997 
before me personally came                  before me personally came

to me known, who, being by me duly         to me known, who, being by me duly
sworn, did depose and say that he          sworn, did depose and say that he
resides at 571A White Plains Road,         resides at
Eastchester, N.Y. 10709
and that he is the President   of          and that he is the              of
DATAFAST, Inc., the corporation            COMPUTER OUTSOURCING SERVICES, INC.,
described in and which executed the        the corporation described in and
foregoing instrument; that he knows        which executed the foregoing 
the seal of said corporation; that         instrument; that he knows the seal
the seal affixed to said instrument        of said corporation; that the seal
is such corporate seal; that it was        affixed to said instrument is such
so affixed by order of the board of        seal; that it was so affixed by
directors of said corporation and          order of the board of directors of
that he signed his name thereto by         said corporation and that he signed
like order.                                his name thereto by like order.



By:   Anthony S. Colavita                  By:   Michael Carmody
- ----------------------------------         -----------------------------------
Notary Public                              Notary Public

Anthony S. Colavita                        Michael Carmody
Notary Public, State of New York           Notary Public, State of New York
No. 4868135                                No. 02CA5024046
Qualified in Westchester County            Qualified in Westchester County
Term Expires August 18, 1998               Commission Expires Feb. 22, 1998






























               





                           TERMINATION  AGREEMENT
                           ----------------------


                This Termination Agreement is made and entered into on 

this 25th day of April 1997 by and between DATAFAST, INC., a New York 

Corporation with a principal place of business located at 571A White Plains 

Road, Eastchester, NY 10709 (hereinafter referred to as "DFI") and COMPUTER

OUTSOURCING SERVICES, INC., a New York Corporation with a principal place

of business located at 360 West 31st Street, New York, NY 10001 (hereinafter

referred to as "COSI").

                WHEREAS, DFI and COSI are parties to that certain Processing

Agreement dated December 4, 1992, a copy of which is annexed and attached 

hereto as "Exhibit A" (The "Processing Agreement"); and

                WHEREAS, pursuant to and in accordance with said Processing

Agreement, COSI advanced and delivered to DFI the sum of $200,000 and DFI

executed two Promissory Notes each in the principal amount of $100,000.00 and

evidencing DFI's obligation to repay the advanced sums, plus interest at the

rates set forth in said Promissory Notes (the "Notes"); and

                WHEREAS; DFI and COSI have recently, prior to the date of this

Termination Agreement, entered into an Asset Purchase Agreement whereby COSI

purchased from DFI and DFI transferred to COSI (i) all computer processing

service accounts and customers and customer lists which DFI formerly serviced

and which, pursuant to the Processing Agreement were or are currently being

serviced by COSI; (ii) all property and equipment of whatever kind, nature and

description, which was transferred and/or delivered to COSI from DFI pursuant

to the Processing Agreement; and

                
                
                
                
                
                
<PAGE>                
                
                
                
                WHEREAS, part of the consideration paid by COSI to DFI pursuant

to the Asset Purchase Agreement was COSI's forgiveness of all of DFI's 

remaining debt and obligations under and pursuant to the Promissory Notes; and

                WHEREAS, DFI and COSI now wish to terminate the Processing

Agreement in accordance with and on the terms set forth herein;

                NOW THEREFORE, in consideration of the sum of $10.00, each to

the other in hand paid, and of the mutual undertakings, promises and covenants

contained herein and other good and valuable consideration, the receipt and

sufficiency of which is hereby acknowledged, DFI and COSI do hereby agree as

follows:

                1.      The Processing Agreement is as of the date first 
                
written above terminated and neither party shall have any further rights,

liabilities or, obligations pursuant to, related to or in connection with 

the Processing Agreement.

                2.      DFI, on behalf of itself and its parents, subsidiaries,

affiliates, officers, successors, assigns, predecessors in interest, past and 

present officers, directors, shareholders, employees, attorneys, accountants, 

representatives, and agents does hereby release COSI and, its parents,

subsidiaries, affiliates, officers, successors, assigns, predecessors and

successors in interest, past and present officers, directors, shareholders,

employees, attorneys, accountants, representatives, and agents, of and from 

any and all manner of actions, causes of action (at law or in equity), suits,

claims, counterclaims, demands, agreements, obligations, promises, liability,

damages, costs and expenses of any nature whatsoever, liquidated or 

unliquidated which DFI had, now has or may hereinafter accrue, or which DFI 

may hereafter claim to have or which DFI may hereafter discover, against COSI





<PAGE>



or against any other such person, entity or beneficiary above enumerated,

upon or by reason of any matter, cause or thing whatsoever from the beginning 

of time to the date hereof, including, but not limited to, (i) any and all 

claims and/or counterclaims which were set forth in, arise from or relate to

the Arbitration Proceeding commenced by DFI on or about November 10, 1995 by

filing a Demand with the Arbitration Association of America and which

Arbitration Proceeding was designated as case number 19-117-0101-95; (ii) any

further performance, obligation or liability whatsoever arising from or related

to the Processing Agreement.

                3.      COSI, on behalf of itself and its parents, 
                
subsidiaries, affiliates, officers, successors, assigns, predecessors in 

interest, past and present officers, directors, shareholders, employees, 

attorneys, accountants, representatives, and agents does hereby release DFI

and, its parents, subsidiaries, affiliates, officers, successors, assigns,

predecessors and successors in interest, past and present officers, directors,

shareholders, employees, attorneys, accountants, representatives, and agents,

of and from any and all manner of actions, causes of action (at law or in

equity), suits, claims, counterclaims, demands, agreements, obligations, 

promises, liability, damages, costs and expenses of any nature whatsoever, 

liquidated or unliquidated which COSI had, now has or may hereinafter accrue, 

or which COSI may hereafter claim to have or which COSI may hereafter discover, 

against DFI or against any other such person, entity or beneficiary above 

enumerated, upon or by reason of any matter, cause or thing whatsoever from 

the beginning of time to the date hereof, including, but not limited to, 

(i) any and all claims and/or counterclaims which were set forth in, arise







<PAGE>



from or relate to the Arbitration Proceeding commenced by DFI on or about

November 10, 1995 by filing a Demand with the Arbitration Association of

America and which Arbitration Proceeding was designated as case number

19-117-0101-95; (ii) any further performance, obligation or liability

whatsoever arising from or related to the Processing Agreement.

                4.      Each of the parties expressly represents, warrants and

covenants that :  (i) it has not transferred, assigned, pledged, encumbered or

hypothecated its right to assert any claim, demand, action, cause of action,

suit, liability, indebtedness, duty, obligation or responsibility which is

released in this Agreement; (ii) that it has the lawful right, power, 

capacity and authority to release such claims, demands, actions, cause of 

action, suits, liabilities, indebtedness, duties, obligations, and 

responsibilities in accordance with the terms herein; (iii) that there are no

parties related or otherwise, that have any right, power, authority, capacity,

or standing to assert any claim, demand, action, cause of action, suit or

liability, indebtedness, duty, obligation or responsibility that it has 

released in this Agreement.  Each party further represents that its signatory

is authorized to execute this Agreement and the Release embodied herein on

its behalf.

                5.      This agreement shall be binding upon and shall inure 

to the benefit of each party and its successors and/or assigns.

                6.      This Agreement shall be governed by and construed and

enforced in accordance with the laws of the State of New York without reference

to its conflict of laws provisions.









<PAGE>



            Entered into as of the date and year first written above.



DATAFAST, INC.                           COMPUTER OUTSOURCING SERVICES, INC.




By: James E. Dellarmi/President-CEO     By:  Zach Lonstein/Chairman
   --------------------------------        -----------------------------------
         Name/Title                                 Name/Title


State of New York                        State of New York
County of Westchester     ss:            County of New York


On the 25th day of April, 1997           On the 25th day of May, 1997 before
before me personally came                me personally came
James E. Dellarmi                        Zach Lonstein
to me known, who, being by me duly       to me known, who, being by me duly
sworn, did depose and say that he        sworn, did depose and say that he
resides at 571A White Plains Road,       resides at 360 W. 31st St.,
Eastchester, N.Y. 10709                  NYC.
and that he is the President    of       and that he is the President/Chairman
DATAFAST, Inc., the corporation          of COMPUTER OUTSOURCING SERVICES, 
described in and which executed the      Inc., the corporation described in and
foregoing instrument; that he knows      which executed the foregoing 
the seal of said corporation; that       instrument; that he knows the seal of
the seal affixed to said instrument      said corporation; that the seal
is such corporate seal; that it was      affixed to said instrument is such 
so affixed by order of the board of      seal; that it was so affixed by order
directors of said corporation and        of the board of directors of said
that he signed his name thereto by       corporation and that he signed his 
like order.                              name thereto by like order.






By:  Anthony S. Colavita                 By:   Michael Carmody
- ----------------------------------       -------------------------------------
Notary Public                            Notary Public

Anthony S. Colavita                      Michael Carmody
Notary Public, State of New York         Notary Public, State of New York
No. 4868135                              No. 02CA5024046
Qualified in Westchester County          Qualified in Westchester County
Term Expires August 18, 1998             Commission Expires Feb. 22, 1998





<PAGE>



                PROCESSING AGREEMENT dated December 4, 1992 between COMPUTER
OUTSOURCING SERVICES, INC., a New York corporation with its chief office and
principal place of business located at 360 West 31st Street, New York, New 
York 10001 ("COSI"), and DATAFAST, INC., a New York corporation with its chief
office and principal place of business located at 132 Montgomery Street, 
Scarsdale, New York 10583 ("DFI").

                WHEREAS, COSI owns and operates a computer service business in
The City of New York which provides both on-line and batch data processing 
services; and

                WHEREAS, DFI owns and operates a computer service business in
Scarsdale, New York which provides accounts receivable batch data processing
services; and 

                WHEREAS, DFI desires to subcontract to COSI DFI's data 
processing requirements on the terms and conditions hereinafter set forth; and

                WHEREAS, COSI and DFI are willing to perform their respective
obligations hereunder on the terms and conditions hereinafter set forth.

                In consideration of the foregoing and other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, 
COSI and DFI hereby agree as follows:

                1.  Concurrently with the execution and delivery of this 
Processing Agreement (this "Agreement"), COSI is advancing to DFI the sum of
$100,000 by delivering to DFI its certified check in such amount payable to 
DFI's order.  To evidence such advance, DFI is concurrently delivering to COSI
its promissory note (the "First Advance Note") in the principal amount of
$100,000.  The First Advance Note shall be in the form annexed hereto as 
Annex A.

                2.  Promptly after the execution and delivery of this 
Agreement, DFI will, at its own expense, relocate DFI's data processing 
operations to COSI's office located at 360 West 31st Street, New York, 
New York.  COSI and DFI will attempt to accommodate such relocated operations
of DFI within COSI's existing leased offices at such location, and, if COSI's
existing offices are too small to fully accommodate such relocated operations,
COSI will procure a short term rental of such additional space as may be
required from time to time (any such required lease of additional space being
hereinafter referred to as the "Additional Lease").

                3.  COSI and DFI will cooperate with each other by making 
their respective employees available without charge to convert all of the 
operating and application software and all of the data files used by DFI in 
its computer service business to run on COSI's IBM mainframe computers and
peripheral equipment.  COSI and DFI will use their respective best efforts
to complete this conversation as soon as reasonably practicable, and in any
case before January 30, 1993.  The date on which such conversion is completed
to the mutual satisfaction of COSI and DFI is hereinafter referred to as the
"Commencement Date".

                
                
                
<PAGE>                
                
                
                
                4.  On the Commencement Date, COSI will advance to DFI the 
additional sum of $100,000 by delivering to DFI its certified check in such
amount payable to DFI's order.  To evidence such additional advance, on the
Commencement Date DFI will deliver to COSI its promissory note (the "Second 
Advance Note") in the principal amount of $100,000.  The Second Advance Note
shall have the same terms as the First Advance Note except that it shall be
called the Second Advance Note and shall be dated the Commencement Date.  The
First Advance Note and the Second Advance Note are hereinafter collectively
referred to as the "Notes".

                5.  During the four-year period commencing on the Commencement
Date (the "Initial Term") and, if the Initial Term is extended as hereinafter
provided in Section 10, during the Additional Term (the Initial Term together
with the Additional Term, if any, being hereinafter collectively referred to
as the "Term"), COSI will perform its services under this Agreement through a 
newly-created division (the "Division").

                6.  Prior to the Commencement Date, the Division will offer to
hire selected employees of DFI whose services will be necessary to the 
operation of the Division.  All employees of DFI hired by the Division will
receive a base salary as indicated on the Division Budget for the first year
of the Inital Term annexed hereto as 'Annex B'.  In addition, all of such hired
employees will participate in all COSI plans and receive all other benefits
which other newly-hired employees of COSI are entitled to participate in and
to receive.  No less than 30 days prior to the beginning of each year after 
the first year during the Term, DFI and COSI shall agree to a Division Budget
for the coming year which new Division Budget shall be substituted as 'Annex B'
hereto for the year covered thereby.

                7.  All DFI employees hired by the Division other than Joseph
Sudul will be "at will" employees of the Division and will not be entitled to
any written employment agreement.  Joseph Sudul will be offered a written
employment agreement by the Division to be its Operations Manager for a term
coextensive with the Initial Term.

                8.  During the Term, COSI will perform all data processing
services required by DFI except those permitted to be offered or performed by
DFI pursuant to Section 11.  During the Term, the Division will bill all
clients of DFI for all data processing services and disbursements and expenses
incurred in rendering such services and collect on behalf of DFI all accounts
receivable so generated.  On a quarterly basis COSI will provide DFI with 
copies of all programs and data files used by the Division in connection with
the data processing services performed by the Division for DFI's clients
(collectively, the "Division Software").  During the Term, DFI will continue
to perform all selling and customer service functions in connection with the
data processing services performed by the Division for DFI's clients and may,
subject to Section 11, solicit new clients for data processing services.  DFI
represents and warrants that during the calendar year ending december 31, 
1992, the excess of its gross billings for data processing services over the
billed-through amounts included in such gross billings for such things as
postage, forms, outside messenger service, telephone toll charges and sales
or use taxes imposed by any jurisdiction, will exceed $1,000,000.




<PAGE>



                9.  COSI will keep the books and records of the Division in
accordance with generally accepted accounting principles consistently applied
and will determine the Division's Adjusted Gross Revenues, Pass Through
Billings and Permitted Expenses promptly after the end of each Measuring
Month.  Such books and records and determinations of Adjusted Gross Revenues,
Pass Through Billings and Permitted Expenses shall be final and binding on all
parties hereto in the absence of manifest error.  DFI shall have the right 
during normal business hours to examine the books and records of the Division
in respect of each Measuring Month.  As used herein, the terms 
"Measuring Month" means any month during the Term in respect of which Adjusted
Gross Revenues, Pass Through Billings and Permitted Expenses are to be 
determined; "Adjusted Gross Revenues" means the excess of the gross billings 
generated by the Division during the Measuring Month over the Pass Through 
Billings of the Division during the Measuring Month; "Pass Through Billings"
means the billed-through amounts included in gross billings generated by the
Division for such things as postage, forms, outside messenger service, 
telephone toll charges and sales or use taxes imposed by any jurisdiction on 
the services performed by COSI under this Agreement; and "Permitted Expenses"
means the sum of: (i) all bad debt expense of the Division during the Measuring
Month, whether for the creation of an initial reserve of 5% for doubtful
accounts or for adjustment of such reserve from Measuring Month to Measuring
Month based on an increase in the level of accounts receivable of the Division
or the experience of the Division in collecting its accounts receivable; 
(ii) the incremental out-of-pocket expenses incurred by COSI during the 
Measuring Month for such things as rent under the Additional Lease and payroll
expense for all employees of the Division which would not have been incurred 
by COSI during the Measuring Month except for the operation of the Division;
and (iii) the excess, if any, of the Permitted Expenses of the Division during
the month immediately preceding the Measuring Month over the Adjusted Gross
Revenues of the Division during such immediately preceding month.  COSI shall
operate the Division so that the Permitted Expenses of the Division during 
each year of the Term do not exceed 105% of the amounts budgeted therefor on
the Division Budget for such year unless otherwise agreed to in writing by DFI
and COSI.  Within 20 days after the end of each Measuring Month, COSI shall
determine and advise DFI of the respective amounts of Adjusted Gross Revenues,
Pass Through Billings and Permitted Expenses for such Measuring Month.  Within
25 days after the end of each Measuring Month, COSI will cause the Division to
distribute amounts equal to the Adjusted Gross Revenues and Pass Thgough
Billings for such Measuring Month in the following strict order of priority to
the maximum extent possible:

                (a)  with respect to each of the first twelve Measuring Months
                     during the Initial Term and also with respect to each
                     other Measuring Month during the Term as to only those
                     Adjusted Gross Revenues attributable to new clients:
                     'first', an amount equal to the sum of the Pass Through
                     Billings and the Permitted Expenses for such Measuring
                     Month shall be distributed to COSI to reimburse it for 
                     its out-of-pocket costs of performing its services under
                     this Agreement; 'second', an amount equal to 8% of the
                     Adjusted Gross Revenues for such Measuring Month shall be
                     distributed to COSI as its base fee for performing its
                     
                     
                     
                     
<PAGE>                     
                     
                     
                     
                     services under this Agreement; 'third', an amount equal
                     to 20% of the Adjusted Gross Revenues for such Measuring
                     Month shall be distributed to DFI except that out of such
                     distribution to DFI an amount equal to 5% of the Adjusted
                     Gross Revenues for such Measuring Month shall be applied
                     by COSI to pay on behalf of DFI principal and/or interest
                     on the Notes so long as the Notes remain unpaid; and 
                     'fourth', if the Adjusted Gross Revenues for such 
                     Measuring Month exceed the distributions pursuant to 
                     clauses "second" and "third" above, an amount equal to
                     such excess shall be distributed to COSI as the balance of
                     its fee for performing its services under this Agreement;
                     and

                (b)  with respect to each of the Measuring Months in the 
                     second, third and fourth years of the Initial Term and
                     each of the Measuring Months in the Additional Term, if
                     any, except for any Adjusted Gross Revenues for such
                     Measuring Month attributable to new clients and included
                     in the calculation made pursuant to Section 9(a) with 
                     respect to such Measuring Month: 'first', an amount equal
                     to the sum of the Pass Through Billings and the Permitted
                     Expenses for such Measuring Month shall be distributed to
                     COSI to reimburse it for its out-of-pocket costs of
                     performing its services under this Agreement; 'second', an
                     amount equal to 8% of the Adjusted Gross Revenues for such
                     Measuring Month shall be distributed to COSI as its base
                     fee for performing its services under this Agreement; 
                     'third', an amount equal to 15% of the Adjusted Gross
                     Revenues for such Measuring Month shall be distributed to
                     DFI except that out of such distribution to DFI an amount
                     equal to 5% of the Adjusted Gross Revenues for such
                     Measuring Month shall be applied by COSI to pay on behalf
                     of DFI principal and/or interest on the Notes so long as
                     the Notes remain unpaid; and 'fourth', if the Adjusted
                     Gross Revenues for such Measuring Month exceed the 
                     distributions pursuant to clauses "second" and "third" 
                     above, an amount equal to such excess shall be distributed
                     to COSI as the balance of its fee for performing its 
                     services under this Agreement.

                10.  As collateral security for the prompt payment when due of
the principal of and interest on the Notes, DFI hereby grants to COSI a 
continuing 'first priority security' interest in all of its general
intangibles consisting of its client lists, trade name, operating and
application software and all of the data files used by DFI in its computer
service business (collectively, the "Collateral").  In the event that DFI






<PAGE>



shall fail to pay in full the principal of and all accrued interest on the
Notes on the last day of the Initial Term after COSI has made demand for such
payment, COSI shall have the option in its sole and absolute discretion of
extending the Initial Term for such minimum length of time (the "Additional 
term") as may be necessary for the principal of and interest on the Notes to
be paid in full by applying all amounts that would otherwise be payable to DFI
during the Additional Term pursuant to Section 9(b) to the payment of the
principal of and interest on the Notes.  Such option may be exercised by COSI 
at any time prior to 120 days prior to the end of the Initial Term by 
delivering written notice of its election to DFI.  If DFI shall have paid in
full the principal of and all accrued interest on the Notes on or prior to the
last day of the Initial Term, the Term of this Agreement shall end on the
fourth anniversary of the Commencement Date.  COSI shall have all of the 
rights and remedies of a secured party in and to the Collateral provided by
Article 9 of the New York Uniform Commercial Code.  DFI hereby authorizes COSI
to file Uniform Commercial Code financing statements, amendments thereto and
continuations thereof with regard to the Collateral without signature of DFI,
to the extent permitted by applicable law.  In addition, DFI does hereby 
further irrevocably make, constitute and appoint COSI or any officer or 
designee thereof its true and lawful attorney-in-fact in the name of DFI or in
the name of COSI to execute any such financing statements, amendment thereto 
or continuation thereof.

                11.  DFI hereby agrees during the Term not to offer to, or
perform data processing services for, any client or prospective client of the
Division unless the data processing services are to be performed by the 
Division.  For purposes of this Section 11, a "prospective client of the 
Division" means any entity requiring data processing services of the type now
rendered by DFI or rendered by the Division during the Term.  In addition, if
DFI shall hereafter offer any new types of data processing services, DFI hereby
agrees to offer COSI a right of first refusal to have the Division perform 
under this Agreement the data processing services for all of their permitted
clients.

                12.  COSI will use due care in processing all work delegated to
it by DFI.  COSI will cause the Division to use its best efforts to promptly
respond to immediate problems brought to its attention.

                13.  COSI shall not be liable for any failure to perform its
obligations under this Agreement if prevented from doing so by a cause or 
causes beyond its control, such as acts of God, war, fire, electrical failure,
explosion, earthquake, flood, weather, governmental order or regulation, acts
of public enemies, shortage of suitable parts, materials and/or manpower not
under COSI's control, and transportation accidents, labor disputes, postal 
delays, strikes and lockouts.

                14.  Nothing in this Agreement to the contrary withstanding 
shall relieve any party to this Agreement from liability for its own gross
negligence or willful misconduct.

                
                
                
                
                
                
<PAGE>                
                
                
                
                15.  Neither COSI nor DFI will divulge any information learned
by it concerning the other party or its clients without the prior written
consent of the other party unless it learned such information prior to the
date of this Agreement under circumstances not requiring confidentiality or
such other party makes the information available to the general public.  COSI
will utilize computer industry standards for data security.  Promptly after
the end of the Term, COSI will deliver to DFI all copies of the Division
Software and all client lists, telephone lists and other written information
concerning DFI's clients in its possession or under its control, and will 
destroy all stationery, billing materials and other materials including the
"Datafast" name in its possession or under its control.  COSI hereby 
acknowledges that the name "Datafast" is and shall remain the sole property of
DFI.  COSI agrees for a period of two years following the Term not to solicit
any data processing business from, or provide any data processing services to,
any client of DFI for whom the Division performed any data processing services
at any time during the Term.

                16.  At the end of the Term, COSI will assist DFI in moving
its data processing operations to another location specified by DFI.  In
connection therewith, COSI will make available to DFI without charge up to 
50 hours of systems and programming time and at 50% of COSI's standard rates
for any additional systems and programming assistance requested by DFI to
convert and/or modify all of the Division Software for use by DFI.

                17.  This Agreement and the Notes constitute the entire 
understanding between COSI and DFI with respect to subject matter hereof and
thereof and supersede and cancel all prior written and oral understandings
and agreements with respect to such matters.  Except as specifically set forth
in this Agreement, COSI makes no representations or warranties, express or
implied, including without limitation any warranty of merchantability or
fitness for a particular purpose.  However, COSI shall be responsible for 
providing maintenance of all computer hardware and peripherals and all software
used by the Division.

                18.  All notices under this Agreement shall be in writing and
shall be deemed effective when delivered in person or forty-eight (48) hours
after deposit thereof in the U.S. mails, postage prepaid, for delivery as
certified or registered mail, return receipt requested, addressed as set forth
in the heading of this Agreement, or to such other address as the party to be
notified may specify by notice to the other party.

                19.  COSI will require any successor (whether direct or 
indirect, by purchase, merger, consolidation or otherwise) to all or 
substantially all of its business and/or assets, by agreement in form and
substance satisfactory to DFI, to expressly assume and agree to perform this
Agreement in the same manner and to the same extent that COSI would be required
to perform it if no such succession had taken place.  Except as provided in 
the foregoing sentence, neither COSI nor DFI may assign its rights nor 
delegate its duties under this Agreement without obtaining the prior written
consent of the other party hereto, such consent not to be unreasonably 
withheld.  This Agreement and all rights of the parties hereunder shall inure
to the benefit of and be enforceable by the successors and permitted assigns 
of the parties hereto.



<PAGE>



                20.  No Provisions of this Agreement or the Annexes hereto may
be modified, waived or discharged unless such waiver, modification or 
discharge is agreed to in writing both COSI and DFI.  No waiver by COSI or DFI
at any time of any breach by the other, or of compliance with, any condition or
provision of this Agreement to be performed by the other shall be deemed a 
waiver of similar or dissimilar provisions or conditions at the same or at any
prior or subsequent time.

                21.  Any controversy or claim arising out of this Agreement, 
the Notes, or the breach hereof or thereof, shall be settled by arbitration in
the County of Westchester in accordance with the Commercial Arbitration Rules 
of the American Arbitration Association.  The dispute shall be heard by a panel
of three arbitrators, with DFI designating one arbitrator, COSI designating
one arbitrator and the two arbitrators so designated selecting the third 
arbitrator.  Judgment upon the award rendered by the arbitration panel may be
entered in any court having jurisdiction thereof.  Such arbitration shall be a
condition precedent to any suit upon or by reason of such controversy or claim
except a suit commenced to compel arbitration in accordance with this 
Section 21.  Both COSI and DFI shall be bound to perform their obligations
under this Agreement and the Notes during the pendency of the dispute.

                22.  COSI and DFI shall pay their own respective expenses in
connection with the negotiation, execution and delivery of this Agreement and
the Notes and shall indemnify and hold each other harmless from any claims of
finders or brokers in connection with the transactions contemplated by this
Agreement and the Notes.

                23.  This Agreement may be executed in two or more counterparts
each of which shall be deemed to be an original but all of which together shall
constitute one and the same instrument.

                24.  This Agreement is governed by and is to be construed and
enforced in accordance with the laws of the State of New York.


                                         COMPUTER OUTSOURCING SERVICES, INC.




                                         By:      Zach Lonstein
                                            --------------------------------
                                            Zach Lonstein, President

                                         
                                         DATAFAST, INC.




                                         By:     James E. Dellarmi
                                            --------------------------------
                                            James E. Dellarmi, President
                                            and Chief Executive Officer






























                               
                               PROMISSORY  NOTE
                               ----------------

$100,800.00                  New York, New York                  March 1, 1997


        FOR VALUE RECEIVED, COMPUTER OUTSOURCING SERVICES, INC., a New York
Corporation with its principal place of business located at 360 West 31st 
Street, New York, New York 10001 hereinafter referred to as Maker, promises to
pay to the order of DATAFAST, INC. with its principal place of business located
571A White Plains Road, Eastchester, New York 10709 hereinafter referred to as
Payee or Note Holder, the sum of One Hundred Thousand Eight Hundred and No/100
($100,800.00) Dollars payable as follows:

        Beginning on the first day of March, 1997 and on the first day of each
month and each and every month thereafter, for a total period of thirty-six
(36) consecutive months in equal monthly installments in the sum of Two
Thousand Eight Hundred and No/100 ($2,800.00) Dollars until maturity on
February 1st, 2000 at which time the remaining principal balance shall be
payable to the Payee.

        The Maker shall pay the monthly installments due hereunder by check
made payable to Payee or Holder hereof at the address set forth above for 
Payee or at such other place as the Payee or Holder hereof may from time to 
time designate in writing to the Maker.

        Should any payment due pursuant to this Note not be received by the
Payee by the 10th day of the month in which same is due, the Maker shall pay
a penalty of five (5%) percent of the amount of said payment.  This provision
however shall no way limit the Holder's further rights contained herein.

        The Payee or any subsequent Holder of this Note may declare the
principal of and accrued interest on this Note immediately due and payable
upon the occurrence of any of the following conditions or events which shall
be deemed a default:

                (a)  If any installment of principal or other amounts payable
                     hereunder remains unpaid for a period of thirty (30) days
                     after becoming due; or

                (b)  The failure of Maker to perform any of its covenants as
                     set forth herein; or

                (c)  The failure of Maker to perform any term, covenant or
                     condition set forth in the Asset Purchase Agreement
                     executed between the Payee and Maker herein; or

                (d)  Any other obligation or indebtedness of the Maker is not
                     paid when due, or is in default; or






<PAGE>



                (e)  Maker shall become insolvent or bankrupt (voluntarily or
                     involuntarily or fail to pay its debts as they mature or
                     any judgments shall be rendered against the Maker or the
                     commencement of any proceeding, procedure or other remedy
                     supplemental to the enforcement of a judgment against 
                     the Maker or Maker commences a dissolution proceeding 
                     or Maker hereunder shall make an assignment for the
                     benefit of creditors or a trustee or receiver or
                     liquidator shall be appointed for the Maker for a
                     substantial part of the corporate assets or a bankruptcy
                     reorganization, arrangement, insolvency or other similar
                     proceeding shall be instituted by the Maker or the Maker
                     indicates consent to, approval of, or acquiesces in the
                     same and within ninety days after the appointment of such
                     trustee, receiver or liquidator same shall have not been
                     vacated or such proceeding shall not have been dismissed;
                     or

        In the event of a default Maker expressly waives notice of presentment
for payment, notice of dishonor, protest, notice of protest or further notice
of any other kind.

        In the event of a default herein interest shall accrue upon the unpaid
and remaining principal balance at a rate of ten (10%) per centum per annum
until the obligations of Maker to Payee are satisfied.

        In the event that is necessary for the Payee or a Holder hereof to
commence any legal action to collect any monies due pursuant to this 
Promissory Note, then and in such event, the Payee or a Holder hereof shall be
entitled to recover the cost, and disbursements, and resonable attorney's fees
incurred in any such proceeding or in the preparation of said proceeding.

        This Promissory Note may be prepaid, in whole or in part, at any time,
without penalty, provided that the Payee or a Holder hereof is notified in
writing by the Maker of the Maker's intention to prepay this Promissory Note.

        If a law, which applies to this Promissory Note which sets the maximum
loan charges, is finally interpreted so that the interest or other loan charges
collected or to be collected in connection with this Promissory Note exceed the
permitted limits, then any such interest or other loan charge shall be reduced
by the amount necessary to reduce the charge to the permitted limits and any
sums already collected from the Maker which exceeded permitted limits will be
refunded to the Maker.  The Payee or a Holder hereof may choose to make this
refund by reducing the principal owed under this Promissory Note or by 
Making a direct payment to the Maker.  If a refund reduces the principal, the
reduction will be treated as a partial prepayment.

        Should the Payee or a Holder hereof not declare the entire principal of
and interest due on this Promissory Note immediately due and payable upon the
occurrence of any of the conditions or events of default specified herein, 
same shall not be deemed a waiver of the Payee's or Holder's rights hereunder





<PAGE>



and the Payee or a Holder hereof shall retain the right to do so should any of
the aforementioned conditions or events continue or occur at a later time.

        Any notice that must be given to the Maker pursuant to this Promissory
Note or pursuant to applicable law, shall be given to the Maker by delivering 
it or by mailing it by First Class Mail to the Maker at the address stated
above unless the Maker gives the Payee or a Holder hereof written notice of a
different address.




                                            By :   Zach Lonstein
                                            ------------------------------
                                                        MAKER



STATE OF NEW YORK               )
COUNTY OF NEW YORK              )    ss:



        On this         day of March, 1997 before me personally came 
Zack Lonstein to me known, who being by me duly sworn, did depose and say
that he resides at 360 West 31st Street, New York, New York that he is the 
Chairman of Computer Outsourcing Services, Inc. the Corporation described 
in and which executed the foregoing instrument; that he knows the Seal of
said Corporation; that the Seal affixed to said instrument is such Corporate
Seal; that it was so affixed by order of the Board of Directors of said
Corporation, and that he signed his name thereto by like order.





        

                                            By :  Michael Carmody
                                            ------------------------------
                                                     NOTARY PUBLIC

                                            Michael Carmody
                                            Notary Public, State of New York
                                            No. 02CA5024046
                                            Qualified in Westchester County
                                            Commission Expires Feb. 22, 1998

























               


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
COMPANY'S QUARTERLY REPORT ON FORM 10-QSB FOR THE PERIOD ENDED APRIL 30, 1997,
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENT.
</LEGEND>
<MULTIPLIER> 1
<CURRENCY> US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          OCT-31-1997
<PERIOD-START>                             NOV-01-1996
<PERIOD-END>                               APR-30-1997
<EXCHANGE-RATE>                                      1
<CASH>                                         794,719
<SECURITIES>                                         0
<RECEIVABLES>                                4,322,027
<ALLOWANCES>                                   361,145
<INVENTORY>                                          0
<CURRENT-ASSETS>                             5,815,704
<PP&E>                                       7,771,916
<DEPRECIATION>                               4,788,602
<TOTAL-ASSETS>                              19,346,543
<CURRENT-LIABILITIES>                        4,825,235
<BONDS>                                      2,578,618<F1>
                                0
                                          0
<COMMON>                                        37,898
<OTHER-SE>                                  12,101,388
<TOTAL-LIABILITY-AND-EQUITY>                19,346,543
<SALES>                                              0
<TOTAL-REVENUES>                            16,171,062
<CGS>                                                0
<TOTAL-COSTS>                               10,749,481
<OTHER-EXPENSES>                             4,729,531
<LOSS-PROVISION>                               124,252
<INTEREST-EXPENSE>                             162,039
<INCOME-PRETAX>                                550,001
<INCOME-TAX>                                   220,400
<INCOME-CONTINUING>                            329,601
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   329,601
<EPS-PRIMARY>                                      .08
<EPS-DILUTED>                                      .08
<FN>
<F1>INCLUDES CURRENT PORTION OF 1,076,918
</FN>
        

</TABLE>


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