COMPUTER OUTSOURCING SERVICES INC
10KSB, 1999-02-12
COMPUTER PROCESSING & DATA PREPARATION
Previous: 2002 TARGET TERM TRUST INC, SC 13D/A, 1999-02-12
Next: ISG INTERNATIONAL SOFTWARE GROUP LTD, SC 13G, 1999-02-12




                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   FORM 10-KSB

              ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                   For the fiscal year ended: October 31, 1998

                         Commission file number: 0-20824

                       COMPUTER OUTSOURCING SERVICES, INC.
                      ------------------------------------
             (Exact name of registrant as specified in its Charter)

                        New York                 13-3252333
                    --------------          --------------------
               (State of Incorporation)  (IRS Employer I.D. number)

                  2 Christie Heights Street Leonia, NJ    07605
                  ------------------------------------    -----
               (Address of principal executive offices) (Zip Code)

       Registrant's telephone number, including area code: (201) 840-4700

    Securities  registered  pursuant to Section  12(b) of the Exchange Act: None
      Securities registered pursuant to Section 12(g) of the Exchange Act:
                     Common Stock, $0.01 Par Value per Share
                     ---------------------------------------
                                (Title of Class)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Sections 13 or 15(d) of the  Securities  Exchange Act of 1934, as
amended, during the preceding 12 months, and (2) has been subject to such filing
requirements for the past 90 days: /X/ Yes / / No.

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-B is not contained  herein,  and will not be contained,  to the
best  of  the  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB / /.

For the fiscal year ended October 31, 1998,  registrant's  consolidated revenues
from continuing operations were $30,403,381.

On January 15, 1999,  the aggregate  market value of the  outstanding  shares of
voting  stock  held  by  non-affiliates  of  the  registrant  was  approximately
$34,571,000.

On January 15, 1999,  4,616,115 shares of the registrant's  Common Stock,  $0.01
par value, were outstanding.


A schedule of Exhibits filed herewith or  incorporated  by reference  appears in
Item 13 beginning on page 23.

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

                                                                    Page 1 of 52
<PAGE>

                                     PART I

Item 1.  Description of Business
         -----------------------

General

Computer  Outsourcing  Services,  Inc.  (together  with  its  subsidiaries,  the
"Company"),  organized  as a New York  corporation  in  October  1984,  provides
information  technology services in the form of data center and business process
solutions to companies,  institutions,  and government agencies. The Company has
grown through strategic acquisitions as well as business development.

The Company's  core business is providing  information  technology,  outsourcing
solutions  to  large-  and  medium-size  enterprises.  It  provides  information
processing services in a customized environment to a broad array of clients in a
variety of  industries.  Due to rapid  changes and  increasing  complexities  in
information   technology,   outsourcing  is  an  efficient   solution  for  many
businesses.

The Company expanded its information technology services to include leading edge
infrastructure  management  consulting  to Global  2000  companies  through  the
acquisition of the business and certain assets of Enterprise  Technology  Group,
Inc. on December 18, 1998.  The Company  conducts  this  activity  through a new
wholly-owned subsidiary, ETG, Inc. ("ETG").

Additionally,  the Company had been in the business of  providing  comprehensive
payroll  processing  and tax filing  services.  In  December  1997,  the Company
consummated the sale (the "Sale") of all the outstanding  capital stock of Daton
Pay USA, Inc., NEDS, Inc., Pay USA of New Jersey, Inc., and Key-ACA,  Inc., each
a wholly-owned  subsidiary of the Company,  and together  comprising the Payroll
Division  ("Pay  USA"),  to Zurich  Payroll  Solutions,  Ltd.  ("Zurich"  or the
"Buyer"). At closing, the Company received $11,460,000, of which $10,710,000 was
in cash and $750,000 was in the form of a note from the Buyer  bearing  interest
at 8.5% per annum. The terms of the Sale also provided for an additional payment
by the Buyer of up to $1,500,000,  which amount was contingent on the revenue of
Pay USA for the three  months  following  the sale.  An  additional  payment  of
$1,500,000 was received in June 1998. The Company recognized a gain, net of tax,
of  approximately  $1,700,000  in its fiscal year ended  October 31, 1998,  as a
result of the sale of Pay USA.

Pursuant to the terms of the sale,  the Company agreed to provide the Buyer with
processing services in connection with the continuing operations of Pay USA. The
Company  agreed to provide  these  services  through  December  31,  1999 for an
initial payment of $500,000, a fixed monthly fee of $16,000 (plus a fixed amount
for  telephone  line  charges),  and other  monthly  fees  based on the level of
services provided. The Buyer also paid the Company $1,440,000 at closing for the
Company's  agreement to refrain from (1) directly or indirectly  competing  with
Pay USA, except as permitted in the agreement; (2) providing processing services
to third parties if such processing  services permitted those parties to compete
with  Pay  USA  in  certain  payroll  processing  and  related  activities;  (3)
disclosing  information  about  Pay USA's  customers;  and (4)  engaging  in any
activity  that  could  be  materially  detrimental  to  Pay  USA's  business  or
reputation.  The  $1,440,000 is being  amortized over the term of the agreement.
The   amortization  of  such  income  is  included  in  income  from  continuing
operations.

                                                                    Page 2 of 52
<PAGE>

The Computer Outsourcing Industry

The  outsourcing of computer  services,  whereby a client company obtains all or
part of its  information  processing  requirements  (including  systems  design,
software management and hardware,  communications,  training,  maintenance,  and
support) from an information technology provider such as the Company,  continues
to be a growing trend. The Company believes that it is generally 10% to 50% more
cost-effective and efficient for its clients to outsource information processing
services  to the Company  than it would be to provide  equivalent  services  for
themselves by purchasing or leasing  in-house  systems and hiring or contracting
for service and support personnel.

Outsourcing provides clients with the following benefits:

     -    The refocus of  personnel,  financial and  technological  resources on
          core business and client-related activities;
     -    Access to highly skilled personnel and technology resources;
     -    Access to resources that support technological reengineering;
     -    Access to experienced resources to perform selected information
          processing functions;
     -    Reduction of operating costs; and o Reduction of future  investment in
          infrastructure not directly related to the core business activity.

Business Strategy

The  Company's  objective  is to provide a  comprehensive  computer  outsourcing
alternative  to  meet  all  or  part  of  its  clients'  information  technology
requirements. The Company's strategy includes the following key elements:

Information Technology Services

The Company's  Information  Technology  Services  allow  clients to  effectively
process and manage core business  applications such as general ledger,  accounts
payable,  accounts  receivable,  order  processing,  and inventory.  The Company
provides skilled personnel, secure processing environments,  high service levels
and  state  of the art and  emerging  technologies  to meet  client  information
processing  requirements  Clients utilize the Company's  information  systems in
order to focus on their core  business and  customer  related  activities  while
significantly reducing their operating costs. The Company has developed industry
specific  experience in markets which include  publishing,  financial  services,
apparel,  consumer products,  and health care. Its clients in these markets rely
on the Company to combine  its  in-depth  industry  knowledge  with  information
technology   solutions  that  uniquely  meet  their   business   objectives  and
information processing requirements.

Typically,  the  Company  enters  into  contracts  with  clients  providing  for
automatic  renewal  unless prior written  notice is given.  The  contracts  have
varying terms typically  ranging from one to five years.  The contracts  specify
the rates for the Company's services.  Such rates vary according to factors such
as the  volume  and  types of  services  used by a  particular  client.  In some
instances, a client may terminate a contract early by paying a penalty. In 1997,
the  Company  received  notice from its  largest  publishing  client that it was
exercising an option to cancel after June 30, 1999 by paying a cash penalty.


                                                                    Page 3 of 52
<PAGE>

    Computer Facilities Management Services

    The Company provides Computer  Facilities  Management Services at its state
    of the art data center to medium and large  companies that outsource all or
    part of their Information Processing functions.  These services include the
    Company's core Information Processing and Communications/Network Management
    Services  which  operate  24 hours  per day,  each  day of the  year.  Such
    services are provided from a secure  environment  with critical back-up and
    safeguard systems.

    Electronic Commerce

    The  Company has also  developed  an  electronic  data  interchange  ("EDI")
    subsystem.  This  subsystem  allows a vendor  to  receive  orders  and floor
    selling  information from a retailer  electronically  and transmits invoices
    back to the retailer electronically.  This subsystem also enables the vendor
    to satisfy the  requirement  of some chain stores to maintain an  electronic
    product  catalog  accessible  to the  chain.  The  Company's  EDI  subsystem
    provides  reports and on-line inquiry into orders and shipments,  along with
    comprehensive  floor  selling  reports.  The  EDI  subsystem  also  provides
    automated  Advance Ship Notices and interfaces  with a stand-alone  scanning
    system. The EDI subsystem allows a small apparel manufacturer or importer to
    conform  to the EDI  requirements  of  various  large  retail  chains and to
    continue as an approved vendor of those chains without having to acquire its
    own data processing and interchange capability

    Year 2000 Testing Services

    The Company's  Year 2000 Solution  Center  provides a customized  production
    testing  environment,   technical  production  assistance,  and  operational
    support for the full range of Year 2000  testing  compliance.  This  service
    allows a client  to  continue  to run its  business  without  impacting  its
    internal data processing systems.

    Business Process Outsourcing Services

    The  Company  provides  a variety of  customized  data  processing  services
    designed  to  specific  client  requirements.  These  services  include  the
    development  of  proprietary  software  utilized  to solve  the  information
    processing  requirements  of particular  clients.  The Company  provides the
    information  processing  services  and retains  ownership of the software it
    develops.

    Industry-specific  outsourcing  applications and services are developed,  so
    that the  Company's  in-depth  knowledge  of a  particular  industry  can be
    applied to servicing  multiple clients in that field. The Company  currently
    provides  outsourcing  services to approximately 480 clients in such diverse
    fields as financial services,  publishing,  home health care,  apparel,  and
    consumer products.

Enterprise Infrastructure Consulting

ETG's principal  expertise is analyzing large data center operations to maximize
operating  performance and to minimize operating costs.  Consulting  services by
this new subsidiary covers hardware;  automation;  disaster  recovery  planning;
systems  management;   storage  management;   and  performance  reporting.   ETG
concentrates  on  aligning  a client's  information  systems  with the  client's
business focus to strengthen the client's technology  infrastructure to enable a
client to increase its competitiveness and business opportunities.

                                                                    Page 4 of 52
<PAGE>


ETG's consultants  perform  analytical studies to identify areas of improvement.
The consultants then develop a transformation  plan,  manage the  implementation
process,  and monitor the results.  ETG's clients  include  major  financial and
health care institutions.

Customer Service and Support

The Company  believes that close  attention to customer  service and support has
been,  and will continue to be, crucial to its success.  The Company  provides a
high degree of customer service and support,  including  customized training and
rapid response to customer needs,  which the Company believes  generally exceeds
industry standards.  Because of its attention to customer service, the Company's
client  relationships  have  tended  to be  long-term  with  very low  turnover,
generating recurring and predictable revenues.

System Flexibility

The Company  attempts to maximize  utilization  of its  products and services by
offering a wide range of services to each  client.  The  Company's  products are
designed to work either on a stand-alone  modular  basis or as fully  integrated
systems. Clients can easily expand the range of services provided by the Company
by adding modules as the client's needs and capacity to use them expand, thereby
making an orderly  transition  from  partial to full  reliance on the  Company's
services.  In addition,  clients can increase or decrease the volume of services
provided by  adjusting  the number of  "on-line"  terminals  installed  in their
offices.

Customer Support and Training

The Company  provides a high degree of initial and continuing  customer  service
and support, at a level which, the Company believes,  generally exceeds industry
standards.  The Company  believes that its focus on customer service and support
has been,  and will  continue  to be, a key factor in its high level of customer
retention  and  growth  in  revenues.   The  Company  seeks  to  develop  close,
collaborative  relationships  with each  client and to  respond  quickly to each
client's needs.

The client is linked to the  Company's  systems  by leased  data  circuits.  The
Company  assigns  a  service   representative  to  each  customer  to  supervise
installation  and to provide  on-site  training  and  continuing  support.  Upon
installation,  the Company provides  initial  training at the clients'  business
location and comprehensive  user manuals.  To maintain client  proficiency,  the
Company offers refresher training periodically, according to customer needs.

Support is available at the customer site, or by telephone during business hours
for system-related  questions and general problem solving. Because many clients'
terminals are on-line with the Company's  computers,  support personnel are able
to  communicate  directly  with them to  diagnose  errors,  solve  software  and
hardware problems, and make software upgrades at any time. The Company maintains
a quality  assurance  program which includes  periodic  testing of the Company's
systems and services.

Marketing and Sales

The Company  currently  targets its principal  marketing  efforts to medium-size
companies  or  divisions  of large  companies  in  industries  such as financial
services, publishing,  apparel, and health care. No single client is responsible
for  10% or more of the  Company's  revenue.  The  Company  uses a  direct-sales
marketing   approach  in  which  its  sales   representatives   solicit   client
appointments and make sales calls.

                                                                    Page 5 of 52
<PAGE>

Initial contact is made by a variety of methods,  including seminars,  mailings,
telemarketing,  and  attendance  at industry  conventions  and trade shows.  The
Company's sales  representatives  and marketing  support staff analyze  clients'
requirements  and  prepare  product  demonstrations.  Recently,  the Company has
broadened its customer base beyond the New York  Metropolitan  Area. In addition
to  internal  sales  efforts,  the  Company has formed  strategic  alliances  to
generate  additional  sales.  ETG  has  entered  into  agreements  with  certain
companies and  individuals  that would be entitled to receive  compensation  for
their assistance in procuring consulting engagements.

Product Development

Since the  computer  industry is  characterized  by rapid change in hardware and
software  technology,  the Company  continually  enhances  its  services to meet
client requirements. In each of the past two years the Company has spent between
2% and 3% of its gross revenues on software  development  costs.  The Company is
committed  to  maintaining  its  product  offerings  at a  very  high  level  of
technological  proficiency  and believes that it has developed a reputation  for
providing  innovative  solutions to client  requirements.  Where  possible,  the
Company seeks to develop  products  characterized  by a high degree of recurring
usage,  so that  clients  come to  depend  on the  Company's  services.  Product
development is performed by the Company's  employees and, in limited  instances,
by outside consultants.

Competition

Although  the Company is not aware of other  companies  which  provide as wide a
range of services and customer  support as the Company does,  other companies do
provide  one or  more of the  Company's  services.  The  Company's  current  and
potential competition includes other independent computer services companies and
divisions  of  diversified  enterprises,  as well as the ability of existing and
potential  clients to install  and operate  their own  computer  equipment.  The
Company  knows of no reliable  statistic by which it can determine the number of
companies which provide computer outsourcing  services.  Among the best known of
the Company's  competitors  are Affiliated  Computer  Services,  Inc.,  Computer
Sciences Corp., Electronic Data Systems Corporation,  IBM Corporation, and Perot
Systems.  Aside  from  such  major  companies,   the  outsourcing  services  are
fragmented,  with numerous  companies  offering  services in limited  geographic
areas,   vertical  markets,  or  product  categories.   Many  of  the  Company's
competitors have  substantially  greater  financial and other resources than the
Company,  and there can be no assurance that the Company will be able to compete
effectively in the future.

Technological Changes

Although  the Company is not aware of any pending or  prospective  technological
changes that would adversely affect its business, new developments in technology
could have a material  adverse effect on the  development or sale of some or all
of the  Company's  services  or could  render  its  services  noncompetitive  or
obsolete.  There can be no assurance that the Company will be able to develop or
acquire new and improved  services or systems which may be required in order for
it to remain  competitive.  The Company believes,  however,  that  technological
changes do not present a material  risk to the  Company's  business  because the
Company  expects  to be able to adapt to and  acquire  any new  technology  more
easily than its  existing and  potential  clients.  In  addition,  technological
change  increases  the risk of  obsolescence  to potential  clients  which might
otherwise  choose to maintain an in-house  computer  system  rather than use the
Company's  services,  thus potentially  creating selling  opportunities  for the
Company.


                                                                    Page 6 of 52
<PAGE>


Intellectual Property Matters

The  Company's  systems  and  processes  are not  protected  by  patents  or any
registered copyrights, trademarks, trade names, or service marks. To protect its
proprietary products and software from illegal reproduction,  the Company relies
on certain mechanical techniques in addition to trade secret laws,  restrictions
in certain  of its  customer  agreements  with  respect to use of the  Company's
products  and   disclosure  to  third  parties,   and  internal   non-disclosure
safeguards,  including  confidentiality  restrictions with certain employees. In
spite of the Company's efforts, it may be possible for competitors or clients to
copy aspects of the Company's trade secrets.

The Company believes that because of the rapid pace of  technological  change in
the  computer  industry,  copyright  and other  forms of  intellectual  property
protection  are of less  significance  than  factors such as the  knowledge  and
experience of the Company's  management and other  personnel,  and the Company's
ability to develop,  enhance,  market, and acquire new systems and services. The
Company's  business  is not  dependent  upon  any  single  license  or  group of
licenses.

The  Company is  experienced  in  handling  confidential  and  sensitive  client
information,  and maintains numerous security procedures to help ensure that the
confidentiality of client data is maintained.

Compliance with Environmental Laws

The primary environmental laws applicable to the Company relate to the recycling
of paper, with which laws the Company believes it is in compliance.

Employees

As of January 15,  1999,  the Company had  approximately  302  full-time  and 22
part-time  employees.  None of the Company's employees is represented by a labor
organization   and  the  Company  is  not  aware  of  any   activities   seeking
organization.  The Company  considers its relationship  with its employees to be
satisfactory.

Insurance

The Company maintains insurance coverage that management believes is reasonable,
including errors and omissions coverage, business interruption insurance to fund
its  operations  in the event of  catastrophic  damage to any of its  operations
centers,  and insurance for the loss and reconstruction of its computer systems.
The Company also  maintains  extensive  data backup  procedures  to protect both
client and Company data.


Item 2.  Description of Property
         -----------------------

The Company leases a facility,  containing  approximately  67,000 square feet in
Leonia,  NJ for its headquarters and data center.  The lease expires on December
31, 2008.  Currently,  a subtenant occupies  approximately  5,750 square feet of
this facility.


                                                                    Page 7 of 52
<PAGE>


The Company  leases  office space of  approximately  37,200 square feet in a New
York City  building  where the Company has had a location  since 1985. A primary
lease with the  landlord  covers  31,500  square feet and a sublease  covers the
balance of 5,700 square feet.  The primary  lease  expires on December 31, 2008,
and the sublease  expires on December 31, 2009.  The Company has  subleased  the
space subject to the primary lease to a subtenant  under a sublease  
expiring on December 30, 2008, a day before the expiration of the primary lease.
Currently, the Company primarily utilizes the New York space for data entry
operations.

The Company  also  maintains a data entry center of  approximately  5,700 square
feet in  Aberdeen,  NJ pursuant to a lease  expiring on June 30,  2000.  It also
leases 11,510  square feet of office space in Charlotte,  NC pursuant to a lease
that expires on January 31, 2002, and maintains a 2,000 square foot sales office
in Hartford, CT under a lease expiring on February 1, 2001.

ETG maintains  offices of  approximately  3,950 square feet in Secaucus,  NJ and
1,050 square feet in Glendale, CA. These leases expire on September 30, 2001 and
June 30, 2003, respectively.

The Company generally leases its equipment under standard  commercial leases, in
some cases with purchase options which the Company  exercises from time to time.
The Company's equipment is generally covered by standard commercial  maintenance
agreements.

The Company  believes its current  facilities  are in good condition and will be
adequate  to  accommodate  its  current  volume  of  business  plus  anticipated
increases.


Item 3.  Legal Proceedings
         -----------------

Computer Outsourcing Services, Inc. v. Anton P. Donde, et al.

In February 1998, the Company filed a lawsuit in the Federal  District Court for
the Southern  District of New York, 98 Civ.  0956 (RLC),  against Anton P. Donde
and a trust  controlled  by Anton and Detta  Donde.  Anton Donde was  formerly a
director and vice president of the Company and was  responsible  for its Payroll
Division.  In December 1997,  that division was sold to Zurich . In the lawsuit,
the Company  alleged that Mr. Donde  intentionally  attempted to interfere  with
such sale  thereby  causing  damages  to the  Company.  The  Company's  Board of
Directors subsequently terminated Mr. Donde's employment, and Mr. Donde resigned
as a director.

In April 1998,  Mr.  Donde and the trust filed an answer  denying the  Company's
claims,  a counter  claim against the Company,  and third party claims  alleging
substantial  damages  against the Company and its current and former  directors,
including wrongful termination,  breach of contract,  breach of the duty of good
faith, fraud, and RICO violations.

In May 1998,  this  litigation  was settled.  The impact of such  settlement was
reflected in the Company's financial statements.

Item 4.  Submission of Matters to a Vote of Security Holders
         ---------------------------------------------------

None.


                                                                    Page 8 of 52
<PAGE>



                                     PART II

Item 5.  Market for Registrant's Common
         Stock and Related Stockholder Matters
         -------------------------------------

The Company's common stock is traded on the NASDAQ Stock Market under the symbol
COSI. For the periods  reported  below,  the following table sets forth the high
and low bid quotations for the common stock as reported by NASDAQ-NMS.

                                                                   BID
                                                             -----------------
                                                             High          Low
                                                             ----          ---

   For the year ended October 31, 1997:

   1st Quarter (November 1, 1996 - January 31, 1997)        $4.500     $2.875
   2nd Quarter (February 1, 1997 - April 30, 1997)           6.000      3.750
   3rd Quarter (May 1, 1997 - July 31, 1997)                 5.500      3.938
   4th Quarter (August 1, 1997 - October 31, 1997)           9.500      4.875

   For the year ended October 31, 1998:

   1st Quarter (November 1, 1997 - January 31, 1998)        10.875      7.250
   2nd Quarter (February 1, 1998 - April 30, 1998)          12.125      7.500
   3rd Quarter (May 1, 1998 - July 31, 1998)                11.250      8.250
   4th Quarter (August 1, 1998 - October 31, 1998)          10.938      7.250

The closing  price of the  Company's  common stock on  NASDAQ-NMS on January 15,
1999 was $12.75 per share.  The Company has  approximately  94  stockholders  of
record.  In addition,  the Company believes that there are  approximately  1,000
beneficial owners holding their shares in "street name."

The Company has not paid dividends to its  stockholders  since its inception and
does not plan to pay  dividends on its common stock in the  foreseeable  future.
The Company intends to retain earnings to finance growth.

                                                                    Page 9 of 52
<PAGE>


During the prior  three  years,  the  Company  sold or issued its common  stock,
exempt from registration as private  placements  pursuant to Section 4(2) of the
Securities Act of 1933, as shown in the following table.

<TABLE>
<CAPTION>

                                                                                                             AMOUNT OF CASH OR
                                  NUMBER OF       DATE(S) OF THE              EXPLANATION OF THE               CONSIDERATION
       TO WHOM ISSUED           COMMON SHARES       TRANSACTION                   TRANSACTION                     RECEIVED

<S>                                <C>            <C>               <C>                                       <C>
NON-CASH ISSUANCES:
                                                                    Exercises  of the  option  by means
                                                  Five exercises    of an offset  against an obligation
Holder of a pre-IPO                                between 12/95    of  the   Company  to  the  option-
non-qualified option               123,445           and 3/97       holder                                    $   487,282


                                                                    Issuance   of   common   stock   as
Outside counsel                     22,000             9/97         payment for legal services rendered       $    89,375


                                                                    Settlement    of   a   portion   of
Seller of a subsidiary to                                           contingent  consideration as called
the Company                         23,906             4/96         for in the Agreement of Sale              $   153,000

                                                                    Settlement    of   a   portion   of
Seller of assets to  the                                            consideration  as called for in the
Company                             20,000             9/98         Purchase Agreement                        $   180,000

ISSUANCES FOR CASH:

Holder of a pre-IPO
non-qualified option               100,000             5/98         Exercise of the option for cash           $     1,000

                                                  Five exercises    Exercises   for  cash  of  warrants
The Underwriter(s) for the                       between 1/98 and   given in connection with the IPO
Company's IPO                       66,725             2/98                                                   $   420,368

                                                                    Exercises   for  cash  of  warrants
A consultant to the Company                                         given   in   connection    with   a
                                    75,240             3/98         consulting agreement                       $  407,500
</TABLE>




                                                                   Page 10 of 52
<PAGE>

Item 6.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations
         ---------------------------------------------

Results of Operations

On December 19,  1997,  the Company sold the four  subsidiaries  comprising  the
Payroll  Division at a gain of  approximately  $1,700,000,  net of income  taxes
($0.38  per share,  diluted).  In the  accompanying  financial  statements,  all
revenues  and  expenses  of  the  Payroll   Division  have  been  classified  as
discontinued   operations.   The  following  discussion  focuses  on  continuing
operations.

Fiscal Year 1998 as Compared to Fiscal Year 1997

For the year ended October 31, 1998,  revenues  increased  $6,007,000 (24.6%) to
$30,403,000 from  $24,396,000  recorded in the year ended October 31, 1997. This
increase resulted  primarily from new contracts at higher levels than previously
experienced.

Data processing  costs increased  $2,757,000 to $19,829,000  (65.2% of revenues)
during the current  year,  compared to  $17,072,000  (70.0% of  revenues) in the
prior year. The dollar  increase is associated  with greater sales volume.  As a
percentage of revenues,  however, data processing costs declined  significantly,
reflecting a more efficient utilization of resources due to the consolidation of
operations.

Selling and promotion costs increased $119,000 to $1,385,000, (4.6% of revenues)
during the current year compared to  $1,266,000  (5.2% of revenues) in the prior
year.  The  dollar  increase  is  associated  with  the rise in  revenues.  As a
percentage of revenues,  however,  selling and promotion  costs  declined in the
current year because of efficiencies of scale.

General and administrative expenses increased $1,341,000 to $5,964,000 (19.6% of
revenues) in the current year as compared to  $4,623,000  (18.9% of revenues) in
the prior year.  At the end of fiscal  1997,  the  Company  moved its New Jersey
operations  into  a  larger   facility.   During  1998,  the  Company  has  been
consolidating  computer and customer  service  operations into the new facility.
The rise in expenses is principally  due to increased rent and utilities for the
new facility, as well as approximately $140,000 in moving costs.

In continuing operations,  the Company  recorded a loss of $2,237,000 in 1998
from  subletting substantially  all of its office space in New York City.  This
one-time  charge equals the  undiscounted,  out-of-pocket  rent expense,  net of
sublease income, which  will  continue  to be paid  over the  10-year  term of
the  sublease.  In addition,  the amount includes direct  subleasing costs as
well as the write-off of leasehold  improvements  associated with the subleased
space. The total loss was $3,022,000,  however,  since the sale of the Payroll
Division  permitted the Company  to  reduce   substantially  its  New  York
City  space   requirements, approximately 26% of the loss, or $786,000,  was
charged against the gain on the sale of the Payroll  Division.  Subletting  the
space  permitted  the Company to complete the consolidation of its operations in
its Leonia, New Jersey facility.  The consolidation  will allow the Company to
operate more efficiently and reduce future occupancy and other operating costs
by  approximately  $720,000 in fiscal 1999.  Although  sublease  receipts  will
be less than  disbursements  in future periods,  the expense  associated  there-
with will be charged against the accrual created by recording the sublease loss
in 1998. The sublease loss, net of income tax benefit, resulted in a reduction
of approximately $0.28 per share in diluted earnings  from  continuing  opera-
tions  and $0.11 per share on the gain from the sale of the Payroll Division.

                                                                   Page 11 of 52
<PAGE>


Net interest  expense was $206,000 in 1997. For 1998,  interest  income exceeded
interest  expense by $548,000.  The net change was $754,000.  As a result of the
sale of the Payroll Division and higher income from continuing  operations,  the
Company had significantly higher cash and  interest-earning  assets in 1998 than
in 1997. Since the Company repaid  substantially  all of its bank debt following
the sale of the Payroll Division,  total interest expense declined  dramatically
in 1998.

The  effective  tax rate from  continuing  operations  for  fiscal  1998 was 30%
primarily as a result of research and development tax credits.

After the provision for income taxes,  the Company  recorded a 56.8% increase in
income from continuing  operations,  from $688,000 ($0.17 per diluted share) for
the year ended October 31, 1997, to $1,079,000 ($0.24 per diluted share) for the
year ended October 31, 1998.

With respect to  discontinued  operations,  the loss  decreased from $127,000 in
1997 to $76,000 in 1998. The loss per diluted share from discontinued operations
was $0.03 in 1997 and $0.01 in 1998.

Fiscal Year 1997 as Compared to Fiscal Year 1996

For the year ended October 31, 1997,  revenues  increased  $3,174,000 (15.0%) to
$24,396,000 from  $21,222,000  recorded in the year ended October 31, 1996. This
increase resulted primarily from new contracts with higher  contractual  amounts
than previously experienced.

Data processing  costs increased  $2,836,000 to $17,072,000  (70.0% of revenues)
during the current  year,  compared to  $14,236,000  (67.1% of  revenues) in the
prior  year.   Approximately   half  of  this  increase  can  be  attributed  to
approximately  $369,000  less  software  costs  deferred in 1997 versus 1996. In
addition,  the  servicing  of  some  of the  revenues  mentioned  above  is more
labor-intensive,  resulting in a decrease in the overall profit margins.  During
fiscal 1998,  the Company plans to  consolidate  certain of its data  processing
operations in an effort to improve profit margins.

Selling and promotion costs decreased $247,000 to $1,266,000, (5.2% of revenues)
during the current year compared to $1,513,000  (7.1 % of revenues) in the prior
year. The decrease  resulted from the  consolidation  of the sales and marketing
efforts.

General and  administrative  expenses increased $277,000 to $4,623,000 (19.0% of
revenues) in the current year as compared to  $4,346,000  (20.5% of revenues) in
the prior year. During 1997, the Company provided additional accounts receivable
reserve  of  $228,000  due to the  default  of a  large  processing  client.  In
addition, during the fourth quarter of 1997, the Company moved its principal New
Jersey location to a facility in Leonia, NJ, incurring approximately $140,000 in
moving costs.  Excluding  these two unusual events,  general and  administrative
expenses would have decreased by approximately $90,000,  primarily from $136,800
in  reductions  in  professional  fees and $112,500 in corporate  administrative
salaries.

Net  interest  expense  decreased  $91,000  to  $206,000  in the  current  year,
primarily  due to  $828,000  in  principal  payments  during the year on various
long-term  debts,  partially offset by interest paid on amounts borrowed late in
the year under the Company's line of credit.


                                                                   Page 12 of 52
<PAGE>


After the provision for income taxes,  the Company  recorded a 38.1% increase in
profit from  continuing  operations from $498,000 ($0.12 per share) for the year
ended October 31, 1996, to $688,000 ($0.17 per share) for the year ended October
31,  1997.  Had the  Company  not  needed to  provide  the  $228,000  reserve as
discussed  above,  income per share from continuing  operations  would have been
approximately $0.20 per share.

In discontinued  operations,  the pretax loss increased from $217,000 in 1996 to
$291,000  in  1997.  However,  primarily  as the  result  of the tax  effect  of
increased  income from  non-taxable  investments of client trust funds,  the net
loss from discontinued  operations  declined 23% from $165,000 ($0.04 per share)
in the prior year to a loss of $127,000 ($0.03) in the current year.


Liquidity and Capital Resources

During the year ended  October  31,  1998,  the  Company  generated  net cash of
$2,522,000 from continuing  operations  principally by generating  $2,346,000 in
income  from  continuing  operations  before  deductions  for  depreciation  and
amortization.

The Company's investing activities provided $6,590,000,  primarily from the sale
of the Payroll Division, net of related costs and the investment of a portion of
the proceeds in marketable debt securities. The Company also invested $1,501,000
for the purchase of equipment, new software products, and other fixed assets and
$892,000 for product development and enhancement.  In financing activities,  the
Company used  $2,321,000 to repay long-term debt and capital leases and received
$1,725,000  generated  from  exercises  of stock  warrants  and  employee  stock
options.

As of October 31, 1998, the Company had cash and  equivalents and highly liquid,
short-term  investments  aggregating  approximately of $12,621,000.  In December
1998,  the  Company  acquired  the  business  and certain  assets of  Enterprise
Technology Group, Incorporated. A portion of the purchase price included cash of
$4,000,000 paid at the closing.  In addition,  in January 1999, the Company made
income tax payments of approximately  $2,711,000  relating to its tax year ended
October 31, 1998.

The Company  believes that its cash,  other liquid assets,  operating cash flow,
and potential  borrowing  capacity will provide  adequate  resources to fund its
ongoing operating requirements.

Other Matters

Certain of the Company's computer systems may need to be reprogrammed to correct
what is known as the Year 2000 Problem  ("Y2K").  This is a condition  whereby a
program  does not  properly  interpret a two-digit  year,  reading  "00" as 1900
rather than 2000. As a result, nearly all computer systems,  except for the most
recent software and hardware  versions,  may produce computing errors or fail to
function after December 31, 1999.

The Company is also at risk from Y2K failures on the part of its major  business
counterparts,  including suppliers, distributors,  licensees, and manufacturers,
as well as  potential  failures in public and private  infrastructure  services,
including electricity, water, gas, transportation, and communications.  Failures
resulting from the Y2K problem could adversely  affect the Company's  ability to
service its clients.


                                                                   Page 13 of 52
<PAGE>


The Company has appointed a senior officer, reporting directly to the President,
as the  Y2K  Compliance  Coordinator.  He  works  closely  with  the  operations
managers, senior management, and the Company's vendors.

The Company has developed a multi-phased approach to resolve the Y2K issues that
are reasonably within its control. The Company's approach to and the anticipated
timing of each phase are described below:

Phase One - Identification.  The first phase entailed  identifying the technical
areas,  business  units,  and  infrastructure  that might be affected by the Y2K
problem. The identification resulted in three primary classifications. The first
is the computer and  communications  hardware and  non-application  software the
Company  obtains from  vendors.  This category  consists of  processing  for all
client and  internal  Company  applications.  The second  classification  is the
Company's  applications  used to service Clients and internal  users.  The third
classification  relates to all non-direct computer ("Non-IT")  associated issues
such as elevators,  phone systems,  security access systems, as well as services
provided by non-computer  related vendors such as utility  companies.  Phase One
has been completed.

Phase Two - Inventory. The second phase entails an inventory of all hardware and
software  (including business and operational  applications,  operating systems,
and third party products) that may be at risk, and  identification  of key third
party business which might most  significantly  impact the Company if such third
parties had Y2K failures. The non-application  inventory process (Classification
One) has been completed,  and the inventories of key third party  businesses and
internal non-IT systems  (Classification  Three) are expected to be completed by
March 31,  1999.  The  inventories  for  applications  (Classification  Two) are
expected to be completed by April 30, 1999.

Phase Three - Assessment.  Once each at-risk application has been identified, it
will be  determined  how  critical  the  application  is to client and  business
operations and the potential  impact of failure.  Applications are classified as
"critical",  "important," or "non-critical". A "critical" system is one that, if
not operational, would cause the shutdown of all or a portion of a business unit
within two weeks,  while an  "important"  system is one that would  cause such a
shutdown  within two months.  The  assessment  process is 80%  completed.  It is
expected to be finalized by March 31, 1999.

Phase Four - Strategy.  For  applications,  this phase entails the assessment of
each  application  system  (Classification  Two). The  application's  ability to
perform  in  Y2K,  estimated  cost  to  make  Y2K  compliant,   availability  of
replacement  alternatives,  and for  applications  used for  clients,  the total
annual revenue and expenses, are evaluated. The assessment will result in a plan
to upgrade  the  current  application,  migrate to a  replacement  Y2K-compliant
application,  or cease  processing  of an  application  that produces a marginal
profit.  Phase Four - Classification Two is expected to be completed by February
28, 1999. For non-IT  Classification  Three, this phase involves the development
of  appropriate  remedial  strategies.  Phase Four for  Classification  Three is
expected to be completed by April 30, 1999.


                                                                   Page 14 of 52
<PAGE>


Phase Five - Remediation. The remediation phase involves creating project plans;
acquiring  necessary  resources;   implementing  new  hardware,   software,  and
applications;  and executing the strategies developed in Phase Four. Testing and
certification  is also included within this phase. For  non-application  systems
(Classification One), Phase Five is approximately 55% completed. The delivery of
Y2K-compliant  products by third -party vendors will have an effect on the final
completion date. For application  systems,  (Classification  Two), Phase Five is
approximately 25% completed.  For non-IT systems  (Classification  Three), Phase
Five is  approximately  20%  completed.  Testing  for  non-IT  systems  has been
initiated;  however,  due to the  Company's  reliance on third party vendors for
these  systems,  the Company cannot  estimate  precisely when this phase will be
completed. The Company has initiated written and telephonic  communications with
key third party businesses.  Communications with public and private providers of
infrastructure  services,  to ascertain and evaluate their efforts in addressing
Y2K compliance, will be initiated by February 28, 1999.

Phase Six - Contingency  Planning.  This phase  entails  developing an emergency
plan in the  event  non-IT  (Classification  Three) or  non-application  systems
(Classification  One) malfunction or are not functional at the start of the Year
2000. The use of a "backup"  computer  maintained by an independent third party,
alternative  communications  carriers,  and backup  generators,  are some of the
contingencies being explored. The Company estimates that all of these plans will
be  completed  by December  1999.  Based upon its  efforts to date,  the Company
believes  that the vast  majority of both its computer  and its non-IT  systems,
including all critical and important  systems,  will remain up and running after
January 1, 2000.  Internal and external costs  specifically  associated with Y2K
modifications  for computer software used for internal purposes will be expensed
when incurred. Currently, the Company estimates that such costs will approximate
$300,000.


Forward Looking Statements

This report contains  forward-looking  statements  within the meaning of Section
21E of the Securities  Exchange Act of 1934, as amended.  As such, final results
could differ from estimates or expectations due to factors such as incomplete or
preliminary  information or changes in government  regulation and policies.  For
any of these  factors,  the Company claims the protection of the safe harbor for
forward-looking statements contained in the Private Securities Litigation Reform
Act of 1995, as amended.

New Financial Accounting Standards

During 1997,  the  Financial  Accounting  Standards  Board issued the  following
pronouncements:  Statement of Financial  Accounting Standards No. 128, "Earnings
per Share" ("SFAS 128"),  Statement of Financial  Accounting  Standards No. 130,
"Reporting  Comprehensive  Income"  ("SFAS  130"),  and  Statement  of Financial
Accounting Standards No. 131,  "Disclosures about Segments of and Enterprise and
Related  Information"  ("SFAS 131").  The Company has adopted the  provisions of
SFAS 128 in fiscal  year 1998,  and the  presentation  of prior  year  financial
information  has been  conformed to this  pronouncement.  The Company will adopt
SFAS 130 and SFAS 131 in the fiscal year beginning November 1, 1998. Adoption of
these  pronouncements  is not  expected  to  have a  significant  impact  on the
Company.




                                                                   Page 15 of 52
<PAGE>


Item 7.  Financial Statements
         --------------------

The Financial Statements and Notes thereto are set forth beginning at page 27 of
this Report.


Item 8.  Changes In and Disagreements with
         Accountants on Accounting and Financial Disclosure
         --------------------------------------------------

On September 29, 1998, the Company  notified  Deloitte & Touche LLP ("D&T") that
the  Company's  Board of  Directors  had voted not to engage D&T to perform  the
Company's audits. On October 29, 1998, the Company retained Ernst & Young LLP to
perform the audit of the year ended October 31, 1998.

D&T's Report on the  financial  statements  for the years ended October 31, 1997
and 1996 did not contain an adverse  opinion,  disclaimer  of  opinion,  nor any
qualification  or  modification  as to  uncertainty,  audit scope, or accounting
principles.

During the audits of the two  previous  fiscal  years,  and  through the date of
termination,  there were no  disagreements  with D&T on any matter of accounting
principles or practices,  financial statement  disclosure,  or auditing scope or
procedure.

During the audits of the two  previous  fiscal  years,  and  through the date of
termination,  there were no reportable events as defined in Regulation S-K, Item
304(a)1(v).

                                    PART III

Item 9.  Directors and Executive Officers
         Compliance with Section 16(a) of the Securities Exchange Act
         ------------------------------------------------------------

The name,  principal  occupation of, and certain information  concerning each of
the  Executive  Officers and Directors of the Company as of October 31, 1998 are
set forth in the table below.  Also set forth,  following the table,  is certain
additional information regarding each individuals' business experience.

<TABLE>
<CAPTION>
                                                                                                     Director Since
Name                             Positions with the Company                               Age
- ---------------                  ---------------------------------------------------    ---------    ---------------
<S>                              <C>                                                     <C>         <C>

Zach Lonstein                    Chairman of the Board of Directors and Chief
                                 Executive Officer                                         54             1984
Robert B. Wallach                President and a Director                                  59             1992
Joseph Lynaugh                   Director                                                  59             1998
Howard Waltman                   Director                                                  66             1997
Jeffrey Millman                  Executive Vice President, Secretary and a Director        46             1992
John C. Platt                    Vice President, Treasurer, and a Director                 45             1996
Thomas Laudati                   Senior Vice President                                     41              -
Howard Liebman                   Vice President                                            54              -
Gary Lazarawicz                  Vice President                                            49              -

</TABLE>
                                                                   Page 16 of 52
<PAGE>

Zach Lonstein has been the Company's  Chairman of the Board and Chief  Executive
Officer since he organized the Company in 1984,  and President  from 1984 to May
1996.  From 1981 to 1984, Mr. Lonstein was Vice President and General Manager of
the   Commercial   On-Line   division   of   Informatics   General   Corporation
("Informatics"  -  subsequently  renamed  Sterling  Federal  Systems,  Inc.),  a
computer software and services company listed on the New York Stock Exchange. In
1970,  Mr.  Lonstein  was a founder and  President of  Transportation  Computing
Services Corp.  ("TCS").  In 1981,  TCS was sold to  Informatics  and eventually
became  the  basis  for the  Commercial  On-Line  division,  which  the  Company
purchased in 1984.

Robert B. Wallach was appointed President of the Company on May 1, 1996, and has
been a Director  of the  Company  since  1992.  Prior to June 1995,  he was sole
proprietor of Horizons  Associates,  a consulting  firm he founded in 1985.  Mr.
Wallach  has  more  than 20  years  of  operating  experience  including  senior
management  positions  with  Boeing  Computer  Services  from  1970 to 1972  and
Informatics  from  1972 to 1982  and,  from 1982 to 1985,  as  President  of the
Financial  Information  Services  Group/Strategic  Information  division of Ziff
Communications,  which provided  computer services to companies in the financial
industry.

Joseph  Lynaugh was elected to the Board of Directors on September 23, 1998. Mr.
Lynaugh was President and Chief Executive  Officer of NYLCare Health Plans, Inc.
("NYLCare")  from its formation in January 1996 until his  retirement  following
its acquisition by Aetna US Healthcare.  Prior to the formation of NYLCare,  Mr.
Lynaugh was President of Sanus Corporation Health Systems ("Sanus"),  a national
health maintenance organization of which he was a founder in 1983.

Howard Waltman is Chairman of Express Scripts, Inc. ("ESI"), a Company he formed
in 1986 as a  subsidiary  of Sanus,  of which he was also a founder  and  former
Chairman.  Sanus was acquired by New York Life Insurance  Company in 1987.  ESI,
which  provides  mail order  pharmacy  services and pharmacy  claims  processing
services,  was spun out of Sanus and taken public in June 1992. Mr. Waltman also
founded  Bradford   National  Corp.,   which  was  sold  to  McDonnell   Douglas
Corporation.  Mr.  Waltman also serves on the Board of Directors of qmed,  Inc.,
and several privately-held companies.

Jeffrey  Millman has been Executive Vice President  since 1988,  Secretary and a
Director since 1992, and has been with the Company since it was founded in 1984,
previously  holding  positions  of Vice  President  and  Director of Systems and
Programming with  Informatics  beginning in 1983. From 1979 to 1983, Mr. Millman
was Director of Theatrical  Computer Systems for Columbia  Pictures  Industries,
Inc. On November 6, 1998,  Mr.  Millman  resigned his positions with the Company
and from the Company's Board to pursue other interests.

John C. Platt has been an employee of the Company since it was founded 1984, and
has been a Vice President of the Company since 1986, its Treasurer  beginning in
1992, and a Director since 1996. Prior to 1984, Mr. Platt held various positions
with Informatics and TCS.

Thomas  Laudati has been a Senior Vice President of the Company since 1997, and
a Vice President of the Company since 1995  when the Company  purchased MCC
Corp.  Mr. Laudati joined MCC Corp in 1988 as a senior analyst, and was promoted
to Vice President of Technical Services in April 1991.  Prior to joining  MCC
Corp.,  Mr.  Laudati  held  positions  in the  programming departments of
Horizons Bancorp and Colonial Life Insurance Company.

Howard Liebman has been a Vice President since June 1996. Prior to that time, he
was President of Advanced Interchange Technologies, a company he founded in 1992
which  provided  electronic  data  interchange  ("EDI")  and  bar-code  printing
services to  manufacturers.  Before  1992,  Mr.  Liebman was vice  president  of
operations for Oak Hill Corporation, an apparel manufacturer.

                                                                   Page 17 of 52
<PAGE>


Gary  Lazarewicz has been a Vice President of the Company since June 1995,  when
the Company  purchased  MCC Corp.  Mr.  Lazarewicz,  who oversees all  corporate
research and  development,  joined MCC Corp.  in 1979,  and was promoted to Vice
President in 1985.  From 1971 through 1979,  he was employed at Global  Terminal
and Computer Services, where his last position was Director of MIS


            Section 16(a) of the Securities Exchange Act - Beneficial
                         Ownership Reporting Compliance
                      -------------------------------------

Section  16(a) of the  Securities  Exchange Act of 1934  requires the  Executive
Officers and  Directors of the Company,  and persons who  beneficially  own more
than ten percent of the Company's  Common Stock, to file reports of ownership of
Company  securities  and changes of ownership  with the  Securities and Exchange
Commission. Copies of those reports must also be furnished to the Company.

Based  solely on a review of the copies of reports  furnished  to the Company or
representations  of the  Company's  Directors  and  Executive  Officers  that no
additional  reports were required,  the Company  believes that during the fiscal
year ended October 31, 1998 the Executive Officers, Directors, and other persons
beneficially owning more than ten percent of the Company's Common Stock complied
with all applicable Section 16(a) filing requirements, except as to the
Company's Controller, who had not timely filed a Form 3 and one Form 4.  This
individual has since filed the required forms.


Item 10.         Executive Compensation
                 ----------------------

Compensation of Directors
- -------------------------

During fiscal year 1998,  each of the members of the Board of Directors who were
not  full-time  employees of the Company were granted  non-qualified  options to
purchase 1,250 shares of the Company's Common Stock for each meeting attended.

Compensation of Executive Officers
- ----------------------------------

The Summary  Compensation  Table below  includes,  for each of the fiscal  years
ended October 31, 1998, 1997, and 1996, individual  compensation for services to
the Company and its subsidiaries as paid to the Chief Executive  Officer and all
those Executive  Officers of the Company whose salary  exceeded  $100,000 in the
most recent fiscal year (together, the "Named Executives").

                                                                   Page 18 of 52
<PAGE>

<TABLE>
<CAPTION>


                           SUMMARY COMPENSATION TABLE
                                                                                              Long Term
                                                                                           Compensation -
                                                        Annual Compensation                    Awards
                                               ---------------------------------------    ------------------
                                                                                             Securities             All Other
                                  Fiscal                                                     Underlying         Compensation ($)
Name and Principal Position         Year          Salary ($)            Bonus ($)            Options (#)
- ------------------------------    ---------    -----------------    ------------------    ------------------    ------------------
<S>                                 <C>       <C>                   <C>                   <C>                    <C>

Zach Lonstein, Chief                1998       $        285,913      $         75,000                25,000       $   (a)  30,000
   Executive Officer and            1997                240,666                  -                   25,000           (a)  30,000
   Chairman of the Board            1996                230,023                  -                   25,000           (a)  30,000
- ------------------------------ ---------------------------------------------------------------------------------------------------
Robert B. Wallach, President        1998                241,667               100,000               150,000               -
   and Chief Operating Officer      1997                200,000                55,000               100,000               -
                                    1996                166,667                35,000               150,000               -
- ------------------------------ ---------------------------------------------------------------------------------------------------
Jeffrey Millman, Executive          1998                128,555                  -                     -                  -
   Vice President and Secretary     1997                124,628                  -                     -                  -
                                    1996                106,923                  -                     -                  -
- ------------------------------ ---------------------------------------------------------------------------------------------------
Thomas Laudati, Senior              1998                125,833                25,000                  -                  -
    Vice President                  1997                104,315                 8,500                12,500               -
                                    1996                 98,667                  -                    5,000               -


</TABLE>

(a) Fee  relating  to Mr.  Lonstein's  guarantee  of the  Company's  obligations
relating  to  the  purchase  of  MCC   Corporation.   (See  Item  12:   "Certain
Relationships and Related Transactions")


The following table sets forth,  for the Chief  Executive  Officer and the Named
Executives,  all grants of stock  options  made  during  the  fiscal  year ended
October 31, 1998.  Executives not listed did not receive grants of stock options
during the fiscal year. The Company did not award any stock appreciation  rights
or reprice any stock options during fiscal 1998.


<TABLE>
<CAPTION>

                                       OPTION GRANTS IN THE LAST FISCAL YEAR
- --------------------------------------------------------------------------------------------------------------------
                                    Number of          % of Total Options
                                   Securities              Granted to
                                   Underlying         Employees in Fiscal        Exercise
                                 Options Granted              Year                 Price          Expiration Date
Name                                                                             ($/share)
- ----------------------------    ------------------    ---------------------    --------------    -------------------
<S>                                <C>                       <C>                 <C>               <C>

Zach Lonstein                      25,000 (1)                 12%                $10.8625           Jan 2, 2003
Robert B. Wallach                 150,000 (2)                 69%                 $8.250            Feb 18, 2008

</TABLE>

     (1)  Become  exercisable as to 5,000 shares in each of five years beginning
          January 2, 1998.
     (2)  Become exercisable as to 30,000 shares in each of five years beginning
          February 18, 1998.



                                                                   Page 19 of 52
<PAGE>


Aggregated Option Exercises and Fiscal Year-End Option Values
- -------------------------------------------------------------

The following  table contains  information  concerning the stock options held by
the Chief  Executive  Officer  and the Named  Executives  during the fiscal year
ended  October 31, 1998. No stock  appreciation  rights have been granted by the
Company.

<TABLE>
<CAPTION>


             AGGREGATED OPTION EXERCISES DURING THE LAST FISCAL YEAR
                        AND FISCAL YEAR-END OPTION VALUES
- --------------------------------------------------------------------------------------------------------------------------------
                     Securities Received from Exercise        Number of Securities Underlying             Value of Unexercised
                     of Options during the Year ended       Unexercised Options at October 31,           In-the-Money Options at
                             October 31, 1998                            1998 (#)                       October 31, 1998 ($) (2)
                    ---------------------------------    --------------------------------   ------------------------------------
                                         Net Value
                      Number of          Received                              Un-                             Un-exercisable
Name                   Shares             ($)(1)           Exercisable     exercisable       Exercisable
- ------------------- --------------     --------------    --------------- ----------------   -------------     ---------------
<S>                       <C>              <C>                <C>             <C>           <C>                 <C>

Zach Lonstein             100,000          $ 992,750             75,000           50,000      $  260,100           $ 129,150
Robert Wallach               -                  -               218,333          181,667       1,079,582             170,418
Jeffrey Millman             2,948             11,142              7,000              500          18,375               2,000
Thomas Laudati               -                  -                16,500           11,000          70,906              38,625

</TABLE>


(1)     The amount shown  represents the aggregate excess of the market value of
        the  shares  of  common  stock as of the date of the  exercise  over the
        exercise price paid.

(2)     The amounts shown represent the aggregate  excess of the market value of
        shares of common stock  underlying  options at October 31, 1998 over the
        exercise price of those options.


Agreements with Certain Executive Officers
- ------------------------------------------

In 1992,  Mr.  Lonstein  entered into an employment  agreement with the Company.
This agreement was renewed on January 1, 1995 for a term of five years,  will be
subject to further renewal annually  beginning January 1, 2000, and provides for
a base annual  salary of $250,000,  annual  increases of 5%, and an annual bonus
equal to 5% of the amount by which the  Company's  yearly  pretax net income (as
defined therein) exceeds 150% of the pretax net income for the fiscal year ended
October 31, 1992. Additionally, beginning on January 1, 1995, and on each of the
four succeeding  anniversaries thereof, the Company agreed to grant an option to
Mr.  Lonstein to purchase  25,000  shares of the  Company's  Common  Stock at an
exercise  price equal to 110% of the market value of the stock on that date,  in
accordance with the 1992 Stock Option and Stock Appreciation  Rights Plan. As of
October 31, 1998,  four such grants have been made.  In addition,  the agreement
requires that the Company provide Mr. Lonstein a current model  automobile,  pay
for all repairs, maintenance, and business related expenses thereon, and to also
purchase a health club membership for Mr. Lonstein and pay related expenses. The
Company is the beneficiary of a $1,000,000 "key-man" life insurance policy which
it  maintains  on Mr.  Lonstein.  During  fiscal  1996 and  1997,  Mr.  Lonstein
voluntarily  elected to reduce his annual  compensation  below the amount called
for in his employment agreement.

                                                                   Page 20 of 52
<PAGE>

The Company and Mr. Millman entered into an employment  agreement dated November
1, 1992. This agreement had a term of five years, and provided for a base annual
salary of $115,000,  with  adjustments for increases in the cost of living index
subject to a review by the  Compensation  Committee  of the Board of  Directors.
This  agreement was not renewed.  During fiscal 1996,  Mr.  Millman  voluntarily
elected  to reduce his annual  compensation  below the amount  called for in his
employment agreement. On November 6, 1998, Mr. Millman voluntarily resigned.


Item 11.         Security Ownership of Certain Beneficial Owners and Management
                 --------------------------------------------------------------

The following  table sets forth  certain  information  regarding the  beneficial
ownership  of the  Company's  Common Stock as of October 31, 1998 by all current
Directors of the Company, the Chief Executive Officer and Named Executives,  all
directors and executive  officers as a group,  and any other person known by the
Company  to be the  beneficial  owner  of  more  than  5% of its  Common  Stock.
Beneficial ownership includes shares which the beneficial owner has the right to
acquire  within  sixty  days of the above  date from the  exercise  of  options,
warrants,  or similar  obligations.  If no address is shown,  the address of the
beneficial owner is in care of the Company.

<TABLE>
<CAPTION>


               BENEFICIAL OWNERSHIP OF THE COMPANY'S COMMON STOCK
- -----------------------------------------------------------------------------------------------------
                                                             Number of Shares           Percentage
Name and Address of Beneficial Owner                        Beneficially Owned           of Class
- -----------------------------------------------------------------------------------    --------------
<S>                                                        <C>           <C>              <C>

Zach Lonstein                                              (1)           1,599,421         36.7%
Robert B. Wallach                                          (2)             221,083          4.9%
Howard Waltman                                             (3)              64,750          1.5%
Joseph Lynaugh                                                              10,000           *
Jeffrey Millman                                            (4)               7,000           *
John C. Platt                                              (5)               7,000           *
Thomas Laudati                                             (6)              16,500           *
All Directors and Executive Officers as a group            (7)           1,940,254         41.9%
(9  persons)

Cahill, Warnock Strategic Partners Fund, L.P.              (8)             358,864          8.4%
                                                 *        Less than 1% of Class

</TABLE>

          (1)  Includes  75,000 shares of Common Stock issuable upon exercise of
               vested  options  held by Mr.  Lonstein.  Also,  includes  310,000
               shares pledged as a guarantee of the Company's obligations to the
               seller of MCC  Corporation  in June  1995 (See Item 12:  "Certain
               Relationships and Related Transactions").

          (2)  Includes 218,333 shares of Common Stock issuable upon exercise of
               vested options held by Mr. Wallach.

          (3)  Includes  6,250 shares of Common Stock  issuable upon exercise of
               options held by Mr. Waltman.

          (4)  Includes  7,000 shares of Common Stock  issuable upon exercise of
               vested options held by Mr. Millman.

                                                                   Page 21 of 52
<PAGE>

          (5)  Includes  7,000 shares of Common Stock  issuable upon exercise of
               vested options held by Mr. Platt.

          (6)  Includes  16,500 shares of Common Stock issuable upon exercise of
               vested options held by Mr. Laudati.

          (7)  Includes 339,583 shares of Common Stock issuable upon exercise of
               vested options  collectively  held by all directors and executive
               officers of the Company.

          (8)  Based  on a Form  13G  filed  June 24,  1998 by  Cahill,  Warnock
               Strategic Partners Fund, L.P. and five related Reporting Persons,
               and a Form 4 filed October 9, 1998 by Mr. Lonstein.



Item 12.         Certain Relationships and Related Transactions
                 ----------------------------------------------

As of October 31, 1998,  Mr.  Lonstein was indebted to the Company in the amount
of $63,079.  This  indebtedness  is payable on demand and bears  interest at the
prime rate plus 1% per annum.

As  compensation  for  providing  a personal  guarantee  of certain  acquisition
indebtedness to the selling  shareholder of MCC Corporation  ("MCC") acquired in
1995, Mr. Lonstein was granted a per annum fee of 3% of the $1,000,000  original
value of such  guarantee for the period  during which the  guarantee  remains in
effect.  Such fee is being paid in the form of a monthly  reduction in the Chief
Executive Officer's existing indebtedness to the Company.

During  1998,  the Company  engaged in  litigation  with Anton  Donde,  a former
director and vice president of the Company.  This litigation and its outcome are
described above in Item 3, Legal Proceedings.

In connection with his initial election to the Company's Board of Directors, Mr.
Waltman  purchased at least 25,000 shares of the  Company's  Common Stock in the
open market, and has also purchased 25,000 restricted shares from Mr. Lonstein.

At the time of his election to the  Company's  Board of Directors,  Mr.  Lynaugh
purchased 10,000 shares of the Company's common stock from Mr. Lonstein.

                                                                   Page 22 of 52
<PAGE>


Item 13. Exhibits and Reports on Form 8-K
         --------------------------------

 (a) The exhibits  required to be filed as a part of this Annual Report
     are  listed  below.  The  exhibits  marked  with an  asterisk  (*) are
     incorporated by reference to the Company's  Registration  Statement on
     Form SB-2 (No. 33-53888NY).

     Exhibit No.    Description

          3.1A      * Restated Certificate of Incorporation

          3.1B      Certificate of Amendment to the Certificate of Incorporation
                    of the Company, dated June 3, 1998

          3.2       * Amended and Restated By-Laws

         10.1       * Option  Agreement  dated May 10, 1990 between the Company,
                    Zach Lonstein ("Lonstein"), and Stanley Berger ("Berger").

         10.2       * Option  Agreement  dated June 15, 1990 between the Company
                    and  Lonstein  and Annex to  Option  Agreement,  and  Letter
                    Agreement  dated  December  11,  1992  amending  the  Option
                    Agreement.

         10.3       *  $150,000  Promissory  Note  dated  October 2, 1992 to the
                    order of Robert D. Goldstein.

         10.4       Employment Agreement dated as of January 1, 1995 between the
                    Company  and  Lonstein,  incorporated  by  reference  to the
                    Company's Annual Report on Form 10-KSB for October 31, 1995.

         10.5A      * Consulting  Agreement  dated  November 1, 1992 between the
                    Company and Berger.

         10.5B      Consulting  Agreement Amendment dated as of October 31, 1994
                    between the Company and Berger, incorporated by reference to
                    the  Company's  Annual Report on Form 10-KSB for October 31,
                    1995.

         10.6A      * Lease dated January 14, 1991 between the Company and G-H-G
                    Realty Company.

         10.6B      Agreement of Sublease  between the Company as Sublessor  and
                    RSL Com USA, Inc. as Subtenant, dated as of July 31, 1998.

         10.7       Agreement   of  Sublease   between  NMU  Pension   Plans  as
                    Sublandlord,  and the  Company  as  Subtenant,  dated  as of
                    September 21, 1998.

         10.8A      Lease  dated June 2, 1997  between  the  Company  and Leonia
                    Associates,  LLC, incorporated by reference to the Company's
                    Annual Report on Form 10-KSB for October 31, 1997.


                                                                   Page 23 of 52
<PAGE>


     Exhibit No.    Description

         10.8B      First Amendment of Lease between Leonia Associates,  LLC and
                    the Company, dated January 16, 1998.

         10.9       1992 Stock Option and Stock  Appreciation  Rights  Plan,  as
                    amended  by the  stockholders  of the  Company at the Annual
                    Meeting  held on May 5, 1997,  incorporated  by reference to
                    the  Company's  Registration  Statement  filed on Form  S-8,
                    filed on July 17, 1997.

         10.10      Merger Agreement dated May 4, 1993 between the Company,  New
                    England  Data  Services,  Inc.  ("NEDS")  and certain of its
                    stockholders,  as amended  June 22, 1993 -  Incorporated  by
                    reference to the Company's  Current Report on Form 8-K filed
                    on August 26, 1993.

         10.11      Merger  Agreement  dated  May  18,  1994  by and  among  the
                    Company,  Daton Data Processing  Services,  Inc.  ("Daton"),
                    Anton P.  Donde,  and Anton and Detta L.  Donde as  Trustees
                    Incorporated by reference to the Company's  Annual Report on
                    Form 10-KSB for the year ended October 31, 1995.

         10.13      Asset Purchase  Agreement  dated April 27, 1995 by and among
                    the Company,  Key-ACA Inc. ("ACA"),  Eugene B. Monosson, and
                    Earl G.  Phillips,  Jr. -  Incorporated  by  reference  to a
                    Current  Report on Form 8-K filed by the  Company on May 10,
                    1995.

         10.14      Stock  Purchase  Agreement  dated as of May 31,  1995 by and
                    among the  Company  and "K" Line  America,  Inc.  ("K-Line")
                    Incorporated  by reference  to a Current  Report on Form 8-K
                    filed by the Company on June 22, 1995.

         10.15      Escrow  Agreement  dated June 8, 1995  between the  Company,
                    K-Line,   Lonstein,  and  Chemical  Bank,   incorporated  by
                    reference to the Company's  Annual Report on Form 10-KSB for
                    October 31, 1995.

         10.16      Letter  agreement  between the Company and K-Line,  amending
                    the terms of the Stock  Purchase  Agreement  and  associated
                    Note,  incorporated by reference to the Company's  Quarterly
                    Report on Form 10-QSB for April 30, 1996.

         10.17      Agreement  of  Sale  between  the  Company,  Zurich  Payroll
                    Solutions, Ltd, Daton, NEDS, ACA, and Pay USA of New Jersey,
                    Inc., dated December 19, 1997,  incorporated by reference to
                    a Current Report on Form 8-K filed by the Company on January
                    5, 1998, and amended January 23, 1998.

         10.18      Payroll Services  Conversion  Agreement  between the Company
                    and ADP, Inc.


                                                                   Page 24 of 52
<PAGE>


     Exhibit No.    Description

         21         List of Subsidiaries of the Company

         23.A       Consent of Deloitte & Touche LLP

         23.B       Consent of Ernst & Young LLP

         27         Financial Data Schedule - included in EDGAR filing only.


 (b) Reports on Form 8-K
     -------------------


         On October 6, 1998 (amended  November 19, 1998),  the Company  reported
         the termination of Deloitte & Touche LLP as its auditor.

         On October 29, 1998, the Company  reported that it had retained Ernst &
         Young LLP to audit the Company's financial statements.



                                                                   Page 25 of 52
<PAGE>


                                   SIGNATURES

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

                                   COMPUTER OUTSOURCING SERVICES, INC.

February 12, 1999                   /s/ Zach Lonstein
                                   ---------------------------------------------
                                   Zach Lonstein - Chief Executive Officer

February 12, 1999                   /s/ Nicholas J. Letizia
                                   ---------------------------------------------
                                   Nicholas J. Letizia - Chief Financial Officer

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

February 12, 1999                   /s/ Zach Lonstein
                                   --------------------------------------------
                                   Zach Lonstein - Chairman of the Board of
                                   Directors

February 12, 1999                   /s/ Robert B. Wallach
                                   --------------------------------------------
                                   Robert B. Wallach - Director

February 12, 1999                   /s/ John C. Platt
                                   --------------------------------------------
                                   John C. Platt - Director

February 12, 1999                   /s/ Howard Waltman
                                   --------------------------------------------
                                   Howard Waltman - Director

February 12, 1999                   /s/ Joseph Lynaugh
                                   --------------------------------------------
                                   Joseph Lynaugh - Director


                                                                   Page 26 of 52
<PAGE>



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


<TABLE>

                                                                                                Page No.
                                                                                                --------
  <S>                                                                                              <C>

  Reports of Independent Auditors                                                                  28

  Consolidated Balance Sheets - October 31, 1998 and 1997                                          30

  Consolidated Statements of Income - Years ended October 31, 1998 and 1997                        32

  Consolidated Statements of Cash Flows - Years ended October 31, 1998 and 1997                    33

  Consolidated Statements of Stockholders' Equity - Years ended October 31, 1998
           and 1997                                                                                35

  Notes to Consolidated Financial Statements                                                       36


</TABLE>






                                                                   Page 27 of 52
<PAGE>







                         Report of Independent Auditors

The Board of Directors and Stockholders of
Computer Outsourcing Services, Inc. and Subsidiaries


We  have  audited  the  accompanying  consolidated  balance  sheet  of  Computer
Outsourcing  Services,  Inc. and  subsidiaries  as of October 31, 1998,  and the
related consolidated statements of income,  stockholders' equity, and cash flows
for the year then ended.  These financial  statements are the  responsibility of
the Company's  management.  Our responsibility is to express an opinion 
on these financial statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,   the  consolidated   financial  position  of  Computer
Outsourcing  Services,  Inc.  and  subsidiaries  at October  31,  1998,  and the
consolidated  results of their operations and their cash flows for the year then
ended in conformity with generally accepted accounting principles.


/s/ ERNST & YOUNG, LLP
- ----------------------------
ERNST & YOUNG, LLP

New York, New York
January 11, 1999




                                                                   Page 28 of 52
<PAGE>





INDEPENDENT AUDITORS REPORT

To the Board of Directors and Stockholders of
Computer Outsourcing Services, Inc. and Subsidiaries
New York, New York

We have  audited  the  accompanying  consolidated  balance  sheets  of  Computer
Outsourcing  Services,  Inc. and  subsidiaries  as of October 31, 1997,  and the
related consolidated statements of income,  stockholders' equity, and cash flows
for the year then ended.  These financial  statements are the  responsibility of
the Company's  management.  Our responsibility is to express an opinion on these
financial statements based on our audit.

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

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the financial position of the Company as of October 31, 1997, and the
results  of its  operations  and its  cash  flows  for the  year  then  ended in
conformity with generally accepted accounting principles.


/s/ DELOITTE & TOUCHE, LLP
- -----------------------------
DELOITTE & TOUCHE, LLP

New York,  New York  January 9, 1998  (January  26,  1998 as to note 6(a) in the
financial statements for the year ended October 31, 1997)


                                                                   Page 29 of 52
<PAGE>

              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS



                                                               OCTOBER 31,
                                                       -------------------------
                                                           1998          1997
                                                       -----------   -----------

                     ASSETS

CURRENT ASSETS:

   Cash and equivalents (Notes 1 and 2)                $ 9,403,006   $   972,459

    Marketable debt securities, at cost which
       approximates market value (Notes 1 and 2)         3,218,170          --

   Trade accounts receivable, net of allowance for
       doubtful accounts of $216,659 and $111,577        4,452,117     3,990,630


   Net assets of discontinued operations (Note 13)            --       6,071,333

   Deferred income taxes - current (Note 9)                603,627       107,710

   Net assets held for sale (Note 1)                       229,289          --

   Prepaid expenses and other current assets             1,179,539     1,223,759
                                                       -----------   -----------
                                                        19,085,748    12,365,891
                                                       -----------   -----------


PROPERTY and EQUIPMENT, net (Note 3)                     2,508,875     1,815,230
                                                       -----------   -----------
OTHER ASSETS:

   Deferred software, net (Note 4)                       1,803,013     1,545,935

   Intangibles, net (Note 5)                             2,221,842     2,715,993

   Due from related parties, net (Note 6)                   89,313       176,295

   Deferred income taxes (Note 9)                          718,341          --

   Security deposits and other non-current assets          521,404       523,797
                                                       -----------   -----------
                                                         5,353,913     4,962,020
                                                       -----------   -----------
   TOTAL ASSETS                                        $26,948,536   $19,143,141
                                                       ===========   ===========


                 See Notes to Consolidated Financial Statements


                                                                   Page 30 of 52
<PAGE>


              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

                                                               OCTOBER 31,
                                                       -------------------------
                                                           1998          1997
                                                       -----------   -----------

  LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:

   Accounts payable                                    $ 1,029,406   $ 1,246,516

   Current portion of long-term debt
      (Note 7)                                             241,150     2,297,546

   Current portion of capitalized lease
      obligations (Note 8)                                  19,127        23,034

   Income taxes payable (Note 9)                         2,468,747       243,342

   Current portion of accrued loss on
      office sublease                                      365,495          --

   Accrued expenses                                      2,000,355     1,536,330

   Customer deposits and other current
      liabilities                                          202,787       231,699
                                                       -----------   -----------
                                                         6,327,067     5,578,467

LONG-TERM LIABILITIES:

   Long-term debt (Note 7)                                  11,223       252,577

   Capitalized lease obligations
      (Note 8)                                                 287        19,414

   Accrued loss on office sublease
      (Note 12)                                          2,016,606          --

   Deferred income taxes (Note 9)                             --         753,620

   Deferred income from a non-competition,
      confidentiality, and conduct of
      business agreement (Note 13)                       1,000,000          --
                                                       -----------   -----------
                                                         3,028,116     1,025,611
                                                       -----------   -----------

COMMITMENTS AND CONTINGENCIES (Note 12)


STOCKHOLDERS' EQUITY (Note 10):

   Preferred stock, $0.01 par value;
      1,000,000 shares authorized, none
      issued                                                  --            --

   Common stock, $0.01 par value;
      10,000,000 shares authorized;
      shares issued and outstanding,
      4,285,715 and 3,826,102                               42,857        38,261

   Additional paid-in capital                           11,946,837     9,595,789

   Retained earnings                                     5,603,659     2,905,013
                                                       -----------   -----------
                                                        17,593,353    12,539,063
                                                       -----------   -----------

   TOTAL LIABILITIES AND
      STOCKHOLDERS' EQUITY                             $26,948,536   $19,143,141
                                                       ===========   ===========

                 See Notes to Consolidated Financial Statements


                                                                   Page 31 of 52
<PAGE>


              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME

                                                       YEARS ENDED OCTOBER 31,
                                                      -------------------------
                                                          1998          1997
                                                      -----------   -----------

REVENUES                                              $30,403,381   $24,395,644
                                                      -----------   -----------
COSTS and EXPENSES:
   Data processing costs                               19,828,954    17,071,706

   Selling and promotion costs                          1,384,557     1,266,047

   General and administrative costs                     5,964,215     4,623,478

   One-time charge for loss on office sublease          2,236,583          --

   Interest (income)/expense, net                        (547,499)      206,330
                                                      -----------   -----------
                                                       28,866,810    23,167,561
                                                      -----------   -----------
Income from continuing operations
  before provision for income taxes                     1,536,571     1,228,083

Provision for income taxes (Note 8)                       457,621       539,700
                                                      -----------   -----------
Income from continuing operations                       1,078,950       688,383

Loss on discontinued operation, net of income
  tax benefits of $60,079 and $163,600
  (Notes 9 and 13)                                        (76,464)     (127,054)

Gain on sale of discontinued operation, net of
  income tax provision of $1,399,569
  (Notes 9 and 13)                                      1,696,160          --
                                                      -----------   -----------
NET INCOME                                            $ 2,698,646   $   561,329
                                                      ===========   ===========

BASIC EARNINGS PER SHARE (Note 1):
Income from continuing operations                     $      0.27   $      0.17

Loss from discontinued operation                            (0.02)        (0.03)

Gain on sale of discontinued operation                       0.42          --
                                                      -----------   -----------
Net income                                            $      0.67   $      0.14
                                                      ===========   ===========
WEIGHTED AVERAGE NUMBER OF
  SHARES OUTSTANDING                                    4,058,376     3,777,089
                                                      ===========   ===========
DILUTED EARNINGS PER SHARE (Note 1):
Income from continuing operations                     $      0.24   $      0.17

Loss from discontinued operation                            (0.01)        (0.03)

Gain on sale of discontinued operation                       0.38          --
                                                      -----------   -----------
Net income                                            $      0.61   $      0.14
                                                      ===========   ===========
WEIGHTED AVERAGE NUMBER OF
  SHARES OUTSTANDING                                    4,427,921     3,995,879
                                                      ===========   ===========


                 See Notes to Consolidated Financial Statements

                                                                   Page 32 of 52
<PAGE>


              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF CASH FLOW

                                                       YEARS ENDED OCTOBER 31,
                                                      -------------------------
                                                          1998          1997
                                                      -----------   -----------

CASH FLOWS FROM OPERATING ACTIVITIES:

Income from continuing operations                     $ 1,078,950   $   688,383

Adjustments  to  reconcile  net  income/(loss)
 to cash  provided  by  operating activities:

   Depreciation and amortization                        1,267,072     1,491,527

   Accrued loss on office sublease                      1,789,969          --

   Deferred income taxes                               (1,962,378)       31,462

   Decrease/(increase) in:

     Trade accounts receivable                           (461,488)     (852,604)

     Refundable taxes                                        --          62,989

     Prepaid expenses and other current assets             44,220      (631,040)

     Security deposits and other noncurrent
      assets                                              (51,505)     (133,714)

   Increase/(decrease) in:

     Accounts payable                                    (217,110)      196,910

     Income taxes payable                               1,276,429          --

     Accrued expenses                                    (213,383)      607,608

     Customer deposits and other current
      liabilities                                         (28,912)      (34,182)
                                                      -----------   -----------
       Net cash provided by operating activities        2,521,864     1,427,339
                                                      -----------   -----------

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchase of property and equipment                     (1,500,680)     (409,708)

Disposal of equipment                                      14,960         2,074

Purchases of investments in marketable debt
 securities                                            (3,218,170)         --

Proceeds from sale of the Payroll Division             14,400,000          --

Payment of expenses related to sale of
 the Payroll Division                                  (2,239,367)         --

Deposit received from buyer for assets
 held for sale                                             25,000          --

Settlement of contingencies relating to
 acquisitions                                                --         (83,322)

Increase in deferred software costs                      (892,010)     (458,517)
                                                      -----------   -----------
       Net cash provided by/(used in) investing
        activities                                    $ 6,589,733   $  (949,473)
                                                      ===========   ===========


                             Continued on next page.


                 See Notes to Consolidated Financial Statements

                                                                   Page 33 of 52
<PAGE>



              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOW
                                   (CONTINUED)

                                                       YEARS ENDED OCTOBER 31,
                                                      -------------------------
                                                          1998          1997
                                                      -----------   -----------

CASH FLOWS FROM FINANCING ACTIVITIES:

Repayment of long-term debt                           $(2,297,746)  $(1,305,474)

Repayments by/(advances to) related
 parties, net                                              86,982       (23,473)

Exercises of stock options and warrants                 1,725,055        61,106

Proceeds from borrowings of long term
 debt                                                        --       1,100,000

Repayments of capital leases                              (23,034)      (71,716)
                                                      -----------   -----------
     Net cash used in financing activities               (508,743)     (239,557)
                                                      -----------   -----------
     Net cash provided by continuing operations         8,602,854       238,309
                                                      -----------   -----------

CASH FLOWS FROM DISCONTINUED OPERATIONS:

Loss from discontinued operations                         (76,464)     (127,054)

Adjustments to reconcile loss from  discontinued  operations to cash provided by
 discontinued operations:

   Depreciation and amortization                          151,118       961,870

   Increase in net assets of discontinued
    operations                                           (246,961)     (957,870)
                                                      -----------   -----------
     Net cash used in discontinued operations            (172,307)     (123,054)
                                                      -----------   -----------

     Net increase in cash and equivalents               8,430,547       115,255

     Cash and equivalents at the beginning of
      the year                                            972,459       857,204
                                                      -----------   -----------
     Cash and equivalents at the end of the year      $ 9,403,006   $   972,459
                                                      ===========   ===========

SUPPLEMENTAL CASH FLOW INFORMATION:

Cash paid during the period for

   Interest expense                                   $   129,635   $   323,550
                                                      ===========   ===========
   Income taxes                                       $ 1,092,061   $    91,958
                                                      ===========   ===========
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING
 ACTIVITIES:

New capitalized leases for data processing
 equipment                                            $      --     $    34,222
                                                      ===========   ===========
Common stock issued for the purchase of
 software                                             $   180,000   $      --
                                                      ===========   ===========
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING
 ACTIVITIES:

Tax benefit associated with the exercise of
 non-qualified options                                $   450,593   $      --
                                                      ===========   ===========

  During 1997,  $19,594 (net of tax benefits)  was accreted  through a charge to
  retained earnings in connection with a stock option (Note 12).


                 See Notes to Consolidated Financial Statements

                                                                   Page 34 of 52
<PAGE>


<TABLE>
<CAPTION>

              COMPUTER OUTSOURCING SERVICES, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY


                                                                                                  Deferred Costs
                                                                                                  in Connection
                                                                                                      with a
                                                                                                    Financing/
                                     Common         Par           Paid in         Retained          Consulting
                                     Shares        Value          Capital         Earnings           Agreement         Total
                                   --------------------------------------------------------------------------------------------
<S>                                <C>            <C>          <C>               <C>                 <C>            <C>
Balance, October 31, 1996          3,734,848      $37,348       $9,233,952       $2,363,278          ($35,132)      $11,599,446

Stock issued for services             22,000          220           89,155                                               89,375

Exercises of stock options
   (Notes 10 and 12)                  69,254          693          272,682                                              273,375

Amortization of deferred
   costs in connection with
   a financing and
   consulting agreement
   (Note 6)                                                                                            35,132            35,132

Accretion in connection
   with stock option
   obligation, net
   (Note 12)                                                                        (19,594)                            (19,594)

Net income                                                                          561,329                             561,329
                                   --------------------------------------------------------------------------------------------
Balance, October 31, 1997          3,826,102      $38,261       $9,595,789       $2,905,013               --        $12,539,063

Stock issued for the
   purchase of assets                 20,000          200          179,800                                              180,000

Exercises of stock options
   and warrants (Note 10)            439,613        4,396        1,720,659                                            1,725,055

Tax benefit associated
   with the exercise of non-
   qualified options                                               450,589                                              450,589

Net income                                                                        2,698,646                           2,698,646
                                   --------------------------------------------------------------------------------------------
Balance, October 31, 1998          4,285,715      $42,857      $11,946,837       $5,603,659               --        $17,593,353
                                   ============================================================================================
</TABLE>









                 See Notes to Consolidated Financial Statements


                                                                   Page 35 of 52
<PAGE>

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


1.       Summary of Business and Significant Accounting Policies

Business - Computer Outsourcing Services, Inc. and its wholly-owned subsidiaries
("the Company")  provides  information  technology  services in the form of data
center and business process solutions to companies, institutions, and government
agencies. On December 19, 1997, the Company sold its payroll processing division
(the "Payroll Division") (Note 13).

Principles of Consolidation - The consolidated  financial statements include the
accounts of the  Company and its  wholly-owned  subsidiaries.  All  intercompany
balances and significant intercompany transactions have been eliminated.

Cash and  Equivalents  and  Marketable  Debt  Securities - Cash and  equivalents
include all cash, demand deposits,  money market accounts,  and debt instruments
purchased  with an original  maturity of three months or less.  Marketable  debt
securities are debt  instruments  purchased with maturities of between three and
six months.  The  Company's  investments  in debt  securities,  including  those
included in cash equivalents,  are classified as securities held-to-maturity and
are carried at cost, which approximates market value.

Concentration of Credit Risk - Financial  instruments  that potentially  subject
the Company to concentration of credit risk consist  primarily of temporary cash
investments and trade receivables. The Company restricts investment of temporary
cash investments to financial  institutions  with high credit  standing.  Credit
risk on trade  receivables  is  minimized  as a result of the large and  diverse
nature of the Company's  customer base. Ongoing credit evaluations of customers'
financial condition are performed.  The Company maintains reserves for potential
credit losses and such losses, in the aggregate,  have not exceeded management's
expectations.

Property  and  Equipment - Property  and  equipment is stated at cost except for
assets acquired under capital leases,  which are recorded at the lesser of their
fair  market  value at the date of the  lease  or the net  present  value of the
minimum lease  commitments.  Depreciation  is provided  using the  straight-line
method over their  estimated  useful lives.  Leasehold  improvements  and assets
acquired  under capital  leases are amortized over the shorter of the lease term
or their estimated useful lives.

Software  -  Software  that has been  purchased  is  included  in  Property  and
Equipment and is amortized  using the straight line method over five years.  The
cost of internally developed software and product  enhancements,  not reimbursed
by  customers,  is  capitalized  as  Deferred  Software  Costs.  Such  costs are
amortized using the  straight-line  method over the life of the related customer
contract or three to five years, whichever is shorter.

Assets  Held for Sale - Assets  held  for  sale are  primarily  net  intangibles
relating to a processing activity for a small group of clients.  The assets were
sold after year end.


                                                                   Page 36 of 52
<PAGE>

Intangible  Assets - The excess of cost over net assets of  acquired  businesses
("goodwill")  is amortized using the  straight-line  method over their estimated
lives,  typically no more than twenty years. Other intangible assets,  primarily
customer  lists,  are  amortized  using  the  straight-line  method  over  their
estimated  lives,  typically  no more  than ten  years.  The  carrying  value of
intangibles is evaluated  periodically in relation to the operating  performance
and future undiscounted cash flows of the underlying businesses.

Revenue Recognition - The Company's services are provided under a combination of
fixed  monthly  fees and time and  materials  billings.  Contracts  with clients
typically  range from one to five  years.  Revenues  are  recognized  monthly as
billed, and costs (principally  salaries) are expensed monthly as incurred.  For
those few  contracts  with other than monthly  billing  schedules,  revenues are
recognized on the percentage of completion method.

Income  Taxes -  Income  tax  expense  is based on  pre-tax  accounting  income.
Deferred  tax  assets  and  liabilities  are  recognized  for the  expected  tax
consequences  of  temporary  differences  between  the tax bases of  assets  and
liabilities and their reported amounts.  Deferred tax benefits are recognized to
the extent that realization of such benefits are more likely than not.

Earnings per Share - During the year ended October 31, 1998, the Company adopted
the  provisions of  Statements  of Accounting  Standards No. 128 - "Earnings per
Share" ("SFAS  128").  SFAS 128 replaces the  presentation  of primary and fully
diluted earnings per share ("EPS") with a presentation of basic and diluted EPS.
Basic EPS is computed by dividing income available to common stockholders by the
weighted average number of common shares outstanding during each period. Diluted
EPS is computed  using the  weighted  average  number of common  shares plus the
dilutive effect of common stock equivalents.  Income from continuing  operations
per share and net income per share for the year ended  October 31, 1997 has been
adjusted to reflect $19,594 in accretion (net of income tax benefit)  arising in
connection  with an option  (Note 11).  Stock  options  and  warrants  which are
anti-dilutive  are excluded  from the  computation  of weighted  average  shares
outstanding. All prior period EPS data has been restated to conform to SFAS 128.
Certain options which are currently anti-dilutive may be dilutive in the future.

Fair Value of Financial  Instruments - The following disclosure of the estimated
fair value of financial  instruments is made in accordance with the requirements
of Statement of Financial Accounting Standards No. 107,  "Disclosures about Fair
Value  of  Financial  Instruments".  The  estimated  fair  values  of  financial
instruments   have  been  determined  by  the  Company  using  available  market
information and appropriate valuation  methodologies.  Considerable judgement is
required in  interpreting  market data to develop the  estimates  of fair value.
Accordingly,  the estimates  presented herein are not necessarily  indicative of
the amounts that the Company could realize in a sale.

                                                                   Page 37 of 52
<PAGE>

The carrying  amounts and estimated fair values of financial  instruments at the
end of the respective years are summarized as follows:

<TABLE>
<CAPTION>

                                              October 31, 1998                         October 31, 1997
<S>                                 <C>                 <C>                  <C>                  <C>
                                    --------------------------------------  ----------------------------------------
                                    Carrying Amount      Estimated Fair      Carrying Amount      Estimated Fair
                                                             Value                                     Value
                                    --------------------------------------  ----------------------------------------
Assets:
  Cash and equivalents              $    9,403,006      $     9,403,006      $      972,459       $       972,459

  Marketable debt
  securities (Note 2)                    3,218,170            3,217,095                   -                     -

  Trade accounts
     receivable, net                      4,452,117            4,452,117            3,990,630           3,990,630

Liabilities:
  Accounts payable, accrued
    expenses, income taxes
    payable, customer
    deposits and other
    current liabilities                   5,701,295            5,701,295            3,257,887           3,257,887
  Notes payable, bank                             -                    -              968,750             968,750
  Acquisition note                          210,160              209,636              630,483             625,778
  Revolving line of credit                        -                    -              850,000             850,000
  Other borrowings                           42,213               42,325              100,890             100,158
</TABLE>

The following  methods and  assumptions  were used to estimate the fair value of
the financial instruments presented above:

     Cash and equivalents - The carrying amount is a reasonable approximation of
     fair value.

     Marketable debt securities - Fair value is based upon quoted market prices,
     including  accrued  interest,  and approximate  their carrying value due to
     their short maturities.

     Trade accounts receivable, accounts payable, accrued expenses, income taxes
     payable,  and customer  deposits and other  current  liabilities - The fair
     value of receivables and payables are assumed to equal their carrying value
     because of their short maturities.

     Notes  payable,  bank - Fair value is estimated by  discounting  the future
     stream of payments  using the  incremental  borrowing  rate of the Company,
     which represents its primary source of recourse financing.

     Acquisition Note, revolving line of credit, and other borrowings - Interest
     rates that are currently available to the Company for issuance of debt with
     similar terms and remaining  maturities are used to estimate fair value for
     those debt issues for which no market quotes are available.


                                                                   Page 38 of 52
<PAGE>

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

Reclassifications  - Certain  reclassifications  were made to the 1997 financial
statements to conform with the current year presentation.


2.     Cash Equivalents and Marketable Debt Securities

The  following  is a summary of the  Company's  held-to-maturity  securities  at
October 31, 1998,  which are classified as either cash equivalents or marketable
debt  securities  based on a maturity  of less than or more than  three  months,
respectively (Note 1):

<TABLE>
<CAPTION>

                                                               Gross                 Gross              Estimated
                                                             Unrealized            Unrealized             Market
                                          Cost                 Gains                Losses                Value
                                     ----------------     ----------------     -----------------     ----------------
<S>                                        <C>                        <C>               <C>               <C>
Cash equivalents:
    Commercial paper              $        5,921,373   $                -   $                -    $       5,921,373
                                     ----------------     ----------------     -----------------     ----------------

Marketable debt
   securities:
    Commercial paper                       1,963,817                    -                    -            1,963,817
    Corporate obligations                  1,254,353                  260               (1,335)           1,253,278
                                     ----------------     ----------------     -----------------     ----------------

         Subtotal                          3,218,170                  260               (1,335)           3,217,095
                                     ----------------     ----------------     -----------------     ----------------

               Total              $        9,139,543   $              260   $           (1,335)   $       9,138,468
                                     ================     ================     =================     ================

</TABLE>


                                                                   Page 39 of 52
<PAGE>

3.     Property and Equipment

  Property and equipment consists of the following:

                                                                 Depreciable
                                                                     Lives
                                               October 31,          (Years)
                                     ----------------------------
                                            1998          1997
                                     -------------  ------------- ------------
  Computer equipment                  $ 3,699,955   $ 3,456,316          5
  Computer equipment held under
    capital leases (Note 8)             1,278,669     1,278,669          5
  Furniture and office equipment          882,199       489,434          7
  Leasehold improvements                  403,609       284,411          *
  Purchased software                      991,928       450,498          5
  Vehicles                                 32,146        17,318          3
                                    -------------  -------------
                                        7,288,506     5,976,646
  Less accumulated depreciation
     and amortization, including
     $1,140,161 in 1998 and
     $1,037,972 in 1997
     attributable to capital leases    (4,779,631)   (4,161,416)
                                    -------------  -------------
                                      $ 2,508,875     1,815,230
                                    =============  =============

  * Shorter of the useful life or the length of the lease.

Depreciation and amortization in continuing operations was $768,753 and $798,691
for the years ended October 31, 1998 and 1997, respectively.


4.     Deferred Software Costs

Deferred software costs consist of the following:

                                                          October 31,
                                             -----------------------------------
                                                  1998                 1997
                                             ---------------   -----------------
Costs of internally-developed software
 and enhancements                          $    3,623,368       $    2,731,358
 Accumulated amortization                      (1,820,355)          (1,185,423)
                                             ---------------   -----------------
                                           $    1,803,013       $    1,545,935
                                             ===============   =================

Amortization of deferred software costs charged to continuing operations for the
years ended October 31, 1998 and 1997 were $634,932 and $411,794, respectively.

                                                                   Page 40 of 52
<PAGE>

5.     Intangibles

Intangible assets consist of the following:
                                                        October 31,
                                            -----------------------------------
                                                 1998                     1997
                                            ----------------   ----------------

Excess of cost of investments over
 net assets acquired                        $   1,820,925      $     2,058,592
Customer lists                                  1,180,488            1,280,48
                                            ----------------   ----------------

                                                3,001,413            3,339,080

Less accumulated amortization                    (779,571)            (623,087)
                                            ----------------   ----------------

                                            $   2,221,842      $     2,715,993
                                            ================   ================

Amortization charged to continuing  operations was $249,489 and $235,859 for the
years ended October 31, 1998 and 1997, respectively.


6.     Related Party Transactions

Due from/(to) related parties consists of the following:

                                                        October 31,
                                            -----------------------------------
                                                 1998                   1997
                                            ----------------   ----------------

  Due from the Chairman & Chief executive
    Officer and controlling  shareholder,
    bearing interest at prime plus 1% per
    annum,  repayable on demand               $ 63,079              $  81,443

  Due from consultant (Note 12)                 26,234                 39,352

  Due from the President, bearing
    interest at prime, repayable on demand -
    repaid in December 1997                          -                 55,500
                                            ----------------   ----------------

                                             $  89,313              $ 176,295
                                            ================   ================

The Company is the  beneficiary of a $1,000,000  life insurance  policy which it
maintains on its Chief Executive Officer.

As  compensation  for  providing  a personal  guarantee  of certain  acquisition
indebtedness  to the selling  shareholder  of a company  acquired  in 1995,  the
Company's  Chief  Executive  Officer  was  granted  a per annum fee of 3% of the
$1,000,000  original  value of such  guarantee  for the period  during which the
guarantee  remains  in  effect.  Such fee is being paid in the form of a monthly
reduction in the Chief Executive Officer's existing  indebtedness to the Company
(Note 7).

                                                                   Page 41 of 52
<PAGE>

A former director had loaned the Company  $150,000.  This note was repaid at its
maturity  on October 1, 1997.  As an  inducement  for such  former  director  to
provide the loan, the Company's  controlling  stockholder  and another  employee
sold an  aggregate of 65,550  shares of common stock to the former  director for
$54,928, or $0.838 per share. This transaction gave rise to a deferred charge of
$174,496,  representing  the difference  between the selling price of the shares
and management's estimate of the fair value at the time of the transaction. This
deferred  charge was amortized  over the five year period ended October 31, 1997
on a straight-line basis.


7.     Long-term Debt

Long-term debt consists of the following:
                                                        October 31,
                                            -----------------------------------
                                                 1998                 1997
                                            ----------------   ----------------

 Term loan (a)(d)                            $    -             $      968,750
 Revolving line of credit (b)(d)                  -                    850,000
 Note payable issued in
   connection with an
   acquisition (c)                              210,160                630,483
 Notes payable, other                            42,213                100,890
                                            ----------------   ----------------
                                                252,373              2,550,123
 Less current portion                          (241,150)            (2,297,546)
                                            ----------------   ----------------
                                             $   11,223         $      252,577
                                            ================   ================

(a)  The Company was  indebted to a bank for a term loan as part of an agreement
     under which three loans aggregating  $2,620,000 were used for acquisitions.
     The agreement  provided for monthly principal and interest payments through
     May 2000.  The loan  interest  rate in effect at October 31, 1997 was 8.5%.
     Substantially  all of the assets of the Company were pledged as  collateral
     for this indebtedness.

(b)  In  March  1997,  the  Company  and the  bank  entered  into an  additional
     agreement for a revolving  line of credit  whereby the Company was entitled
     to borrow  up to an  additional  $1,500,000.  Interest  on the  outstanding
     balance was 8.5% at October 31, 1997.  The line of credit  expired on April
     30, 1998.

(c)  In  connection  with  an  acquisition  in June  1995,  the  Company  became
     obligated for a note of $840,645,  payable in installments through February
     1, 1999.  Interest of 7.5% per annum is payable quarterly in arrears.  This
     note is collateralized by 310,000 shares of the common stock of the Company
     which are personally  owned by the Company's Chief Executive  Officer (Note
     6).

(d)  On December 19, 1997,  utilizing  the proceeds from the sale of the Payroll
     Division  (Note 13), the Company  repaid the term loan and the  outstanding
     balance on the line of credit.

Aggregate maturities of long-term debt are as follows:

                                                                   Page 42 of 52
<PAGE>

                   Years Ending October 31,
                   ------------------------
                                       1999         $      241,150
                                       2000                 11,223
                                                     --------------

                                                    $      252,373
                                                     ==============

8.     Capitalized Lease Obligations

The Company generally leases its equipment under standard commercial leases with
purchase  options  which the Company  exercises  from time to time.  Assets held
under  capitalized  lease  agreements are reflected in property and equipment as
capital leases.

Minimum future lease payments under capitalized leases are as follows:


                   Years Ending October 31:
                   ------------------------
                                       1999  $       20,026
                                       2000             294
                                             --------------
                                                     20,320
    Less amount representing interest                  (906)
                                             --------------
    Present value of net minimum
        lease payments                               19,414
    Less current maturities                         (19,127)
                                             --------------
    Long-term obligations under
        capital leases                       $          287
                                             ==============


9.     Income Taxes

       The provision for income taxes on continuing operations consists of:

                                                       October 31,
                                            -----------------------------------
                                                 1998                   1997
                                            ----------------   ----------------

       Current:
        Federal                             $    1,119,789     $       381,405
        State and local                            576,424             126,833
       Deferred (benefit)/provision             (1,238,592)             31,462
                                            ----------------   ----------------

                                            $      457,621     $       539,700
                                            ================   ================

                                                                   Page 43 of 52
<PAGE>

A  reconciliation  of income  taxes  computed at the Federal  statutory  rate to
amounts provided is as follows:


                                                        October 31,
                                            -----------------------------------
                                                 1998                   1997
                                            ----------------   ----------------

Tax provision computed at statutory rate    $     522,434      $       417,548
Increase/(decrease) in taxes resulting from:
  State and local income taxes, net
    of federal income taxes                        38,851               83,710
  Amortization of excess of cost
    over net assets of acquired
    companies                                      44,076               30,100
  Benefit of tax credits                         (179,960)                   -
  Other, net                                       32,220                8,342
                                            ----------------   ----------------

                                            $     457,621      $       539,700
                                            ================   ================

Temporary  differences which give rise to net deferred tax  assets/(liabilities)
are as follows:

                                                        October 31,
                                            -----------------------------------
                                                 1998                   1997
                                            ----------------   ----------------
Deferred tax assets:
  Accrued loss on office sublease           $  1,189,503       $             -
  Deferred income from non-competition,
      confidentiality, and conduct of
      business agreement                         461,800                     -
  Accrued liabilities                            110,832                23,495
  Allowance for doubtful accounts                 96,392                54,055
  Deferred rent                                   63,382                     -
  Intangibles                                      7,035                (5,046)
  Deferred compensation                                -                52,159
  Lease transactions                               7,754                55,580
  Other                                          253,704                     -
                                            ----------------   ----------------

                                               2,190,402               180,243
                                            ----------------   ----------------

Deferred tax liabilities:
  Depreciation                                   (76,142)             (130,500)
  Deferred software costs                       (782,793)             (695,653)
  Other                                           (9,499)                    -
                                            ----------------   ----------------

                                                (868,434)             (826,153)
                                            ----------------   ----------------

Net deferred tax assets/(liabilities)       $  1,321,968       $      (645,910)
                                            ================   ================

                                                                   Page 44 of 52
<PAGE>

10.    Stockholders' Equity

Common Stock - The Company is  authorized  to issue up to  10,000,000  shares of
common stock,  $0.01 par value.  The holders of common stock are entitled to one
vote per share.  There is no  cumulative  voting for the election of  directors.
Subject to the prior rights of any series of preferred stock which may from time
to time be outstanding,  holders of common stock are entitled to receive ratably
any dividends as may be declared by the Board of Directors of the Company out of
funds legally  available  therefor,  and upon the liquidation,  dissolution , or
winding up of the Company, are entitled to share ratably in all assets remaining
after  the  payment  of  liabilities,  and  payment  of  accrued  dividends  and
liquidation preferences on the preferred stock outstanding, if any.

Holders of common stock have no preemptive rights, and have no rights to convert
their common stock into any other security.

Preferred  Stock - The Company is authorized to issue up to 1,000,000  shares of
preferred  stock,  $0.01 par value.  The preferred stock may be issued in one or
more  series,  the terms of which may be  determined  by the Board of  Directors
without  further  action by the  stockholders,  and may  include  voting  rights
(including the right to vote as a series on certain matters),  preferences as to
dividends  and  liquidation  conversion,  redemption  rights,  and sinking  fund
provisions.

Warrants - The Underwriters of the Company's initial public offering were issued
warrants to purchase an  aggregate  of 100,000  shares of the  Company's  common
stock,  at an exercise price per share of $6.30.  During fiscal 1998,  66,725 of
these warrants were exercised.  The remaining  33,275 warrants  expired February
20, 1998,  having been extended one month from the original  expiration  date by
the Company' Board of Directors.

In September  1994, in  connection  with a consulting  arrangement,  the Company
issued  warrants  to  purchase,  after  giving  effect to certain  anti-dilutive
provisions,  50,000  shares at $5.00 per  share and  25,240  shares at $6.24 per
share. These warrants were exercised in March 1998.

On June 27, 1995, in connection with a consulting agreement,  the Company issued
a warrant to purchase  75,000  shares of common  stock for $5.00 per share.  The
warrant grants the holder certain "piggy-back registration" and other rights.
This Warrant expires on June 27, 2000.

The  Underwriters  and the  consultants  had the right to require the Company to
register their respective shares with the Securities and Exchange Commission. On
February 5, 1998, the Company registered these and other shares on Form S-3.


                                                                   Page 45 of 52
<PAGE>

Stock Option Plan - In September 1992, the Company adopted the 1992 Stock Option
and Stock Appreciation  Rights Plan ("the Plan") which provides for the granting
of options to employees,  officers,  directors, and consultants for the purchase
of up to  350,000  shares  of  common  stock.  On May  5,  1997,  the  Company's
shareholders  approved an amendment to the Plan increasing the maximum number of
shares  issuable  thereunder  to  1,200,000.   Options  granted  may  be  either
"incentive stock options" within the meaning of Section 422 of the United States
Internal  Revenue  Code of 1986,  as  amended  ("the  Code"),  or  non-qualified
options.  Incentive  stock options may be granted only to employees and officers
of the  Company,  while  non-qualified  options may be issued to  directors  and
consultants,  as well as to officers and  employees of the Company.  The Plan is
administered  by a  committee  consisting  of  two  non-employee  directors  who
determine  those  individuals  to whom  options  will be granted,  the number of
shares of common  stock  which may be  purchased  under each  option,  and (when
necessary)  the  option  exercise  price.  The  committee  also  determines  the
expiration date of the options (typically 10 years, except for 10% shareholders,
which  expire in 5 years),  and the vesting  schedule of the  options,  which is
typically  20% per year  over 5 years,  beginning  one year from the date of the
grant. Options have also been granted which vest over three years, or which were
vested when granted.

The per share exercise  price of an incentive  stock option may not be less than
the fair market value of the common stock on the date the option is granted. The
per share  exercise price of a  non-qualified  option shall be determined by the
committee,  except that the Company will not grant non-qualified options with an
exercise  price lower than 50% of the fair market  value of common  stock on the
day the option is  granted.  In  addition,  any person  who,  on the date of the
grant,  already owns, directly or indirectly,  10% or more of the total combined
voting power of all classes of stock outstanding,  may only be granted an option
if the  exercise  price of such option is at least 110% of the fair market value
of the common stock on the date of the grant.

The committee may also grant "stock appreciation rights" ("SAR's") in connection
with specific  options  granted under the plan.  Each SAR entitles the holder to
either:  (a) cash (in an amount equal to the excess of the fair value of a share
of common stock over the exercise price of the related  options);  or (b) common
stock (the number of shares of which is to be  determined  by dividing the SAR's
cash  value by the fair  market  value  of a share  of  common  stock on the SAR
exercise  date);  or (c) a combination  of cash and stock.  SAR's may be granted
along with options granted under the Plan, and to holders of previously  granted
options. No SAR's have been granted under the Plan.

                                                                   Page 46 of 52
<PAGE>

Activity during the past two years with respect to the Plan is as follows:
                                                                       Weighted
                                                         Exercise       Average
                                           Number of      Price        Exercise
                                            Options       Range          Price
                                          ----------- -------------  ----------
Options Outstanding, October 31, 1996       710,300    3.63 -  5.88       4.34
    Options granted                         226,300    3.25 -  7.88       4.23
    Options exercised                       (29,254)   3.63 -  5.88       3.95
    Options cancelled                       (57,448)   3.63 -  5.88       3.86
                                          -----------
Options outstanding, October 31, 1997       849,898    3.25 -  7.88       4.42
    Options granted                         216,400    8.25 - 10.86       8.79
    Options exercised                      (197,648)   3.63 -  7.88       4.52
    Options cancelled                       (63,650)   3.88 -  9.56       4.83
                                          -----------

Options outstanding, October 31, 1998       805,000    3.25 - 10.86       4.41
                                          ===========
Options available for future
    grant, October 31, 1998                 168,098
                                          ===========

Options exercisable, October 31, 1998       466,133
                                          ===========

Options exercisable, October 31, 1997       578,764
                                          ===========

At October 31, 1998,  the weighted  average  remaining  contractual  life of all
options  currently  outstanding,  whether  vested or not, is  approximately  6.6
years.


                                                                   Page 47 of 52
<PAGE>

The Company  accounts  for options  granted  under the Plan in  accordance  with
Accounting  Principles  Board  Opinion  No. 25 and  related  Interpretations  in
accounting for its stock options.  Accordingly,  no  compensation  cost has been
recognized for stock option awards. Had the compensation cost been determined in
accordance with Statement of Financial  Accounting  Standard No. 123 "Accounting
for Stock-Based  Compensation",  the Company's pro forma  income/(loss)  and pro
forma  income/(loss)  per common  share for fiscal 1998 and 1997,  respectively,
would be as follows:

<TABLE>
<CAPTION>

                                                      1998                                         1997
                                   ----------------------------------------     ------------------------------------

                                      Historical           Pro Forma             Historical            Pro Forma
                                   ----------------    --------------------     -----------------   ----------------
<S>                                <C>                  <C>                    <C>                  <C>
  Income from continuing
    operations                     $    1,078,950       $      815,359         $      688,383       $      572,803

  Loss from discontinued
    operation                             (76,464)             (76,464)              (127,054)            (127,054)

  Gain on sale of
    discontinued operation              1,696,160            1,696,160                      -                    -
                                   ----------------    --------------------     -----------------   ----------------
  Net income                       $    2,698,646       $    2,435,055         $      561,329       $      445,749
                                   ================    ====================     =================   ================

  Income/(loss) per diluted common share:
  Income from continuing
    operations
                                   $         0.24       $        0.18         $         0.17       $          0.14
    Loss from discontinued
     operation
                                            (0.01)              (0.01)                 (0.03)                (0.03)

  Gain on sale of
    discontinued operation                   0.38                0.38                      -                    -
                                   ----------------    --------------------     -----------------   ----------------
  Net income                       $         0.61       $        0.55         $         0.14       $          0.11
                                   ================    ====================     =================   ================

</TABLE>


All  incentive  stock  options  under the Plan,  other than those granted to any
person holding more than 10% of the total  combined  voting power of all classes
of outstanding  stock,  are granted at the fair market value of the common stock
at the grant date. The weighted  average fair value of the stock options granted
during  fiscal 1998 and 1997 was $704,176 and $382,977,  respectively.  The fair
value of each stock option grant is estimated on the date of the grant using the
Black-Scholes   option  pricing  model  with  the  following   weighted  average
assumptions used for grants in 1998: a risk-free interest rate of 6.5%; expected
lives ranging from six months to five years; and expected volatility of 48.6%.

In  addition  to  options  granted  under the Plan,  two  non-qualified  options
aggregating  290,000  shares were granted prior to the Company's  initial public
offering of which  150,000  shares  were  exercised  prior to October 31,  1996,
40,000 were  exercised  during the year ended October 31, 1997, and 100,000 were
exercised during the current fiscal year.

                                                                   Page 48 of 52
<PAGE>

11.      Retirement Plans

The Company  maintains two 401(k) Savings Plans covering all eligible  employees
who have  attained  the age of 21 years  and  worked at least  1,000  hours in a
one-year  period.  Plan  participants  may elect to contribute from 2% to 15% of
covered  compensation each year. The Company may make matching  contributions at
the  discretion of the Board of Directors.  For the years ended October 31, 1998
and 1997, the Company did not make any matching contributions.

12.      Commitments and Contingencies

Contingent Acquisition Payments - In connection with an acquisition in 1990, the
Company  issued an option to  purchase  up to  190,000  shares of the  Company's
common stock for an aggregate  purchase price of $1,900. The Company was further
required to purchase the option for $750,000,  subject to  adjustment  for prior
partial  exercises,  in the event of a proposed sale of all or substantially all
of the  Company's  assets,  or in event of the holder's  death (the "Put").  The
difference  between the present  value of the option as  originally  recorded in
1990 and the Put amount  was  accreted  through  periodic  charges  to  retained
earnings  using the  interest  method.  As of October 31,  1997,  the holder had
exercised the option for all 190,000 shares,  thereby  terminating the Company's
obligation  under the Put.  For the year ended  October  31,  1997,  $19,594 was
accreted.

In connection  with an  acquisition in April 1993, the Company was obligated for
contingent  payments based on revenues of the acquired  company.  For the fiscal
years ended  October 31, 1998 and 1997,  contingent  payments  were  $26,055 and
$63,472, respectively. The obligations at October 31, 1998 and 1997 are included
in other current liabilities.

In connection  with an  acquisition  in June 1993, the Company was obligated for
certain  contingent  payments based on the earnings of the acquired  company for
five years,  payable in a combination  of cash and common stock.  For the fiscal
years ended October 31, 1998 and 1997, no contingent  payments were earned. This
company  was  included in the sale of the Payroll  Division,  and the  Company's
obligations  terminated in June 1998. The Company had also guaranteed the market
value of the  150,000  shares of common  stock  issued in  connection  with this
acquisition  at $6.67 per share on June 30,  1998.  As the  market  price of the
stock on that date was higher, no payment was required.

In January 1994, the Company guaranteed  the market  value of 158,812  shares of
common  stock issued in  connection  with an  acquisition  at $6.40 per share on
January  1,  1999.  Since the  market  price of the stock on January 1, 1999 was
higher, no payment was required.

In connection  with an  acquisition  in June 1994, the Company was obligated for
contingent  consideration  based on the defined earnings of the Payroll Division
and certain other defined events. No contingent consideration had been earned on
operations through December 19, 1997, when this company was included in the sale
of the  Payroll  Division.  As part of the  settlement  of a lawsuit,  described
below,  the Company  fulfilled its obligation for any contingent  consideration.
The Company had also guaranteed the market value of the 302,400 shares of common
stock issued in connection  with this  acquisition at $5.00 on July 31, 1999. On
July 31, 1998, a former officer sold the  approximately  248,000 shares owned by
him,  and  therefore,  only  approximately  54,400  shares  are  subject  to the
guarantee.

                                                                   Page 49 of 52
<PAGE>

In connection  with an  acquisition  in May 1995,  the Company was obligated for
certain  contingent  payments  based on defined  earnings of the  Company's  two
payroll  operations in New England for five years.  No contingent  payments were
earned for fiscal 1997 nor for the period ended  December  19,  1997,  when this
company was included in the sale of the Payroll Division.  On December 24, 1997,
the Company made payments aggregating $300,000 to the former stockholders of the
acquired  company in return for a release from any further  liability  under the
earnings  contingencies.  The Company also  guaranteed  that market value of the
113,636  shares of common stock issued in connection  with this  acquisition  at
$5.50 per share on April 30, 2000.

At October 31, 1998, no contingent  liability existed for stock price guarantees
relating to the foregoing  acquisitions,  since the market value of the Company'
stock on October 31, 1998 exceeded all of the minimum price  guarantees.  Actual
amounts  that  will  ultimately  be paid,  if any,  could  change  significantly
depending upon the price of the Company'  common stock on the dates such amounts
are  required  to be  settled,  and upon the number of shares  actually  held by
obligees on those dates.

Employment  Agreements  - The  Company is  obligated  under  certain  employment
agreements  which expire at various times through October 31, 2000.  Pursuant to
such  agreements,  the approximate  annual minimum salary amounts payable are as
follows:

           Years Ending
           October 31,
           ------------
               1999                   760,200
               2000                   409,000

Consulting and Non-competition - In connection with an acquisition,  the Company
entered into an agreement  with the former owner of the acquired  company.  This
agreement,  as amended in October  1994,  expires on  September  30,  2001,  and
provides  for annual  payments of $267,500  through  September  30,  2001.  As a
partial  incentive to enter into the amended  agreement,  the Company  agreed to
forgive,  on each anniversary  date of the agreement,  12.5% of the consultant's
existing indebtedness to the Company ($26,234 at October 31, 1998 (Note 6)). The
consulting  agreement  imposes  certain  non-competition   restrictions  on  the
consultant  indebtedness to the Company will be amortized  ratably over the term
of the amended agreement.

Litigation  -There are no pending  legal  proceedings  that,  in the  opinion of
management,  would  materially  affect  the  financial  condition  or results of
operations of the Company.

In February 1998, the Company filed a lawsuit in the Federal  District Court for
the  Southern  District  of New  York,  98 Civ.  0956  (RLC),  against  a former
officer-director  of the Company and a trust  controlled  by such person and his
spouse  ("Defendants").  The former  officer-director  was  responsible  for the
Company's  Payroll  Division,  which was sold in December 1997 (Note 13). In the
lawsuit,  the Company  alleged  that the former  officer-director  intentionally
attempted to interfere  with that sale thereby  causing  damages to the Company.
This person's  employment was terminated by the Company's Board of Directors and
subsequently, he resigned as a director.

                                                                   Page 50 of 52
<PAGE>

In April 1998,  Defendants  filed an answer  denying  the  Company's  claims,  a
counter claim against the Company, and third party claims,  alleging substantial
damages against the Company and its current  and  former  directors,  including
wrongful  termination,   breach  of contract,  breach of the duty of good faith,
fraud, and RICO violations.  In May 1998, this litigation was settled. The
impact of such settlement is reflected in the Company's financial statements.

Lease  Obligations - Operating leases for facilities extend through December 31,
2009. The leases  require the Company to pay certain  expenses such as utilities
and real estate taxes. These leases require aggregate minimum monthly rental
payments of approximately  $108,000 plus a proportionate share of certain of the
landlord's  operating  expenses.  The Company's  obligations under the two major
leases are  secured  by a cash  deposit  and a letter of  credit,  respectively,
aggregating $281,250.  Total expense for occupancy costs, net of sublease income
in 1998,  was  approximately  $1,872,000  and  $1,284,000  during 1998 and 1997,
respectively.

During  the  fourth   quarter  of  fiscal  1998,   the  Company   completed  the
consolidation of its data center and most of its  administrative  functions into
its  Leonia  facility.  Effective  as of  August 1,  1998,  the  Company  sublet
approximately  31,500 square feet in its New York City  location.  This sublease
and the related primary lease expire in 2008.  Because the amount to be received
under the sublease (aggregating  $6,210,675) is less than the amount the Company
must  pay  under  the  primary  lease,  a  charge  was  taken  of  approximately
$3,022,000.  The charge  represents  the total amount of the shortfall  over the
life of the  lease,  and  also  includes  the  value of  leasehold  improvements
abandoned.  Since the sale of the Payroll Division also permitted the Company to
reduce  substantially  its  New  York  City  space  requirements,  approximately
$786,000 was charged against the gain on sale of the Payroll Division.

Approximate  minimum future real-estate lease payments,  net of sublease income,
are as follows:

                Years Ending
                October 31,
                ------------
                    1999         $       1,479,700
                    2000                 1,500,100
                    2001                 1,437,100
                    2002                 1,281,300
                    2003                 1,345,200
                 Thereafter              7,245,800
                                 -----------------
                                 $      14,289,200
                                 =================


                                                                   Page 51 of 52
<PAGE>


13.      Sale of the Payroll Division

On December 19, 1997, the Company  consummated  the sale (the "Sale") of all the
outstanding  capital stock of Daton Pay USA,  Inc.;  NEDS,  Inc.; Pay USA of New
Jersey, Inc.; and Key-ACA,  Inc., each a wholly-owned  subsidiary of the Company
and together  comprising  the Payroll  Division  ("Pay USA"),  to Zurich Payroll
Solutions,  Ltd.  ("Zurich" or the "Buyer").  At closing,  the Company  received
$11,460,000,  of which $10,710,000 was in cash and $750,000 was in the form of a
note from the Buyer.  Note plus  accrued  interest  was repaid in full in August
1998.

The terms of the Sale also provided for an additional payment by the Buyer of up
to  $1,500,000,  which amount was  contingent  on the revenue of Pay USA for the
three  months  following  the sale.  On June 1, 1998,  the Company  received the
entire $1,500,000 contingent payment.

The Company  recognized a gain, net of tax, of  approximately  $1,700,000 in its
fiscal year ended October 31, 1998, as a result of the sale of Pay USA.

Pursuant to the terms of the sale,  the Company agreed to provide the Buyer with
processing services in connection with the continuing operations of Pay USA. The
Company  agreed to provide  these  services  through  December  31,  1999 for an
initial payment of $500,000, a fixed monthly fee of $16,000 (plus a fixed amount
for  telephone  line  charges),  and other  monthly  fees  based on the level of
services provided. The Buyer also paid the Company $1,440,000 at closing for the
Company's  agreement to refrain from (1) directly or indirectly  competing  with
Pay USA, except as permitted in the agreement; (2) providing processing services
to third parties if such processing  services permitted those parties to compete
with  Pay  USA  in  certain  payroll  processing  and  related  activities;  (3)
disclosing  information  about  Pay USA's  customers;  and (4)  engaging  in any
activity  that  could  be  materially  detrimental  to  Pay  USA's  business  or
reputation.  The  $1,440,000 is being  amortized over the term of the agreement.
The   amortization  of  such  income  is  included  in  income  from  continuing
operations.

At October 31, 1997,  and for the year then ended,  the net assets and operating
losses  (net of  related  tax  benefits)  of Pay USA  have  been  recorded  as a
discontinued operation.  During the fiscal year ended October 31, 1997, revenues
relating to the  discontinued  operations  approximated  $8,828,000,  and pretax
operating  losses  approximated  $291,000.  For the period from November 1, 1997
through the date of the Sale,  revenues  related to the  discontinued  operation
approximated $1,116,700 and pretax operating losses approximated $136,500.

14. Subsequent Event - Purchase of ETG, Inc.

On December 18, 1998, a subsidiary of the Company  purchased  certain assets and
the business of Enterprise Technology Group, Incorporated ("ETG") for $4,000,000
in cash and 300,000  shares of the Company's  common stock.  Certain  additional
consideration  in the form of cash and common  stock may be payable,  at various
times,  based upon the future  performance  of the  acquired  business  over the
period ending  December 31, 2001. On December 28, 1998, the  subsidiary  changed
its name to ETG, Inc.

The Company  used cash on hand for the  payment of  $4,000,000  at closing.  The
assets  acquired  consist  predominately  of  intangibles  associated  with  the
business of providing information technology infrastructure management solutions
to large companies and institutions.



                                                                   Page 52 of 52
<PAGE>



                                  EXHIBIT INDEX
EXHIBIT
   NO.      DESCRIPTION


  3.1B      Certificate of Amendment to the Certificate of Incorporation of the
            Company,  dated June 3, 1998

  10.6B     Agreement of Sublease  between the Company as Sublessor  and RSL Com
            USA, Inc. as Subtenant, dated as of July 31, 1998.

  10.7      Agreement of Sublease between NMU Pension Plans as Sublandlord,  and
            the Company as Subtenant, dated as of September 21, 1998.

  10.8B     First  Amendment of Lease  between  Leonia  Associates,  LLC and the
            Company, dated January 16, 1998.

  10.18     Payroll Services Conversion Agreement between the Company and ADP,
            Inc.

  21        List of Subsidiaries of the Company

  23.A      Consent of Deloitte & Touche LLP

  23.B      Consent of Ernst & Young LLP

  27        Financial Data Schedule - included in EDGAR filing only.





                           CERTIFICATE OF AMENDMENT
                     OF THE CERTIFICATE OF INCORPORATION
                                      OF
                     COMPUTER OUTSOURCING SERVICES, INC.
               UNDER SECTION 805 OF THE BUSINESS CORPORATION LAW


               WE THE  UNDERSIGNED,  Zach  Lonstein and Jeffery  Millman,  being
      respectively  the  Chairman of the Board and Chief  Executive  officer and
      Secretary of Computer Outsourcing Services, Inc, hereby certify:

          1.The original name of the corporation was Commercial On-Line Systems,
          Inc. and the present name is Computer Outsourcing Services, Inc.

          2.The  certificate of  incorporation  of said corporation was filed by
          the Department of State on October 22, 1984.

          3.(a) The  cerificate  of  incorporation  is amended to  increase  the
          number  of  authorized  shares  of  common  stock  from  7,000,000  to
          10,000,000 shares.

            (b)  To  effect  the  foregoing,  Article  4 of  the  cerificate  of
            incorporation is amended to read in its entirety as follows:


                    4.1 AUTHORIZED  CAPITAL STOCK. The total number of shares of
               stock  which the  Corporation  shall have  authority  to issue is
               11,000,000,  consisting of  1,000,000,shares  of preferred stock,
               par value $0.01 per share  ("Preferred  Stock"),  and  10,000,000
               shares  of common  stock,  par  value  $0.01  per share  ("Commom
               Stock")


          4. The amendment was authorized in the following manner:

              On February 11, 1998 the Board Of Directors  unanimously adopted a
              resolution  approving the amendment  and the  shareholders  of the
              corporation  approved the amendment by the  requisite  vote at the
              1998 Annual Meeting of Stockholders of Computer Outsourcing
              Services, Inc. held on June 3, 1998.


              IN WITNESS WHEREOF, we have signed this certifcate on June 3, 1998
              and we affirm the statements  contained  therein as true under the
              penalties of perjury.

                                       /s/
                                                     --------------------------
                                                     Zach Lonstein
                            Chairman of the Board and
                             Cheif Executive officer


                                       /s/
                                                     --------------------------
                                                     Jeffery Millman
                                                     Secretary









                             AGREEMENT OF SUBLEASE


                                   BETWEEN



                      COMPUTER OUTSOURCING SERVICES, INC.
                                     AS
                                  SUBLESSOR


                                     AND



                             RSL COM U.S.A., INC.
                                 AS SUBTENANT





                            DATED AS OF JULY, 1998




<PAGE>


                             AGREEMENT OF SUBLEASE
                             ---------------------

                THIS AGREEMENT (hereinafter referred to as the "Sublease") dated
        as of the  day  of  July,  1998,  by and  between  COMPUTER  OUTSOURCING
        SERVICES,  INC.,  a New York  corporation,  having an office at 360 West
        31st  Street,  21 Penn  Plaza,  10th  Floor,  New York,  New York  10001
        (hereinafter referred to as the "Sublessor"), and RSL COM U.S.A, INC., a
        Delaware corporation, having an office at 430 Park Avenue, New York, New
        York 10022 (hereinafter referred to as the "Subtenant").

                             W I T N E S S E T H :

                WHEREAS,  Sublessor is the tenant  under a certain  agreement of
        lease dated as of January 24, 1991,  as amended,  between  Sublessor and
        G-H-G Realty Company ("Landlord"), as landlord ("Overlease"), covering a
        portion of the  basement,  a portion of the Tenth  (10th)  Floor and the
        entire Eleventh (11th) Floor ("Overleased Premises") at 360 West 31st
        Street, New York, New York ("Building");

                WHEREAS,  the Overlease  covers the  Overleased  Premises in the
        Building, upon and subject to the terms and conditions more particularly
        set forth in the Overlease; and

                WHEREAS,  Subtenant  desires to sublet from Sublessor the entire
        Eleventh  (11th)  Floor  of  the  Overleased  Premises,   consisting  of
        approximately  22,300  rentable square feet and part of the Tenth (10th)
        floor of the  Overleased  Premises,  consisting of  approximately  9,200
        rentable   square  feet   (hereinafter   referred  to  as  the  "Demised
        Premises"), and Sublessor desires to sublet the same to Subtenant.

                NOW,  THEREFORE,  in consideration of the mutual  obligations of
        the parties  hereto,  the parties for themselves,  their  successors and
        assigns, hereby covenant and agree, as follows:

                1.   SUBLEASED PREMISES.

                     Sublessor  hereby  subleases  to  Subtenant  and  Subtenant
        hereby hires from Sublessor the Demised Premises. The premises subleased
        to Subtenant, together with all appurtenances,  fixtures,  improvements,
        additions and other property  attached  thereto or installed  therein at
        the commencement  of, or at any time during,  the term of this Sublease,
        are hereinafter collectively referred to as the "Subleased Premises."









                                                        Page 1 of 28
<PAGE>


                2.   TERM.

                     a.  The  Subleased   Premises  are  subleased  for  a  term
        (hereinafter referred to as the "Term") of approximately ten years, five
        months,  to  commence on 60 days from  receipt by the parties  hereto of
        Landlord's  Consent  (defined  hereinafter)  (said  date is  hereinafter
        referred to as the  "Commencement  Date") and to expire on December  30,
        2008  (hereinafter  referred to as the  "Expiration  Date"),  or on such
        earlier  date  upon  which  said  term  may  expire  or be  canceled  or
        terminated  pursuant  to the  provisions  of Section 16 hereof,  or such
        other date upon which said term may expire or be canceled or  terminated
        pursuant to the other  provisions  of this  Sublease or pursuant to law,
        upon and  subject to the  covenants,  agreements,  terms and  conditions
        herein contained.

                     b.  In the  event  that  the  Subleased  Premises  are  not
        surrendered by Subtenant  upon the  termination of this Sublease for any
        reason  whatsoever  other than  Sublessor's  default,  Subtenant  hereby
        indemnifies,  holds harmless and agrees to defend  Sublessor  (including
        paying Sublessor's  reasonable  counsel fees and disbursements)  against
        any  and  all  liabilities  resulting  from  delay  by  Subtenant  in so
        surrendering  the Subleased  Premises,  including any claims made by any
        succeeding  tenant or  prospective  tenant  founded upon such delay.  In
        addition to, and not in limitation  of, the  provisions set forth in the
        immediately  preceding sentence,  in the event that Subtenant shall hold
        over after the Expiration  Date,  Subtenant shall pay the rental due for
        any such period under this Sublease, except that, in the event Subtenant
        shall hold over for a period in excess of fifteen  (15) days,  Subtenant
        shall pay a rental for each day  Subtenant  shall hold over in an amount
        equal to two times  the  total  gross  rent and any  penalties  or other
        charges due and payable by Sublessor  pursuant to the Overlease on a pro
        rated  daily  basis as of the  last  day of the  term of this  Sublease;
        provided,  however,  that the  preceding  provisions  set  forth in this
        sentence shall not apply to any period during which Subtenant is holding
        over  due  solely  to  events  of  "force  majeure"  (as  such  term  is
        hereinafter  defined);  during any period in which  Subtenant is holding
        over due solely to events of force majeure, Subtenant shall pay a rental
        for each such day in an amount  equal to the rent due and  payable  on a
        pro rated daily  basis as of the last day of the term of this  Sublease.
        As used in this  Sublease,  the  term  "force  majeure"  shall  mean the
        following causes beyond Sublessor's or Subtenant's,  as the case may be,
        reasonable control: legal or governmental  restrictions,  regulations or
        controls,  labor disputes,  mechanical  breakdowns,  inability to obtain
        fuel, steam,  water,  electricity or materials through ordinary sources,
        acts of God, enemy action, civil commotion, fire or other casualty.






                                                        Page 2 of 28
<PAGE>


                3.   FAILURE TO GIVE POSSESSION.

                In  the  event  possession  of  the  Subleased  Premises  is not
        delivered by  Sublandlord  to Subtenant on or prior to the  Commencement
        Date,  Sublandlord  agrees to credit  Subtenant's Base Rent when payable
        hereunder in the amount of $3,750.00 per week or $541.67 per day, as the
        case may be, until  possession  is delivered  ("Delay  Credit").  In the
        event that with the consent of the Subtenant  possession of part but not
        all the  Subleased  Premises  is  delivered  to  Subtenant  prior to the
        remainder of the Subleased Premises,  the Delay Credit shall be adjusted
        pro rata based on the amount of square footage  delivered for possession
        and the  amount  remaining.  Notwithstanding  anything  to the  contrary
        stated  herein,  in  the  event  all of the  Subleased  Premises  is not
        delivered by 120 days after receipt of the Landlord's Consent, Subtenant
        shall be  entitled  by  written  notice to  Sublandlord  to cancel  this
        Sublease and receive the Delay Credit from  Sublandlord  in certified or
        wired funds. Subtenant shall also be entitled to cancel this Sublease by
        written notice to  Sublandlord  if Sublandlord  has not delivered all of
        the  Subleased  Premises to Subtenant  by 150 days after  receipt of the
        Landlord's Consent; in such event Sublandlord shall pay the Delay Credit
        and an additional  $55,000.00  to Subtenant by certified  check or wired
        funds.  Sublandlord  shall only be entitled  to remain in the  Subleased
        Premises  at such  time if  Sublandlord  must do so for the  good  faith
        conduct of Sublandlord's business operations.


                4.   OVERLEASE.

                     a. Annexed  hereto as Exhibit A is a copy of the Overlease,
        the terms and provisions of which,  except as otherwise herein provided,
        are hereby incorporated in and made a part hereof.

                     b.  This  Sublease  is  subject  and   subordinate  to  the
        Overlease and to all amendments thereof heretofore and hereafter entered
        into and to any  termination  caused by Sublessor's  default  thereof in
        accordance  with its terms and to all matters to which the  Overlease is
        or shall be subordinate and to the consent of the Landlord in accordance
        with the terms of the Overlease.  No amendment hereafter entered into by
        Sublessor  and  Landlord  will have any adverse  effect on the rights or
        obligations of Subtenant hereunder.  Promptly after the execution of any
        amendment  of the  Overlease,  Sublessor  shall  mail a copy  thereof to
        Subtenant.









                                                        Page 3 of 28
<PAGE>


                     c.  Subtenant  covenants  and  agrees:  (i) to perform  and
        observe all of the terms,  covenants,  conditions  and agreements of the
        Overlease on the part of Sublessor to be performed  thereunder  relating
        to the Subleased  Premises (other than the covenant to pay Base Rent and
        Additional  Rent  and  such  other  covenants  that  are to  remain  the
        obligation of Sublessor  hereunder) arising after the date hereof to the
        extent that the same are not modified or amended by this Sublease;  (ii)
        not to do or not to  suffer  any act or  thing  to be done  on,  or with
        respect to, the  Subleased  Premises  which would  constitute  a default
        under  the  Overlease  or would  cause  the  Overlease  to be  canceled,
        terminated  or  forfeited  by  virtue  of any  rights  of  cancellation,
        termination  or  forfeiture  reserved  or vested in  Landlord  under the
        Overlease;  and (iii) to indemnify,  hold harmless and defend  Sublessor
        (including  the  payment  of  Sublessor's  reasonable  counsel  fees and
        disbursements) from and against any and all claims, liabilities,  losses
        and damages of any kind  whatsoever  that  Sublessor may incur by reason
        of, resulting from or arising out of any such cancellation,  termination
        or forfeiture.

                     d.  Sublessor  represents  that as of the date  hereof  the
        Overlease  is in  full  force  and  effect.  Sublessor  represents  that
        Sublessor  has not  received as of the date hereof any notice of default
        from the Landlord  under the  Overlease  and has not, to the best of its
        knowledge,  done or  suffered  or caused to be done any acts which would
        result in any cancellation, forfeiture, or termination of the Overlease.
        Sublessor  covenants that all rent and additional  rent has been or will
        be paid through the Commencement  Date and thereafter on a timely basis,
        and that Sublessor's interest in the Overlease is unencumbered.

                     e. To the extent that any  provisions  of the Overlease may
        conflict or be  inconsistent  with the provisions of any Section of this
        Sublease,  whether or not such  inconsistency is expressly noted herein,
        the provisions of such Section of this Sublease shall prevail, provided,
        however,  that in no event  shall  any  greater  rights as  against  the
        Landlord be conferred upon  Subtenant  hereunder than are conferred upon
        Sublessor pursuant to the Overlease. Furthermore, it is understood that,
        pursuant  to the terms of the  Overlease,  certain  work,  services  and
        repairs to be furnished or made  thereunder  may in fact be furnished or
        made by Landlord and not by  Sublessor.  Sublessor  shall in no event be
        liable to Subtenant nor shall the obligations of Subtenant  hereunder be
        impaired or the  performance  thereof  excused because of any failure or
        delay  on the  part of the  Landlord  in  furnishing  any  such  work or
        services  or in making any of such  repairs.  However,  if the  Landlord
        shall default in any of Landlord's obligations to Sublessor with respect
        to this Subleased Premises,  Subtenant shall be entitled to participate,
        at its own  expense,  with  Sublessor in the  enforcement  of the rights
        which Sublessor may have against  Landlord,  and Sublessor shall, at the
        request of Subtenant,  cooperate promptly and diligently with Subtenant,
        including  joining in any action or proceeding if necessary,  to enforce
        the rights of Subtenant, provided that Subtenant shall


                                                        Page 4 of 28
<PAGE>

        pay or  reimburse  Sublessor  for all costs  and  expenses  incurred  by
        Sublessor in any such action or  proceeding  and shall  indemnify,  hold
        harmless  and defend  Sublessor  (including  the payment of  Sublessor's
        reasonable  counsel fees and  disbursements)  from any liability arising
        from the taking of any such action at the request of  Subtenant.  In the
        event Sublessor fails so to cooperate with Subtenant,  Subtenant may act
        in Sublessor's name to enforce its rights as aforesaid.

                     f. In the event of  termination,  re-entry or dispossess by
        Landlord  under the  Overlease,  unless  the  Landlord  shall  otherwise
        provide,  this Sublease shall  automatically cease and terminate subject
        to the  foregoing.  Landlord  may, at its  option,  take over all of the
        right, title and interest of Sublessor hereunder in and to the Subleased
        Premises,  and Subtenant shall, at Landlord's option, attorn to Landlord
        pursuant to the then executory provisions of this Sublease,  except that
        Landlord  shall not:  (i) be liable for any  previous act or omission of
        Sublessor  hereunder;  (ii)  be  subject  to any  offset  not  expressly
        provided in this Sublease which theretofore accrued to Subtenant against
        Sublessor;  or  (iii)  be bound  by any  previous  modification  of this
        Sublease or by any previous prepayment of more than one (1) month's Base
        Rent (as hereinafter defined), if any. If this Sublease is terminated or
        if  Landlord  takes over  Sublessor's  interest  hereunder  by reason of
        default  under  the  Overlease  which was not  caused  by a  default  of
        Subtenant  under this  Sublease,  then such  termination or taking- over
        shall not release Sublessor from liability to Subtenant hereunder.

                5.   INSURANCE; INDEMNIFICATION AND HOLD HARMLESS.

                     a.  Subtenant   covenants  to  provide  on  or  before  the
        Commencement  Date and to keep in force during the term of this Sublease
        at its own cost and  expense,  the  insurance  coverage  required  to be
        provided in paragraph 9 of the  Overlease  and the  following  insurance
        coverage:

                          (i)  A  standard  comprehensive  policy  of  liability
        insurance naming Sublessor and Landlord as additional insureds, as their
        interest may appear,  and protecting  Sublessor,  Landlord and Subtenant
        against  liability  occasioned  by  accident  on or about the  Subleased
        Premises or any appurtenances  thereto.  Such policy is to be written by
        good and solvent  insurance  companies  authorized to do business in the
        State of New York and the limits of  liability  thereunder  shall not be
        less than the amount of Five Million  ($5,000,000.00) Dollars in respect
        of any one person, in the amount of Five Million ($5,000,000.00) Dollars
        in  respect  of any one  accident,  and in the  amount  of Five  Million
        ($5,000,000.00)  Dollars in respect of property damages.  Such insurance
        may be carried under a blanket  policy  covering the Subleased  Premises
        and other locations of Subtenant,  if any,  provided that the protection
        to be provided to  Sublessor  pursuant to this  subsection  shall not be
        diminished  by virtue of such  blanket  policy or the  joinder  of other
        parties as insureds thereunder; and

                                                        Page 5 of 28
<PAGE>


                          (ii)   Workers'   compensation   insurance   providing
        statutory New York State benefits in connection with any work done on or
        about the Subleased Premises by or at the direction of Subtenant.

                     b. All  policies  of  insurance  required  hereunder  shall
        contain  an  endorsement  or other  provision  pursuant  to  which  such
        insurance  may not be  modified  or  canceled,  nor the  amount  thereof
        reduced,  except  upon at least  fifteen  (15)  days'  prior  notice  to
        Sublessor.

                     c.  Subtenant   shall  not  carry  separate  or  additional
        insurance concurrent in form or contributing in the event of any loss or
        damage with any  insurance  required to be obtained by  Subtenant  under
        this  Sublease  if the effect of such  insurance  would be to reduce the
        protection  or the  payment  to be made  under  the  insurance  required
        hereunder,  unless  Sublessor  is  included  as an  insured  thereunder.
        Subject to the foregoing, Subtenant shall be permitted to carry separate
        insurance on its furnishings,  furniture, and equipment in the Subleased
        Premises.

                     d.  Prior  to the  time  any  insurance  specified  in this
        Section is first required to be carried by Subtenant and thereafter,  at
        least fifteen (15) days prior to the  expiration  of any such  policies,
        Subtenant  agrees to deliver to Sublessor either copies of the aforesaid
        policies or certificates  evidencing  such insurance,  provided that any
        such  certificate  shall contain an endorsement  that such insurance may
        not be modified or canceled, nor the amount thereof reduced, except upon
        the prior notice required under Section (b) of this Section 5.

                     e. (i)  Sublessor  and  Subtenant  shall each  endeavor  to
        secure an appropriate  clause in, or an endorsement  upon,  each fire or
        extended  coverage policy obtained by it and covering the Building,  the
        Subleased  Premises or the personal  property,  fixtures  and  equipment
        located therein or thereon,  pursuant to which the respective  insurance
        companies waive subrogation or permit the insured, prior to any loss, to
        agree with a third party to waive any claim it might have  against  said
        third party.  The waiver of  subrogation or permission for waiver of any
        claim hereinbefore  referred to shall extend to the agents of each party
        and its employees  and, in the case of  Subtenant,  shall also extend to
        all other persons and entities occupying or using the Subleased Premises
        in accordance with the terms of this Sublease. If and to the extent that
        such  waiver or  permission  can be  obtained  only upon  payment  of an
        additional  charge then, except as provided in clauses (ii) and (iii) of
        this Section 5(e),  the party  benefiting  from the waiver or permission
        shall pay such  charge  upon  demand,  or shall be deemed to have agreed
        that the party  obtaining  the insurance  coverage in question  shall be
        free of any further  obligations under the provisions hereof relating to
        such waiver or permission.




                                                        Page 6 of 28
<PAGE>


                          (ii) In the event  that  Sublessor  shall be unable at
        any time to obtain one of the provisions referred to above in any of its
        insurance  policies,  Sublessor  shall  notify  Subtenant  thereof  (and
        include in such  notice the amount of the  additional  premium,  if any,
        imposed for the  inclusion of Subtenant  as an insured  party),  and, at
        Subtenant's option,  Sublessor shall cause Subtenant to be named in such
        policy or policies as one of the insureds, but if any additional premium
        shall be imposed for the  inclusion  of Subtenant as such as an insured,
        Subtenant  shall pay such additional  premium upon demand,  or Sublessor
        shall be  excused  from its  obligations  under this  Section  5(e) with
        respect to the  insurance  policy or policies for which such  additional
        premiums would be imposed.  In the event that Subtenant  shall have been
        named  as  one of  the  insureds  in  any  of  Sublessor's  policies  in
        accordance with the foregoing,  Subtenant shall endorse  promptly to the
        order of Sublessor,  without recourse, any check, draft or order for the
        payment of money  representing  the  proceeds  of any such policy or any
        other  payment  growing  out  of or  connected  with  said  policy,  and
        Subtenant  hereby  irrevocably  waives any and all rights in and to such
        proceeds and payment.

                          (iii) In the event that  Subtenant  shall be unable at
        any time to obtain one of the provisions referred to above in any of its
        insurance  policies,  Subtenant  shall  notify  Sublessor  thereof  (and
        include in such notice the additional  premium,  if any, imposed for the
        inclusion of Sublessor as an insured party) and, at Sublessor's  option,
        Subtenant  shall cause  Sublessor to be named in such policy or policies
        as one of the insureds,  but if any additional  premium shall be imposed
        for the inclusion of Sublessor as an insured,  Sublessor  shall pay such
        additional  premium upon demand or  Subtenant  shall be excused from its
        obligations under this Section 5(e) with respect to the insurance policy
        or policies for which such additional  premiums would be imposed. In the
        event that Sublessor shall have been named as one of the insureds in any
        Subtenant's  policies in accordance with the foregoing,  Sublessor shall
        endorse promptly to the order of Subtenant, without recourse, any check,
        draft or order for the payment of money representing the proceeds of any
        such policy or any other payment  growing out of or connected  with said
        policy and Sublessor hereby irrevocably waives any and all rights in and
        to such proceeds and payment.

                     f. If, by reason of a failure of  Subtenant  to comply with
        the  provisions  of Section  5(g) or Section  11  hereof,  Sublessor  is
        required  pursuant to the Overlease to pay to or reimburse  Landlord for
        all or any portion of any  increased  premiums  for fire  insurance  and
        extended   coverage,   Sublessor  shall  notify  Subtenant  thereof  and
        Subtenant shall reimburse Sublessor, on demand, for that portion of such
        Sublessor's payment or reimbursement  occasioned because of such failure
        on the part of Subtenant.




                                                        Page 7 of 28
<PAGE>


                     g. Subtenant shall not violate, or permit the violation of,
        any condition  imposed by the standard fire insurance policy then issued
        for office buildings in the Borough of Manhattan,  City of New York, and
        shall not do, or permit  anything to be done, or keep or permit anything
        to be kept in the  Subleased  Premises in violation of this  Sublease or
        the Overlease which would subject Landlord or Sublessor to any liability
        or  responsibility  for personal injury or death or property damage,  or
        which would  increase the fire or other  casualty  insurance rate on the
        Building or the  property  therein  over the rate which would  otherwise
        then be in effect or which would result in  insurance  companies of good
        standing  refusing  to insure the  Building  or any of such  property in
        amounts reasonably satisfactory to Landlord and Sublessor.

                     h. In addition to the foregoing,  upon failure of Subtenant
        to procure,  maintain or place such  insurance  and pay all premiums and
        charges  therefor,  Sublessor  may,  upon  fifteen  (15) days' notice to
        Subtenant, do so (but shall not be obligated to do so) and in such event
        Subtenant  agrees  to pay the  amount  therefor,  plus  interest  at the
        Interest Rate (as such term is defined in Section 8(e) hereof), from the
        date of such payment by Sublessor until payment in full by Subtenant, to
        Sublessor  on  demand,  as  Additional  Rent  as  hereinafter   defined.
        Notwithstanding the foregoing,  if Subtenant shall fail to keep in force
        and effect the insurance  substantially  as hereinabove set forth,  then
        Subtenant  shall  indemnify,  save  harmless  and  defend  Landlord  and
        Sublessor  (including the payment of Landlord's and Sublessor's  counsel
        fees and  disbursements)  from and  against  any and all  liability  and
        damages,  and from and against any and all suits,  claims and demands of
        every kind and nature,  including  reasonable  attorneys'  fees by or on
        behalf of any person, firm, association or corporation arising out of or
        based upon any  accident,  injury or damage,  however  occurring,  which
        shall or may happen in, on, at or about the Subleased Premises, and from
        and  against  any  matter  or  thing  arising  out  of  the   condition,
        maintenance,  repair,  alteration,  use, occupation, or operation of the
        Subleased Premises, except to the extent the same shall have been caused
        by the  negligent  acts or  omissions  of  Sublessor,  its  employees or
        agents.
















                                                        Page 8 of 28
<PAGE>


                6.   ASSIGNMENT AND SUBLETTING.

                     a. Subtenant  shall not assign this Sublease or Subtenant's
        rights in and to the Subleased Premises or sublet all or any part of the
        Subleased  Premises without consent of the Overlandlord  pursuant to the
        Overlease.  If this Sublease is assigned or if the Subleased Premises or
        any part  thereof  is  underlet  or  occupied  by anyone  other than the
        Subtenant,  Sublessor may collect rent from the assignee, undertenant or
        occupant  and  apply  the  net  amount  collected  to the  rents  herein
        reserved, but no such assignment,  underletting, occupancy or collection
        shall be  deemed a waiver  of this  covenant  or the  acceptance  of the
        assignee,  undertenant or occupant as tenant,  or a release of Subtenant
        from the further performance or observance by Subtenant of the covenants
        herein contained. The consent to an assignment or underletting shall not
        in  anyway  be  construed  to  relieve  Subtenant  (or any  assignee  or
        undertenant)  from obtaining the express written consent of Sublessor to
        any further assignment or underletting.  Notwithstanding  any assignment
        or sublease which shall have been  consented to by Sublessor,  Subtenant
        shall remain primarily liable on this Sublease and shall not be released
        from performing and observing any of the terms, covenants and conditions
        of this Sublease.

                     b. Any  transfer of a 50% or greater  interest in Subtenant
        (whether stock, partnership interest or otherwise) shall be deemed to be
        an assignment of this Sublease.

                     c. Every  assignment  hereunder  is subject to the  express
        condition,  and by accepting an assignment hereunder each assignee shall
        be conclusively  deemed to have agreed,  that if this Sublease should be
        terminated  prior to the expiration date or if Sublessor  should succeed
        to  Subtenant's  estate in the Subleased  Premises,  then at Sublessor's
        election,  the assignee  shall attorn to and recognize  Sublessor as the
        assignee's  landlord and the assignee shall promptly execute and deliver
        any  instrument  Sublessor  may  reasonably  request  to  evidence  such
        attornment.

                     d.  Subtenant  shall  furnish  Sublessor  with an  executed
        counterpart of any assignment made hereunder  within ten (10) days after
        the date of its execution.  Subtenant  shall remain fully liable for the
        performance of all of Subtenant's obligations hereunder  notwithstanding
        any assignment  provided for herein, and without limiting the generality
        of the foregoing, shall remain fully responsible and liable to Sublessor
        for all acts and  omissions  of any  assignee  or  anyone  claiming  by,
        through or under any assignee  which shall be in violation of any of the
        obligations of this Sublease and any such  violation  shall be deemed to
        be a violation by Subtenant.






                                                        Page 9 of 28
<PAGE>


                     e.  Notwithstanding  any  assignment  and assumption by the
        assignee of the  obligations of Subtenant  hereunder,  Subtenant  herein
        named,  and each immediate or remote  successor in interest of Subtenant
        herein named,  and any guarantor of this  Sublease,  shall remain liable
        jointly and severally  (as a primary  obligor) with its assignee and all
        subsequent  assignees for the  performance  of  Subtenant's  obligations
        hereunder, and, without limiting the generality of the foregoing,  shall
        remain fully and directly  responsible  and liable to Sublessor  for all
        acts and  omissions  on the  part of any  assignee  subsequent  to it in
        violation of any of the obligations of this Sublease.

                     f. Notwithstanding anything to the contrary hereinabove set
        forth,  no assignment of this Sublease  shall be binding upon  Sublessor
        unless the assignee shall execute and deliver to Sublessor an agreement,
        whereby such assignee agrees, unconditionally, to be personally bound by
        and to perform all of the obligations of Subtenant hereunder and further
        expressly agrees that  notwithstanding such assignment the provisions of
        this  Article  shall  continue  to be binding  upon such  assignee  with
        respect to all future assignments and transfers. A failure or refusal of
        such assignee to execute or deliver such an agreement  shall not release
        the  assignee  from  its  liability  for the  obligations  of  Subtenant
        hereunder assumed by acceptance of the assignment of this Sublease.

                     g. If  Sublessor  shall  decline to give its consent to any
        proposed assignment, Subtenant shall indemnify, defend and hold harmless
        Sublessor against and from any and all loss, liability,  damages,  costs
        and  expenses  (including   reasonable  legal  fees  and  disbursements)
        resulting  from any claims  that may be made  against  Sublessor  by the
        proposed  assignee  or by  any  brokers  or  other  persons  claiming  a
        commission  or similar  compensation  in  connection  with the  proposed
        assignment.

                     h. In the event that (i) Sublessor fails to exercise any of
        its options under this Section and (ii)  Subtenant  fails to execute and
        deliver the assignment or sublease to which Sublessor  consented  within
        sixty (60) days after the giving of such consent,  then, Subtenant shall
        again comply with all of the  provisions  and conditions of this Section
        before assigning this Sublease.

                     i.  The  consent  by  Sublessor  to an  assignment  or to a
        subletting shall not relieve  Subtenant (or any successor  thereto) from
        obtaining  the  express  written  consent of  Sublessor  to any  further
        assignment or subletting.

                7.   USE AND OCCUPANCY.

                Subtenant  covenants  and agrees to use the  Subleased  Premises
        only for the uses permitted in the Overlease and for no other purpose.


                                  Page 10 of 28
<PAGE>


                8.   ANNUAL BASE RENT AND PAYMENT DATES.

                     a.   Six months after the later of

                          (i)  Commencement  Date or delivery  of the  Subleased
                               Premises  to  Subtenant  ("Free  Rent  Period") -
                               12/31/2001 $472,500 per annum

                          In the event a portion of the  Subleased  Premises  is
                          delivered  for  Subtenant's  possession  prior  to the
                          delivery of the  remainder of the  Subleased  Premises
                          for Subtenant's possession, the Free Rent Period shall
                          be  adjusted  pro  rata  to  reflect  such   staggered
                          delivery.  Solely by way of example,  if possession of
                          the 10th Floor is delivered to Subtenant 60 days after
                          receipt of Landlord's  Consent while possession of the
                          11th  Floor  is   delivered   to   Subtenant  90  days
                          thereafter,  the Free Rent period shall expire for the
                          10th Floor eight months from said receipt and the 11th
                          Floor nine months from said receipt.

                             1/1/2002 - 12/31/2005     $535,500 per annum
                             1/1/2006 - 13/31/2008     $598,500 per annum

                     b. Subtenant  shall pay to Sublessor the Base Rent in equal
        monthly  installments  in  advance  on the  first  day of each and every
        calendar month,  commencing as stated in paragraph 8(a)(i) above. If the
        Expiration  Date  occurs on a date other than the last day of a calendar
        month, the Base Rent for such calendar month shall be pro rated.

                     c. (i) In addition to the Base Rent, Subtenant shall pay to
        Sublessor,  as additional rent  (hereinafter  referred to as "Additional
        Rent"), without limitation or exception,  all other sums of money as the
        same shall become due and payable by Subtenant  under this  Sublease and
        any specific  Landlord charges imposed on Subtenant which may or may not
        be billed to Sublessor (e.g. - overtime service charges).

                          (ii) In  addition  to the Base Rent and all other sums
        specified  herein,  and as part of the total rent to be paid,  Subtenant
        shall pay Sublessor,  as additional rent,  without set-off or deduction,
        the following Additional Rent:

                               (a)  Taxes.  If the Real Estate Taxes
        applicable  to the  Building  for any lease year during the term of this
        lease shall exceed the Real Estate Taxes  applicable to the Building for
        real estate tax calendar  year 1998 - 99 ("Base Lease  Year"),  then for
        said lease year the  Subtenant  shall pay to the  Sublessor  as rent (in
        addition to all other rent payable) 9.22% of the amount of such excess.




                                  Page 11 of 28
<PAGE>


                               The term "Real Estate Taxes" shall mean
        all the real estate taxes and  assessments,  special,  supplemental,  or
        otherwise,  levied,  assessed  or  imposed  by  federal,  state or local
        governments  against  or upon  the  buildings  of which  the  Overleased
        Premises  forms a part and the land upon which the  Building is located.
        If at any time during the term of this  Sublease the methods of taxation
        prevailing  at the  commencement  of the term hereof shall be altered so
        that in lieu of or as an addition to or as a substitute for the whole or
        any part of the taxes, assessments,  levies,  impositions or charges now
        levied, assessed or imposed on real estate and the improvements thereon,
        there shall be levied, assessed and imposed (i) a tax, assessment, levy,
        imposition or charge wholly or partially as capital,  levy, or otherwise
        on  the  rents  received  thereof,  or  (ii) a  tax,  assessment,  levy,
        imposition  or charge  measured by or based in whole or in part upon the
        Overleased  Premises and imposed upon  Landlord,  or (iii) a license fee
        measured by the rents  payable by  Subtenant to  Sublessor,  or the part
        thereof so measured or based,  shall be deemed to be included 
within the
        term "Real  Estate  Taxes" for the  purpose  hereof.  Only  Landlord  or
        Sublessor may institute tax reduction or other proceedings to reduce the
        assessed valuation of the land and/or Building.

                               Sublessor's failure during the sublease
        term to prepare and deliver any of the foregoing  tax bills,  statements
        or bills, or Sublessor's failure to make a demand,  shall not in any way
        cause Sublessor to forfeit or surrender its rights to collect any of the
        foregoing  items of additional rent which may have become due during the
        term of this sublease.  Subtenant's  liability for the amounts due under
        this Article shall survive the expiration of the term.

                               As of the Commencement Date, Sublessor
        shall  estimate  Subtenant's  annual pro rata share of Real Estate Taxes
        and  one-twelfth  (1/12) of the amount so estimated shall be paid on the
        first day of each calendar  month in advance.  Within one hundred twenty
        (120) days after the end of each calendar year  Sublessor  shall furnish
        Subtenant a  statement  in  reasonable  detail of the actual Real Estate
        Taxes  prepared  in  accordance  with  sound  accounting  practices  and
        thereupon there shall be an adjustment  between Sublessor and Subtenant,
        with payment to or repayment by Sublessor,  as the case may require,  to
        the end that owner shall  receive the entire  amount of Tenant's  annual
        pro rata share for such period.

                          (b) Wage Rate. If the Wage Rate for any Operating Year
        shall be greater than the Base Wage Rate,  then  Subtenant  shall in the
        case of such an increase  pay to Sublessor  as  additional  rent for the
        Subleased   Premises  an  amount  equal  to  the  product   obtained  by
        multiplying the difference between the Wage Rate for such Operating Year
        and the Base Wage Rate, by the Wage Rate Multiple. All capitalized terms
        used in this paragraph  shall have the meanings  ascribed to them in the
        Overlease as



                                  Page 12 of 28
<PAGE>


        amended  except that the Base Wage Rate shall be deemed to mean the Wage
        Rate for the  calendar  year  1998,  the  Operating  Year shall mean the
        calendar  year in which  the term of this  Sublease  commences  and each
        subsequent calendar year in which occurs any portion of the term of this
        Sublease,  the Wage Rate  Multiple  shall equal  31,500 and Wage Rate as
        used in this Sublease  shall be exclusive of the monetary  value or cost
        of all  payments or benefits of every nature and kind  (including  those
        required to be paid by the employer  directly to taxing  authorities  or
        others because of the employment) including,  but not limited to, social
        security,  unemployment  and other similar  taxes,  holiday and vacation
        pay, absent fund, birthdays, jury duty, medical checkup, relief time and
        other  paid time off,  incentive  pay,  sick pay,  accident,  health and
        welfare insurance programs, pension plans, guaranteed payment plans, and
        supplemental  unemployment  benefit  programs of a similar or dissimilar
        nature,  irrespective  of  whether  they may be  required  by any  Legal
        Requirement or otherwise.

                     d. Subtenant shall pay all Base Rent in lawful money of the
        United States by check drawn on a bank or trust company  branch  located
        in the United States, delivered or mailed to the office of Sublessor, or
        such other place as  Sublessor  may  designate  in writing,  without any
        setoff or  deduction  whatsoever,  except that  Subtenant  shall pay the
        first full monthly  installment  of Base Rent equal to  $39,375.00  upon
        execution hereof.

                     e. If Subtenant  shall fail to pay when due any installment
        or  payment  of Base Rent  within  ten (10) days after the date on which
        such installment or payment is due,  provided  Subtenant has received at
        least five (5) days' notice thereof (except that no such notice shall be
        required  more than once any lease year),  Subtenant  shall pay interest
        thereon at the Interest Rate, as hereinafter defined, from the date when
        such  installment  or payment  shall have  become due to the date of the
        payment  thereof,  and such interest  shall be deemed  Additional  Rent,
        payable  simultaneously  with the  installment or payment for which such
        interest  shall have accrued.  For purposes of the  Sublease,  "Interest
        Rate"  shall mean a rate  which is four (4)  points  over the then prime
        interest rate as published in the Wall Street Journal.

                9.   ELECTRICITY, OTHER UTILITIES AND CLEANING.

                     a. To the extent required by the Overlease, Subtenant shall
        pay for, at its own cost and  expense,  all cleaning  services,  and all
        utilities for the Overleased  Premises (including gas, air conditioning,
        water,  sewerage, hot water and heat, electricity on a direct meter with
        the  utility  for the 11th Floor and 10th Floor  with the  exception  of
        1,617 rentable square feet which Subtenant agrees to pay on a submetered
        basis pursuant to the terms of the Overlease as amended,  light,  power,
        telephone   and  other   similar   services),   including  the  cost  of
        installation and maintenance of meters and any additional items required
        by the Subtenant from the date Subtenant takes delivery of the Subleased
        Premises.

                                  Page 13 of 28
<PAGE>


                     b.  Subtenant  agrees to maintain,  repair and replace when
        reasonably necessary,  at Subtenant's own cost and expense, the heating,
        air conditioning,  electric lighting, electrical, and plumbing equipment
        serving the Subleased  Premises  exclusively  (including light bulbs and
        tubes). All heating and air conditioning  equipment remains the property
        of the Sublessor.

                10.  SIGNS.

                     Subject to the consent of the  Landlord,  Tenant shall have
        the  privilege  of placing on the  Subleased  Premises  such signs as it
        deems  necessary  and proper in the  conduct of its  business,  provided
        Tenant pays all permit and license fees which may be required to be paid
        for the erection and maintenance of any and all such signs, and provided
        the  signs are  legally  permitted  to be  installed.  Tenant  agrees to
        exonerate,  save harmless,  protect, and indemnify the Sublessor and the
        Landlord from and against any and all losses, damages, claims, suits, or
        actions  for any  damage or injury to person or  property  caused by the
        erection and  maintenance of the signs or parts  thereof,  and insurance
        coverage for the signs shall be included in the public liability policy,
        which Tenant is required to furnish under paragraph 5 hereof.

                11.  PERMITS; COMPLIANCE WITH LAWS.

                     Subtenant  covenants  that Subtenant will not use or suffer
        or permit  any person to use the  Subleased  Premises  for any  unlawful
        purpose  and that it will  obtain  and  maintain  at its  sole  cost and
        expense  all  licenses  and  permits  from  any  and  all   governmental
        authorities having jurisdiction over the Subleased Premises which may be
        necessary for the conduct of  Subtenant's  business  thereon.  Subtenant
        further  covenants  to comply  with all  applicable  laws,  resolutions,
        codes,  rules and regulations of any department,  bureau,  agency or any
        governmental   authority   having   jurisdiction   over  the  operation,
        occupancy, maintenance and use of the Subleased Premises for the purpose
        set forth herein to the extent required of Sublessor under the Overlease
        or arising from Subtenant's use. Subtenant will indemnify, hold harmless
        and defend  Sublessor  (including the payment of Sublessor's  reasonable
        counsel fees and disbursements if Sublessor is required to appear in any
        action or  proceeding)  from and against any  claims,  penalties,  loss,
        damage or expense imposed by reason of a violation of any applicable law
        or  the  rules  and  regulations  of  governmental   authorities  having
        jurisdiction  thereof  relating to Subtenant's  use and occupancy of the
        Subleased Premises.










                                  Page 14 of 28
<PAGE>


                12.  CONDITION OF SUBLEASED PREMISES.

                     a. Subtenant  represents that Subtenant has made a thorough
        examination  and  inspection of the  Subleased  Premises and is familiar
        with the condition  thereof.  Subtenant  acknowledges that this Sublease
        has been made without any  representations or warranties by Sublessor as
        to the  present or future  condition  of the  Subleased  Premises or the
        appurtenances  thereto or any improvements therein. It is further agreed
        that  Subtenant  does and will accept the Subleased  Premises in its "as
        is"  condition  and state of repair as of the date  hereof,  subject  to
        reasonable  wear and tear between the date of  execution  hereof and the
        Commencement  Date and  Sublessor's  normal  moving out of the Subleased
        Premises.  Sublessor  shall have no  obligation  to perform  any work or
        provide any materials therein.  Notwithstanding the foregoing, Sublessor
        shall  deliver  the  Subleased  Premises  to  Subtenant  broom clean and
        vacant.

                13.  ALTERATIONS OR IMPROVEMENTS.

                     a. Subtenant shall not make any alterations or improvements
        to the Subleased  Premises  without the express prior written consent of
        Sublessor  and  Landlord  in  accordance  with  the  provisions  of  the
        Overlease  in each  instance  first  obtained.  Sublessor  agrees not to
        unreasonably   withhold  or  delay  its  consent  to  any  nonstructural
        alterations  if the  consent of  Landlord  is first  obtained or if such
        consent is not required.  All alterations or improvements shall be made,
        if at all, at the sole cost and expense of Subtenant,  and shall be made
        solely  in  accordance  with  the  provisions  and  requirements  of the
        Overlease, and with respect thereto: (i) all obligations of and all acts
        or  things  to  be  performed,  done  or  observed  on  "Tenant's"  part
        thereunder, shall be the obligations of and shall be performed, done and
        observed by  Subtenant;  and (ii) all  references  contained  therein to
        "Landlord"  shall be  deemed to  include  and  shall  include  Sublessor
        hereunder.

                     b. Any  personal  property  which  may be  removed  without
        damage to the Subleased Premises shall remain the property of Subtenant,
        and,  except  as  provided  below,  all  other  personal   property  and
        alterations and  improvements  shall become the property of Sublessor at
        the  expiration of the term of this Sublease.  At  Sublessor's  request,
        Subtenant shall be obligated,  at Subtenant's sole cost and expense,  to
        remove all or any part of Subtenant's  movable personal property and all
        or any part of the alterations and improvements made by Subtenant or for
        its account, at the expiration or earlier termination of Sublease and to
        restore  the  Subleased  Premises  to the  condition  existing as of the
        commencement of occupancy by Subtenant of the Subleased Premises, except
        for ordinary  wear and tear,  and except for  alterations  made with the
        express prior written consent of Sublessor.




                                  Page 15 of 28
<PAGE>


                14.  BROKERS.

                     Each party  warrants and  represents to the other that each
        party has not engaged and or dealt with any broker, finder or any person
        acting in such  capacity  or similar  capacity in  connection  with this
        Sublease  other  than  Sylvan  Lawrence  Company,  Inc.  and S.L.  Green
        Leasing,  Inc.  ("Broker").  This Sublease is consummated in reliance on
        the foregoing  representation,  and each party agrees to indemnify, hold
        harmless and defend the other from any and all losses,  damages,  costs,
        expenses,  claims and liabilities  arising out of any inaccuracy of said
        representations,   including   court  costs  and  attorneys'   fees  and
        disbursements.  Sublessor agrees to pay Broker a commission  pursuant to
        separate agreement.

                15.  INDEMNIFICATION.

                     a. Subtenant agrees to indemnify,  hold harmless and defend
        Sublessor (including the payment of Sublessor's  reasonable counsel fees
        and  disbursements)  against  and  from  all  liabilities,  obligations,
        damages,  penalties,  claims, costs, charges, and expenses, which may be
        imposed or asserted against  Sublessor by reason of any of the following
        occurring during the term hereof.

                          (i) Any  wrongful  act or omission by Subtenant or any
        of its agents, contractors,  servants, employees,  licensees or invitees
        arising out of Subtenant's use, occupancy, control, or management of the
        Subleased or Demised Premises and any part thereof;

                          (ii) Any work or thing done by  Subtenant  in or about
        the Subleased or Demised  Premises or any part thereof,  including,  but
        not limited to, work done pursuant to Article 13 hereof; or

                          (iii) Any failure on the part of  Subtenant to perform
        or comply with any of the  covenants,  agreements,  terms or  conditions
        contained in this Sublease or the Overlease,  on Subtenant's  part to be
        performed,  after the  expiration  of any  applicable  notice  and grace
        periods.

                     b. In the event any action or proceeding is brought against
        Sublessor by reason of any of the above,  Subtenant  upon written notice
        from and  requested by Sublessor  shall,  at  Subtenant's  sole cost and
        expense,  resist or defend any such action or proceeding,  and shall pay
        any judgment or perform any decree resulting  therefrom which shall have
        become final,  provided that  Sublessor  will not settle any such action
        without Subtenant's express prior written consent, provided that if such
        consent  is  not  forthcoming   promptly  after  the  request  therefor,
        Subtenant shall post a bond in the amount of the offered settlement.



                                  Page 16 of 28
<PAGE>


                     c. Sublessor agrees to indemnify,  hold harmless and defend
        Subtenant (including the payment of Subtenant's  reasonable counsel fees
        and  disbursements)  against  and  from  all  liabilities,  obligations,
        damages,  penalties,  claims, costs, charges and expenses,  which may be
        imposed  or  asserted  against  Subtenant  by  reason  of (i) any  event
        occurring  prior to the term hereof or (ii) any failure of  Sublessor to
        make timely  payment of rent and  additional  rent under the  Overlease,
        except to the extent that such failure results from Subtenant's  failure
        to pay rent or additional rent under this Sublease.

                16.  DEFAULT PROVISIONS AND REMEDIES.

                     a.   If any one or more of the following events
        (hereinafter referred to as "Events of Default" ) shall occur:

                          (i) If  this  Sublease  or  the  estate  of  Subtenant
        hereunder  shall be  transferred or assigned by Subtenant to any person,
        firm  corporation  or  other  entity,  whether  by  operation  of law or
        otherwise, except in a manner as may be herein expressly permitted; or

                          (ii) If default  shall be made by Subtenant in the due
        and punctual  payment of any  installment of Base Rent or any Additional
        Rent payable under this  Sublease  within five (5) days after receipt of
        notice that such Base Rent or Additional Rent is due; or

                          (iii) If (A) default shall be made by Subtenant in the
        observance or performance of any covenant, agreement, term or condition,
        other than those referred to in the foregoing subparagraphs (i) and (ii)
        of this Section 16(a),  and Subtenant  shall fail to remedy such default
        within ten (10) days after  notice by  Sublessor  to  Subtenant  of such
        default,  unless (B) such  default is of such a nature that it cannot be
        completely  remedied within such 10-day period, in which case it must be
        remedied within such time after the date of the giving of said notice as
        shall reasonably be necessary; or

                          (iv) If Subtenant shall abandon the Subleased Premises
        or not perform its obligations hereunder; or

                          (v) If at any time during the term hereof, there shall
        be filed by Subtenant in any court,  pursuant to any statute,  either of
        the United States or any state,  a petition in bankruptcy or insolvency,
        or for the appointment of a receiver or Subtenant  otherwise enters into
        an arrangement  under the United States  Bankruptcy Act or under any law
        of similar import; or








                                  Page 17 of 28
<PAGE>


                          (vi) If at any  time  during  the term  hereof,  there
        shall be filed  against  Subtenant  or any  assignee of Subtenant in any
        court  pursuant  to any  statute  either of the United  States or of any
        state a petition in bankruptcy or insolvency, or for reorganization,  or
        for the  appointment  of a receiver  or  trustee  of or for  Subtenant's
        property,  and if within sixty (60) days after the  commencement  of any
        such proceeding against Subtenant the same shall not have been stayed or
        dismissed; or

                          (vii) If any default  declared by the  Landlord  under
        the  Overlease  as to which there is no grace period shall be due to any
        act or omission of Subtenant.

                In any such  event,  Sublessor  may  serve a  written  notice of
        cancellation  and termination of this Sublease,  and upon the expiration
        of five (5) days from the receipt or attempted  delivery  thereof,  this
        Sublease  and  the  term  hereof  shall  end and  expire  as  fully  and
        completely as if the date of expiration of such five (5) day period were
        the day  herein  definitely  fixed  for the end and  expiration  of this
        Sublease and the term hereof, and Subtenant shall then quit or surrender
        to Sublessor the Subleased Premises and each and every part thereof, but
        Subtenant  shall  remain  liable for damages and all other sums  payable
        pursuant to the provisions of Section 16(b) below.

                     b. If this  Sublease  and the term hereof  shall expire and
        terminate as provided in Section 16(a) above:

                          (i) Subtenant will quit and  peacefully  surrender the
        Subleased  Premises to  Sublessor,  and  Sublessor,  upon or at any time
        after any such  expiration or  termination,  may without further notice,
        enter upon and re-enter the Subleased Premises and possess and repossess
        itself thereof, by force, summary  proceedings,  ejectment or otherwise,
        may dispossess  Subtenant and remove Subtenant and all other persons and
        property  from the Subleased  Premises and may have,  hold and enjoy the
        Subleased  Premises  and the right to receive  all rental  income of and
        from the same.

                          (ii) At any time or from  time to time  after any such
        expiration or termination, Sublessor may relet the Subleased Premises or
        any part thereof,  in the name of Sublessor or otherwise,  for such term
        or terms  (which  may be greater  or less than the  period  which  would
        otherwise have constituted the balance of the term of this Sublease) and
        on such  conditions  (which  may  include  concessions  or free rent) as
        Sublessor in its absolute  discretion may  determine,  and Sublessor may
        collect and receive the rent therefor.







                                  Page 18 of 28
<PAGE>


                          (iii)  No  such  expiration  or  termination  of  this
        Sublease   shall  relieve   Subtenant  of   Subtenant's   liability  and
        obligations  which shall survive any such expiration or termination.  In
        case of any such  default,  re-entry,  expiration  and/or  dispossess by
        summary  proceedings  or  otherwise,  (a)  the  rent  shall  become  due
        thereupon and be paid up to the time of such re-entry, dispossess and/or
        expiration,  (b) Sublessor may re-let the Subleased Premises or any part
        or parts thereof, and agrees to use its best efforts to do so, either in
        the name of Sublessor or  otherwise,  for a term or terms,  which may at
        Sublessor's  option  be less  than or  exceed  the  period  which  would
        otherwise have  constituted the balance of the term of this Sublease and
        may grant  concessions  or free rent or charge a higher rental than that
        in this Sublease,  and/or (c) Subtenant or the legal  representatives of
        Subtenant shall also pay Sublessor as liquidated damages for the failure
        of Subtenant to observe and perform said  Subtenant's  covenants  herein
        contained,  any  deficiency  between  the rent  hereby  reserved  and/or
        covenanted to be paid and the net amount, if any, of the rents collected
        on account  of the lease or leases of the  Subleased  Premises  for each
        month of the period which would  otherwise have  constituted the balance
        of the term of this  Sublease.  The failure of  Sublessor  to re-let the
        premises  or any part or parts  thereof  shall  not  release  or  affect
        Subtenant's  liability for damages. In computing such liquidated damages
        there shall be added to the said deficiency such reasonable  expenses as
        Sublessor  may  incur  in  connection  with  re-letting,  such as  legal
        expenses,  attorneys' fees,  brokerage,  advertising and for keeping the
        Subleased  Premises  in  good  order  or  for  preparing  the  same  for
        re-letting.  Any  such  liquidated  damages  shall  be paid  in  monthly
        installments by Subtenant on the rent day specified in this Sublease and
        any suit brought to collect the amount of the  deficiency  for any month
        shall not  prejudice  in any way the rights of  Sublessor to collect the
        deficiency of any subsequent month by a similar  proceeding.  Sublessor,
        in putting the  Subleased  Premises in good order or preparing  the same
        for  re-rental  may,  at  Sublessor's  option,  make  such  alterations,
        repairs,  replacements,  and/or decorations in the Subleased Premises as
        Sublessor,  in Sublessor's reasonable judgment,  considers advisable and
        necessary for the purpose of re-letting  the demised  premises,  and the
        making of such alterations,  repairs,  replacements,  and/or decorations
        shall not operate or be construed to release  Subtenant  from  liability
        hereunder as aforesaid. Sublessor shall in no event be liable in any way
        whatsoever for failure to re-let the demised  premises.  Sublessor shall
        in no event be liable in any way  whatsoever  for  failure to re-let the
        Subleased  Premises,  or in the event that the  Subleased  Premises  are
        re-let,  for failure to collect the rent thereof under such  re-letting,
        and in no event shall  Subtenant  be entitled to receive any excess,  if
        any, of such net rents  collected  over the sums payable by Subtenant to
        Sublessor  hereunder.  In the event of a breach or threatened  breach by
        Subtenant  or Sublessor of any of the  covenants or  provisions  hereof,
        Sublessor and Subtenant shall



                                  Page 19 of 28
<PAGE>


        have the right of injunction  and the right to invoke any remedy allowed
        at law or in  equity  as if  re-entry,  summary  proceedings  and  other
        remedies were not herein  provided for.  Mention in this Sublease of any
        particular  remedy,  shall not preclude  Sublessor or Subtenant from any
        other remedy, in law or in equity. Subtenant hereby expressly waives any
        and all rights of  redemption  granted by or under any present or future
        laws in the event of Subtenant  being  evicted or  dispossessed  for any
        cause,  or in the event of Sublessor  obtaining  possession of Subleased
        Premises,  by  reason  of  the  violation  by  Subtenant  of  any of the
        covenants and conditions of this lease, or otherwise.

                          (iv) If Subtenant shall abandon the Subleased Premises
        or not perform its obligations hereunder; or

                          (v) If at any time during the term hereof, there shall
        be filed by Subtenant in any court,  pursuant to any statute,  either of
        the United States or any state,  a petition in bankruptcy or insolvency,
        or for the appointment of a receiver or Subtenant  otherwise enters into
        an arrangement  under the United States  Bankruptcy Act or under any law
        of similar import; or

                          (vi) If at any  time  during  the term  hereof,  there
        shall be filed  against  Subtenant  or any  assignee of Subtenant in any
        court  pursuant  to any  statute  either of the United  States or of any
        state a petition in bankruptcy or insolvency, or for reorganization,  or
        for the  appointment  of a receiver  or  trustee  of or for  Subtenant's
        property,  and if within sixty (60) days after the  commencement  of any
        such proceeding against Subtenant the same shall not have been stayed or
        dismissed; or

                          (vii) If any default  declared by the  Landlord  under
        the  Overlease  as to which there is no grace period shall be due to any
        act or omission of Subtenant.

                In any such  event,  Sublessor  may  serve a  written  notice of
        cancellation  and termination of this Sublease,  and upon the expiration
        of five (5) days from the receipt or attempted  delivery  thereof,  this
        Sublease  and  the  term  hereof  shall  end and  expire  as  fully  and
        completely as if the date of expiration of such five (5) day period were
        the day  herein  definitely  fixed  for the end and  expiration  of this
        Sublease and the term hereof, and Subtenant shall then quit or surrender
        to Sublessor the Subleased Premises and each and every part thereof, but
        Subtenant  shall  remain  liable for damages and all other sums  payable
        pursuant to the provisions of Section 16(b) below.

                     b. If this  Sublease  and the term hereof  shall expire and
        terminate as provided in Section 16(a) above:






                                  Page 20 of 28
<PAGE>


                           (i) Subtenant will quit and peacefully  surrender the
        Subleased  Premises to  Sublessor,  and  Sublessor,  upon or at any time
        after any such  expiration or  termination,  may without further notice,
        enter upon and re-enter the Subleased Premises and possess and repossess
        itself thereof, by force, summary  proceedings,  ejectment or otherwise,
        may dispossess  Subtenant and remove Subtenant and all other persons and
        property  from the Subleased  Premises and may have,  hold and enjoy the
        Subleased  Premises  and the right to receive  all rental  income of and
        from the same.

                          (ii) At any time or from  time to time  after any such
        expiration or termination, Sublessor may relet the Subleased Premises or
        any part thereof,  in the name of Sublessor or otherwise,  for such term
        or terms  (which  may be greater  or less than the  period  which  would
        otherwise have constituted the balance of the term of this Sublease) and
        on such  conditions  (which  may  include  concessions  or free rent) as
        Sublessor in its absolute  discretion may  determine,  and Sublessor may
        collect and receive the rent therefor.

                          (iii)  No  such  expiration  or  termination  of  this
        Sublease   shall  relieve   Subtenant  of   Subtenant's   liability  and
        obligations  which shall survive any such expiration or termination.  In
        case of any such  default,  re-entry,  expiration  and/or  dispossess by
        summary  proceedings  or  otherwise,  (a)  the  rent  shall  become  due
        thereupon and be paid up to the time of such re-entry, dispossess and/or
        expiration,  (b) Sublessor may re-let the Subleased Premises or any part
        or parts thereof, and agrees to use its best efforts to do so, either in
        the name of Sublessor or  otherwise,  for a term or terms,  which may at
        Sublessor's  option  be less  than or  exceed  the  period  which  would
        otherwise have  constituted the balance of the term of this Sublease and
        may grant  concessions  or free rent or charge a higher rental than that
        in this Sublease,  and/or (c) Subtenant or the legal  representatives of
        Subtenant shall also pay Sublessor as liquidated damages for the failure
        of Subtenant to observe and perform said  Subtenant's  covenants  herein
        contained,  any  deficiency  between  the rent  hereby  reserved  and/or
        covenanted to be paid and the net amount, if any, of the rents collected
        on account  of the lease or leases of the  Subleased  Premises  for each
        month of the period which would  otherwise have  constituted the balance
        of the term of this  Sublease.  The failure of  Sublessor  to re-let the
        premises  or any part or parts  thereof  shall  not  release  or  affect
        Subtenant's  liability for damages. In computing such liquidated damages
        there shall be added to the said deficiency such reasonable  expenses as
        Sublessor  may  incur  in  connection  with  re-letting,  such as  legal
        expenses,  attorneys' fees,  brokerage,  advertising and for keeping the
        Subleased  Premises  in  good  order  or  for  preparing  the  same  for
        re-letting.  Any  such  liquidated  damages  shall  be paid  in  monthly
        installments by Subtenant on the rent day specified in this Sublease and
        any




                                  Page 21 of 28
<PAGE>


        suit brought to collect the amount of the deficiency for any month shall
        not  prejudice  in any  way the  rights  of  Sublessor  to  collect  the
        deficiency of any subsequent month by a similar  proceeding.  Sublessor,
        in putting the  Subleased  Premises in good order or preparing  the same
        for  re-rental  may,  at  Sublessor's  option,  make  such  alterations,
        repairs,  replacements,  and/or decorations in the Subleased Premises as
        Sublessor,  in Sublessor's reasonable judgment,  considers advisable and
        necessary for the purpose of re-letting  the demised  premises,  and the
        making of such alterations,  repairs,  replacements,  and/or decorations
        shall not operate or be construed to release  Subtenant  from  liability
        hereunder as aforesaid. Sublessor shall in no event be liable in any way
        whatsoever for failure to re-let the demised  premises.  Sublessor shall
        in no event be liable in any way  whatsoever  for  failure to re-let the
        Subleased  Premises,  or in the event that the  Subleased  Premises  are
        re-let,  for failure to collect the rent thereof under such  re-letting,
        and in no event shall  Subtenant  be entitled to receive any excess,  if
        any, of such net rents  collected  over the sums payable by Subtenant to
        Sublessor  hereunder.  In the event of a breach or threatened  breach by
        Subtenant  or Sublessor of any of the  covenants or  provisions  hereof,
        Sublessor and Subtenant shall have the right of injunction and the right
        to invoke any remedy allowed at law or in equity as if re-entry, summary
        proceedings and other remedies were not herein provided for.  Mention in
        this Sublease of any particular remedy,  shall not preclude Sublessor or
        Subtenant from any other remedy,  in law or in equity.  Subtenant hereby
        expressly  waives any and all rights of  redemption  granted by or under
        any present or future laws in the event of  Subtenant  being  evicted or
        dispossessed  for any  cause,  or in the  event of  Sublessor  obtaining
        possession  of  Subleased  Premises,  by  reason  of  the  violation  by
        Subtenant  of any of the  covenants  and  conditions  of this lease,  or
        otherwise.

                          (iv)  To  the  extent  permitted  by  applicable  law,
        Subtenant  hereby waives  service of any notice of intention to re-enter
        provided  for in any  statute,  law or  regulation,  and the  service of
        notice of the  institution  of legal  proceedings  to that  end.  To the
        extent permitted by applicable law, Sublessor and Subtenant hereby waive
        trial by jury in any  action,  proceeding  or  counterclaim  brought  by
        either against the other on any matter  whatsoever  arising out of or in
        any way connected with this Sublease,  the relationship of Sublessor and
        Subtenant,  Subtenant's  use or  occupancy  of the  Subleased  Premises,
        including any claim of injury or damage. The terms "enter",  "re-enter",
        "entry" and  "reentry" as used in this  Sublease are not  restricted  to
        their  technical,  legal meanings.  The provisions of this Section shall
        survive the termination of this Sublease.








                                  Page 22 of 28
<PAGE>


                          (v) The failure of Sublessor or Subtenant, as the case
        may  be,  to  insist  in any  one or  more  instances  upon  the  strict
        performance of any one or more of the  obligations of this Sublease,  or
        to exercise any election herein  contained,  shall not be construed as a
        waiver or  relinquishment  for the future of the performance of such one
        or more  obligations  of this  Sublease or of the right to exercise such
        election,  but the same  shall  continue  and  remain in full  force and
        effect  with  respect to any  subsequent  breach,  act or  omission.  No
        covenant,  agreement, term or condition of this Sublease to be performed
        or complied with by Sublessor or  Subtenant,  as the case may be, and no
        breach  thereof,  shall be waived,  altered or modified,  and no attempt
        shall  be  effective  to  change,  modify,  waive,  release,  discharge,
        terminate  or effect an  abandonment  of this  Sublease,  in whole or in
        part, unless such waiver,  alteration,  modification,  charge,  release,
        discharge,  termination,   abandonment  or  executory  agreement  is  in
        writing,  refers expressly to this Sublease,  and is signed by the party
        against whom enforcement thereof is sought.

                          (vi) In the event of any breach or  threatened  breach
        by Subtenant of any of the  covenants,  agreements,  terms or conditions
        contained in this Sublease,  Sublessor  shall be entitled to enjoin such
        breach or threatened breach and shall have the right to invoke any right
        and remedy  allowed at law or in equity or by  statute or  otherwise  as
        though  re-entry,  summary  proceedings,  and  other  remedies  were not
        provided for in this Sublease.

                          (vii) Each right and remedy of Sublessor  provided for
        in this Sublease or in the Overlease shall be cumulative and shall be in
        addition to every other right or remedy provided for in this Sublease or
        Overlease as now or hereafter existing at law or in equity or by statute
        or otherwise, and the exercise or beginning of the exercise by Sublessor
        of any  one or more  of the  rights  or  remedies  provided  for in this
        Sublease or in the  Overlease or now or hereafter  existing at law or in
        equity or by statute  otherwise,  shall not preclude the simultaneous or
        later  exercise  by  Sublessor  of any or all other  rights or  remedies
        provided  for in this  Sublease  or in the  Overlease  now or  hereafter
        existing at law or in equity or by statute or otherwise.

                          (viii)  Subtenant  hereby  agrees  that,  in the event
        Sublessor commences a summary proceeding for possession of the Subleased
        Premises,  Subtenant will not interpose any permissive  counterclaim  of
        any nature or  description  whatsoever in such  proceeding,  except that
        Subtenant  shall  not be  estopped  in such  action  from  alleging  any
        affirmative defense Subtenant elects to claim.






                                  Page 23 of 28
<PAGE>


                17.  REPARIS.

                     Subtenant shall, throughout the term hereof, take good care
        of the Subleased  Premises and the fixtures,  appurtenances and personal
        property of Subtenant therein,  and make all repairs thereto which would
        otherwise be required of Sublessor  under the  Overlease  after the date
        hereof,  ordinary  wear and tear  excepted.  In addition,  all damage or
        injury to the Subleased  Premises or the Building caused by or resulting
        from  the  use of  the  Subleased  Premises  by  Subtenant,  Subtenant's
        tenants, employees, invitees or licensees, shall be repaired promptly by
        Subtenant  at  Subtenant's  sole  cost and  expense,  to the  reasonable
        satisfaction of Sublessor.

                18.  WAIVER.

                     Subtenant,  on its own behalf and on behalf of all  persons
        claiming  through or under  Subtenant,  including  all  creditors,  does
        hereby waive any and all rights and  privileges,  so far as is permitted
        by law, which  Subtenant and all such persons might otherwise have under
        any present or future law (a) to redeem the Subleased  Premises,  (b) to
        re-enter or  repossess  the  Subleased  Premises,  or (c) to restore the
        operation of this Sublease after Subtenant shall have been  dispossessed
        by a judgment or by warrant of any court or judge; or after any re-entry
        by Sublessor,  or after any  expiration or  termination of this Sublease
        and  the  term,  whether  such  dispossess,   re-entry,   expiration  or
        termination  shall be by operation of law or pursuant to the  provisions
        of this Sublease.  The words "re-enter,"  "re-entry" and "re-entered" as
        used in this  Lease  shall  not be  deemed  to be  restricted  to  their
        technical legal meanings.

                19.  ANTICIPATORY BREACH.

                     In  the  event  of  any  breach  or  threatened  breach  by
        Subtenant or any persons  claiming  through or under Subtenant of any of
        the  agreements,  terms,  covenants  or  conditions  contained  in  this
        Sublease,   Sublessor  shall  be  entitled  to  enjoin  such  breach  or
        threatened  breach  and shall  have the  right to  invoke  any right and
        remedy  allowed  at law or in equity or by statute  or  otherwise  as if
        re-entry,  summary  proceedings  or  other  specific  remedies  were not
        provided for in this Sublease.

                20.  NOTICES.

                     a. Any  notice,  statement,  demand or other  communication
        required or permitted  to be given,  rendered or made by either party to
        the other,  pursuant to this Sublease or pursuant to any  applicable law
        or requirement of public authority,  shall be in writing (whether or not
        so stated






                                  Page 24 of 28
<PAGE>

        elsewhere  in this  Sublease)  and shall be given,  rendered  or made by
        overnight  courier  services  such as Federal  Express,  providing for a
        receipt on delivery,  or by certified or registered mail, return receipt
        requested,  addressed to the other party at the address  hereinabove set
        forth,  and shall be deemed to have been given,  rendered or made on the
        second  (2nd)  business  day  following  the  day so  mailed  or sent by
        overnight  courier  services,  unless mailed outside of the State of New
        York,  in which case it shall be deemed to have been given,  rendered or
        made on the earlier of actual  receipt,  or the expiration of the normal
        period of time for  delivery  of mail from the post  office of origin to
        the  post  office  of  destination.  Either  party  may,  by  notice  as
        aforesaid,  designate  a  different  address or  addresses  for  notice,
        statements, demands or other communications intended for it.

                     b. If there  occurs any  interruption  of  registered  mail
        service  lasting more than five (5) consecutive  business days,  notices
        may be  given  by  telegram,  overnight  courier  service,  or  personal
        delivery,  but shall not be effective  until  personally  received by an
        executive  officer  of a party  which is a  corporation,  or a  managing
        partner of a party which is a  partnership  or a principal  of any other
        entity.

                21.  END OF TERM.

                     Subtenant  shall   surrender  the  Subleased   Premises  to
        Sublessor at the  expiration or sooner  termination  of this Sublease in
        the same order and  condition  as  delivered  to  Subtenant,  except for
        reasonable  wear and tear,  damage by the elements and damages caused by
        perils and condemnation  excepted, and Subtenant shall remove all of its
        property from the Subleased Premises. Sublessor may require Subtenant to
        remove all or a portion of any structural  alterations,  improvements or
        additions in and to the  Subleased  Premises  made by Subtenant  without
        Sublessor's express prior written approval,  to repair any damage caused
        by such removal to Sublessor's satisfaction and to restore the Subleased
        Premises to the condition  existing as of the  commencement of occupancy
        by Subtenant of the Subleased Premises,  excepting therefrom  reasonable
        wear and tear.

                22.  SECURITY.

                     Subtenant   has  deposited   with   Sublessor  the  sum  of
        $178,400.00   as  security   ("Security   Deposit")   for  the  faithful
        performance  and  observance by Subtenant of the terms,  provisions  and
        conditions of this  Sublease;  it is agreed that in the event  Subtenant
        defaults in respect of any of the terms;  provisions  and  conditions of
        this  Sublease,  including,  but not limited to, the payment of rent and
        additional  rent,  Sublessor  may use,  apply or retain the whole or any
        part of the security so deposited to the extent required for the payment
        of any rent and additional  rent or any other sum as to which  Subtenant
        is in default or for any




                                  Page 25 of 28
<PAGE>


        sum which Sublessor may expend or may be required to expend by reason of
        Subtenant's  default  in  respect  of any of the  terms,  covenants  and
        conditions of this  Sublease,  including but not limited to, any damages
        or deficiency in the re-letting of the Subleased Premises,  whether such
        damages or deficiency  accrued  before or after summary  proceedings  or
        other re-entry by Sublessor. In the event that Subtenant shall fully and
        faithfully  comply  with all of the  terms,  provisions,  covenants  and
        conditions of this Sublease,  Sublessor  shall:  (i) return a portion of
        the Security  Deposit to Sublessee  equal to the sum of  $89,250.00  not
        later  than  July 1, 2003 and (ii) the  security  shall be  returned  to
        Subtenant  after  the date  fixed as the end of the  Sublease  and after
        delivery of entire possession of the Subleased Premises to Sublessor. In
        the event of a sale of the land and building or leasing of the building,
        of which the Subleased  Premises form a part,  Sublessor  shall have the
        right to transfer  the  security  to the vendee or lessee and  Sublessor
        shall  thereupon be released by  Subtenant  from all  liability  for the
        return  of  such  security;  and  Subtenant  agrees  to  look to the new
        Sublessor solely for the return of said security,  and it is agreed that
        the provisions  hereof shall apply to every transfer or assignment  made
        of the security to a new Sublessor.  Subtenant further covenants that it
        will not assign or encumber or attempt to assign or encumber  the monies
        deposited  herein  as  security  and  that  neither  Sublessor  nor  its
        successors   or  assigns   shall  be  bound  by  any  such   assignment,
        encumbrance, attempted assignment or attempted encumbrance. In lieu of a
        cash security  deposit,  Subtenant  may deliver the Security  Deposit to
        Sublandlord  in the form of a clean,  irrevocable,  non-documentary  and
        unconditional  letter of credit in the  amount of the  Security  Deposit
        (the "Letter of Credit") issued by and drawable upon any commercial bank
        which is a member of the New York Clearing  House  Association  or other
        bank  satisfactory  to  Sublandlord,  trust  company,  national  banking
        association  or savings and loan  association  with  offices for banking
        purposes  in the  City of New  York  (the  "Issuing  Bank"),  which  has
        outstanding  unsecured,  uninsured and unguaranteed),  indebtedness,  or
        shall  have  issued a letter  of credit or other  credit  facility  that
        constitutes the primary security for any outstanding indebtedness (which
        is otherwise  uninsured and  unguaranteed,  that is then rated,  without
        regard to  qualification of such rating by symbols such as "+" or "-" or
        numerical notation, "Aa" or better by Moody's Investors Service and "AA:
        or better by Standard & Poor's Rating Service, and has combined capital,
        surplus and undivided profits of not less than $500,000,000.  The Letter
        of  Credit  shall (a) name  Sublandlord  as  beneficiary,  (b) be in the
        amount  of the  Security  Deposit,  (c) have a term of not less than one
        year,  (d)  permit  multiple  drawings,  (e) be  fully  transferable  by
        Sublandlord  without the payment of any fees or charges by  Sublandlord,
        and (f) otherwise be in form and content satisfactory to Sublandlord. If
        upon any transfer of the Letter of Credit,  any fees or charges shall be
        so  imposed,  then  such  fees or  charges  shall be  payable  solely by
        Subtenant and the Letter of Credit shall so specify. The Letter



                                  Page 26 of 28
<PAGE>


        of Credit shall provide that it shall be deemed  automatically  renewed,
        without amendment,  for consecutive  periods of one year each thereafter
        during the term of this sublease  unless the Issuing Bank sends a notice
        (the  "Non-Renewal  Notice") to  Sublandlord by certified  mail,  return
        receipt  requested,  not  less  than 45 days  next  preceding  the  then
        expiration  date of the Letter of Credit  stating  that the Issuing Bank
        has  elected not to renew the Letter of Credit.  Sublandlord  shall have
        the right,  upon  receipt of the  Non-Renewal  Notice,  to draw the full
        amount of the Letter of Credit,  by sight draft on the Issuing Bank, and
        shall thereafter hold or apply the cash proceeds of the Letter of Credit
        pursuant to the terms of this Article.  The Letter of Credit shall state
        that drafts drawn under and in  compliance  with the terms of the Letter
        of Credit will be duly honored upon  presentation to the Issuing Bank at
        an office  location in Manhattan.  The Letter of Credit shall be subject
        in all  respects to the Uniform  Customs and  Practice  for  Documentary
        Credits (1993 revision),  International  Chamber of Commerce Publication
        No. 500.

                23.  MISCELLANEOUS.

                     a. Section  headings  contained in this  Agreement  are for
        reference  purposes  only and shall not in any way affect the meaning or
        interpretation of this Agreement.

                     b. This Agreement  shall be interpreted and given effect in
        accordance with the laws of the State of New York.

                     c. This Agreement expresses the whole agreement between the
        parties, there being no representation,  warranty or other agreement not
        herein  expressly set forth or provided for. No change,  modification of
        or  addition  to this  Agreement  shall be valid  unless in writing  and
        signed by each of the parties hereto.

                     d.  Each  party  hereto  agrees  that it will  execute  and
        deliver such further  instruments  and will take such further  action as
        may be  necessary  to  discharge  or  perform  or carry out any of their
        respective  obligations  and  agreements  hereunder.  Each party  hereto
        represents to the other that each has full  authority to enter into this
        Sublease.

                     e. This Sublease  shall not be recorded in the land records
        of the County of New York.

                     f. Nothing  contained in this  Sublease  shall be deemed or
        construed to create any  relationship  between the parties  hereto other
        than sublandlord and subtenant,  and the parties hereby acknowledge that
        they are not, and shall not be deemed by this Sublease to be partners or
        joint venturers.







                                  Page 27 of 28
<PAGE>


                     g. The  incorporation  of the Overlease in this Sublease is
        intended to clarify  the rights of  Landlord  to which this  Sublease is
        subject and the limitations  imposed on Subtenant's use and occupancy of
        the Demised  Premises  and not to  establish  rights or  obligations  or
        Sublessor or Subtenant which are not provided for in this Sublease.

                     h. This  Sublease is subject to the consent of the Landlord
        pursuant to the terms of the Overlease of the terms of this Sublease and
        Sublessee's plans for the initial  alterations of the Subleased Premises
        as set forth in the  plans  annexed  hereto  as  Exhibit B and made part
        hereof ("Landlord Consent"). In the event the conditions contemplated in
        this paragraph are not met, Sublessor shall promptly return to Subtenant
        any  monies  paid  hereunder  and  this  Sublease  and  the  rights  and
        obligations of the parties  hereunder  shall be terminated.  If Landlord
        Consent is not received  within 30 days from the date of this  Sublease,
        Subtenant may cancel this Sublease by notice given after the  expiration
        of such  30-day  period and prior to the  granting of such  consent,  in
        which case Sublessor  shall promptly return to Subtenant any monies paid
        hereunder  and this  Sublease  and the  rights  and  obligations  of the
        parties hereunder shall be terminated.

                IN WITNESS  WHEREOF,  the  undersigned  have  hereunto set their
        hands this day of July, 1998.



                                RSL COM U.S.A, INC.



                                By:   /S/
                                   ----------------------------------
                                   Name:  Edmond J. Thomas
                                   Title: President


                                COMPUTER OUTSOURCING SERVICES, INC.




                                By:   /S/
                                   ----------------------------------
                                   Name:  Zach Lonstein
                                   Title: Chairman









<PAGE>


                                  EXHIBIT   A
                                  -----------



                                   Overlease

                            (see annexed Overlease)

















































<PAGE>



                                  EXHIBIT   B
                                  -----------




                               Sublessee's Plans

                                 (See Annexed)













                             AGREEMENT OF SUBLEASE



                                    between



                               NMU PENSION PLAN,
                                        Sublandlord



                                      and



                      COMPUTER OUTSOURCING SERVICES, INC.,
                                        Subtenant




                                   Premises:
                                   ---------

                       Portion of the Tenth (10th) Floor
                             360 West 31st Street
                              New York, New York



                              PROSKAUER ROSE LLP
                                 1585 Broadway
                           New York, New York 10036
                                (212) 969-3000












<PAGE>




                               TABLE OF CONTENTS




        1.   Subleasing of Premises ...................................  1
        2.   Term .....................................................  1
        3.   Fixed Rent and Additional Rent ...........................  2
        4.   Subordination to and Incorporation of the Lease ..........  6
        5.   Alterations ..............................................  7
        6.   Covenants with Respect to the Lease ......................  7
        7.   Services and Repairs .....................................  8
        8.   Consents .................................................  9
        9.   Termination of Lease ..................................... 10
        10.  Sublease, Not Assignment ................................. 10
        11.  Damage, Destruction, Fire and other Casualty; Condemnation 11
        12.  No Waivers ............................................... 11
        13.  Notices .................................................. 11
        14.  Indemnity ................................................ 12
        15.  Broker ................................................... 13
        16.  Condition of the Premises ................................ 13
        17.  Consent of the Prime Landlord to this Sublease ........... 13
        18.  Assignment, Subletting and Mortgaging .................... 14
        19.  Partnership Subtenant .................................... 15
        20.  Miscellaneous ............................................ 16


        Exhibit "A"-   Floor Plan of Subleased Premises


















                                     - i -








<PAGE>


                AGREEMENT OF SUBLEASE (this "Sublease"), made as of the 21st day
        of  September,   1998,  between  NMU  PENSION  PLAN,  an  unincorporated
        asociation, having an office at 360 West 31st Street, New York, New York
        10019  ("Sublandlord"),  and COMPUTER OUTSOURCING SERVICES,  INC., a New
        York  corporation,  having an office at 360 West 31st Street,  New York,
        New York 10019 ("Subtenant").

                             W I T N E S S E T H :
                             - - - - - - - - - -

                WHEREAS,  by Agreement  of Lease (the  "Initial  Lease"),  dated
        March,  1994,  between G-H-G Realty Company (the "Prime  Landlord"),  as
        landlord,  and  Sublandlord,  as tenant,  the Prime  Landlord  leased to
        Sublandlord certain premises situated on the entire third (3rd) floor, a
        portion of the tenth (10th) floor,  and a portion of the basement  level
        (collectively, the "Initial Premises") as more particularly described in
        the Lease and located at the building  (the  "Building")  located at 360
        West 31st Street, New York, New York; and

                WHEREAS,  by Amendment of Lease (the "First  Amendment"),  dated
        November 15, 1994, between Prime Landlord, as landlord, and Sublandlord,
        as tenant,  the Prime Landlord  leased to Sublandlord  certain  premises
        situated  on an  additional  portion  of the  tenth  (10th)  floor  (the
        "Additional  Tenth Floor Premises") of the Building  (collectively,  the
        Initial  Lease and the First  Amendment  are  referred  to herein as the
        Lease); and

                WHEREAS,  Sublandlord  desires to sublease to Subtenant (i) that
        portion of the  Initial  Premises  consisting  of a portion of the tenth
        (10th)  floor  of the  Building,  and (ii) the  Additional  Tenth  Floor
        Premises (collectively,  the "Subleased Premises"), as more particularly
        described  on Exhibit A  attached  hereto  and made a part  hereof,  and
        Subtenant desires to hire the Subleased Premises from Sublandlord on the
        terms and conditions contained herein.

                NOW, THEREFORE,  in consideration of the mutual covenants herein
        contained, it is mutually agreed as follows:

                1.  SUBLEASING  OF  PREMISES.  Sublandlord  hereby  subleases to
        Subtenant,  and Subtenant hereby hires from  Sublandlord,  the Subleased
        Premises,  upon and subject to the terms and conditions  hereinafter set
        forth.

                2. TERM.  The term (the "Term") of this Sublease  shall commence
        on October 9, 1998 (the  "Commencement  Date")  and shall  terminate  on
        December 31, 2009 (the "Expiration  Date"), or on such earlier date upon
        which the Term shall expire or be canceled or terminated pursuant to any
        of the conditions or covenants of this Sublease or pursuant to law.





<PAGE>


                3.   FIXED RENT AND ADDITIONAL RENT

                3.1. Subtenant shall pay to Sublandlord,  commencing on April 9,
        1999 (the "Rent  Commencement  Date"),  in currency which at the time of
        payment  is legal  tender for  public  and  private  debts in the United
        States of America,  as fixed rent ("Fixed Rent") during the Term,  three
        (3) business  days prior to the first (1st) day of each month during the
        Term (it being agreed that since the Rent  Commencement Date occurs on a
        date other than the first (1st) day of a calendar month,  the Fixed Rent
        with  respect to the month of April,  1999 shall be  pro-rated  on a per
        diem basis)

                     (i) for the period commencing on the Rent Commencement Date
        and ending on September 30, 1999, the sum of Ninety-Three  Thousand Five
        Hundred  Eighty-Eight  Dollars  ($93,588.00) per annum, payable in equal
        monthly installments of Seven Thousand Seven Hundred Ninety-Nine Dollars
        ($7,799.00),

                     (ii) for the  period  commencing  on  October  1,  1999 and
        ending on  September  30,  2000,  the sum of  Ninety-Six  Thousand  Four
        Hundred  Twenty-Four  Dollars  ($96,424.00) per annum,  payable in equal
        monthly  installments  of Eight Thousand  Thirty-Five and 33/100 Dollars
        ($8,035.33),

                     (iii) for the  period  commencing  on  October  1, 2000 and
        ending on September  30, 2001,  the sum of  Ninety-Nine  Thousand  Three
        Hundred Sixteen and 72/100 Dollars  ($99,316.72)  per annum,  payable in
        equal monthly installments of Eight Thousand Two Hundred Seventy-Six and
        39/100 Dollars ($8,276.39),

                     (iv) for the  period  commencing  on  October  1,  2001 and
        ending on September 30, 2002,  the sum of One Hundred Two Thousand Three
        Hundred Twenty-Two and 88/100 Dollars  ($102,322.88) per annum,  payable
        in equal monthly  installments of Eight Thousand Five Hundred Twenty-Six
        and 91/100 Dollars ($8,526.91),

                     (v) for the period commencing on October 1, 2002 and ending
        on September 30, 2003, the sum of One Hundred Five Thousand Four Hundred
        Forty-Two and 48/100 Dollars  ($105,442.48) per annum,  payable in equal
        monthly  installments  of Eight  Thousand  Seven Hundred  Eighty-Six and
        87/100 Dollars ($8,786.87),

                     (vi) for the  period  commencing  on  October  1,  2003 and
        ending on September 30, 2004,  the sum of One Hundred Eight Thousand Six
        Hundred Eighteen and 80/100  ($108,618.80)  per annum,  payable in equal
        monthly  installments  of Nine  Thousand  Fifty-One  and 57/100  Dollars
        ($9,051.57),







                                                        Page 2 of 17
<PAGE>


                     (vii) for the  period  commencing  on  October  1, 2004 and
        ending on September  30, 2005,  the sum of One Hundred  Eleven  Thousand
        Nine Hundred Eight and 56/100 Dollars  ($111,908.56) per annum,  payable
        in equal monthly installments of Nine Thousand Three Hundred Twenty-Five
        and 71/100 Dollars ($9,325.71),

                     (viii)  for the  period  commencing  on October 1, 2005 and
        ending on September 30, 2006,  the sum of One Hundred  Fifteen  Thousand
        Three Hundred Eleven and 76/100 Dollars ($115,311.76) per annum, payable
        in equal  monthly  installments  of Nine  Thousand  Six Hundred Nine and
        31/100 Dollars ($9,609.31),

                     (ix) for the  period  commencing  on  October  1,  2006 and
        ending on September 30, 2007, the sum of One Hundred  Eighteen  Thousand
        Seven Hundred  Seventy-One and 68/100 Dollars  ($118,771.68)  per annum,
        payable in equal monthly  installments  of Nine  Thousand  Eight Hundred
        Ninety-Seven and 64/100 Dollars
        ($9,897.64),

                     (x) for the period commencing on October 1, 2007 and ending
        on September 30, 2008, the sum of One Hundred Twenty- Two Thousand Three
        Hundred Forty-Five and 04/100 Dollars  ($122,345.04) per annum,  payable
        in equal monthly  installments  of Ten Thousand One Hundred  Ninety-Five
        and 42/100 Dollars ($10,195.42),

                     (xi) for the  period  commencing  on  October  1,  2008 and
        ending  on  September  30,  2009,  the sum of One  Hundred  Twenty-  Six
        Thousand Thirty-One and 84/100 Dollars  ($126,031.84) per annum, payable
        in equal  monthly  installments  of Ten  Thousand  Five  Hundred Two and
        65/100 Dollars ($10,502.65), and

                     (xii) for the  period  commencing  on  October  1, 2009 and
        ending the Expiration Date, the sum of One Hundred Twenty- Nine Thousand
        Eight Hundred  Thirty-Two  and 08/100 Dollars  ($129,832.08)  per annum,
        payable in equal  monthly  installments  of Ten Thousand  Eight  Hundred
        Nineteen and 34/100 Dollars
        ($10,819.34).

                3.2. (i) For each Tax Year during the Term,  Subtenant shall pay
        to Sublandlord  as and for additional  rent an amount (the "Sublease Tax
        Payment") equal to nineteen and one-half  percent (19.5%)  ("Subtenant's
        Percentage")  of the amount by which the  additional  basic  rental with
        respect to Taxes payable by  Sublandlord  for such Tax Year, as computed
        by the Prime Landlord pursuant to an Escalation  Statement  delivered to
        Sublandlord in accordance with the Lease,  exceeds the additional  basic
        rental with  respect to Taxes  payable by  Sublandlord  for the Tax Year
        commencing July 1, 1998 and ending June 30, 1999 (the "Sublease Base Tax
        Year").






                                                        Page 3 of 17
<PAGE>


                     (ii) At any time  during  or after  the  Term,  Sublandlord
        shall render to Subtenant a written statement or statements (a "Sublease
        Tax  Statement"),  together  with a  reproduced  copy of the  Escalation
        Statement  received  from the Prime  Landlord  for the  current  or next
        succeeding  Tax Year (if  theretofore  issued  by the  Prime  Landlord),
        showing (i) a comparison of the additional  basic rental with respect to
        Taxes payable by Sublandlord for the Tax Year with the additional  basic
        rental with respect to Taxes for the Sublease Base Tax Year and (ii) the
        amount of the  Sublease  Tax  Payment  resulting  from such  comparison.
        Subtenant  shall  pay to  Sublandlord,  in  twelve  (12)  equal  monthly
        installments,  in advance, five (5) business days prior to the date upon
        which the corresponding payment is due and payable to the Prime Landlord
        by Sublandlord,  one-twelfth  (1/12th) of the Sublease Tax Payment shown
        on the Sublease Tax  Statement,  except that if at the time  Sublandlord
        delivers a Sublease Tax Statement to Subtenant, the Sublease Tax Payment
        shall have  accrued for a period  prior to the  delivery of the Sublease
        Tax Statement,  Subtenant shall pay such accrued portion of the Sublease
        Tax  Payment in full  within  fifteen  (15) days  after  receipt of such
        Sublease  Tax  Statement.  If  Sublandlord  shall be required to pay any
        additional basic rental with respect to Taxes on any other date or dates
        than as  presently  required  by the  Lease,  then  the due  date of the
        installments of the Tax Payment shall be correspondingly  accelerated or
        revised so that the Sublease Tax Payment (or the applicable  installment
        thereof)  is due  five (5)  days  prior  to the  date the  corresponding
        payment is due to the Prime Landlord.  Sublandlord's failure to render a
        Sublease Tax Statement  during or with respect to any Tax Year shall not
        prejudice  Sublandlord's right to render a Sublease Tax Statement during
        or with respect to any  subsequent  Tax Year, and shall not eliminate or
        reduce Subtenant's  obligation to make Sublease Tax Payments pursuant to
        this Section 3.2 for such Tax Year.

                     (iii) The  Sublease  Tax Payment  shall be prorated for any
        partial Tax Year in which the Term shall  commence or end. If a Sublease
        Tax Statement is furnished to Subtenant  after the  commencement  of the
        Tax Year in respect of which such  Sublease  Tax  Statement is rendered,
        Subtenant shall, within fifteen (15) days thereafter, pay to Sublandlord
        an amount  equal to the amount of any  underpayment  of the Sublease Tax
        Payment  with  respect  to  such  Tax  Year  and,  in  the  event  of an
        overpayment,   Sublandlord   shall  either  pay  to  Subtenant   or,  at
        Sublandlord's  election,  credit against the next  installments of Fixed
        Rent  and  payments  of  additional  rent,  the  amount  of  Subtenant's
        overpayment.

                     (iv) Only the Prime Landlord shall be eligible to institute
        tax reduction or other  proceedings to reduce the assessed  valuation of
        the  Building.  Should  the Prime  Landlord  be  successful  in any such
        reduction  proceedings  and  obtain a rebate  for any Tax Year for which
        Subtenant has paid  installments of the Tax Payment,  Sublandlord  shall
        either pay to Subtenant,  or at Sublandlord's  election,  credit against
        the next  installments of the Fixed Rent and payments of additional rent
        payable under this

                                                        Page 4 of 17
<PAGE>


        Sublease,  an amount equal to Subtenant's  Percentage of any such rebate
        for which Sublandlord shall receive a credit from the Prime Landlord. In
        the  event  that the  assessed  valuation  which  had been  utilized  in
        computing  the Taxes  payable for the Sublease  Base Tax Year is reduced
        (as a result of settlement,  final determination or legal proceedings or
        otherwise)  then (x) the Taxes for the  Sublease  Base Tax Year shall be
        retroactively  adjusted to reflect such reduction,  (y) the installments
        of Sublease Tax Payments  shall be  increased  accordingly,  and (z) all
        retroactive  additional  rent  resulting from such  adjustment  shall be
        payable by Subtenant within seven (7) days after the rendition of a bill
        therefor.

                3.3. If Subtenant  shall fail to pay when due any installment of
        Fixed Rent or additional  rent,  Subtenant shall pay to Sublandlord,  in
        addition to such  installment  of Fixed Rent or additional  rent, as the
        case may be, as a late  charge and as  additional  rent,  a sum equal to
        interest at the Applicable Rate  (hereinafter  defined) per annum on the
        amount  unpaid,  commencing  from the date such  payment  was due to and
        including the date of payment.  The "Applicable  Rate" shall be the rate
        equal to the  lesser  of (a) two (2)  percentage  points  above the then
        current rate publicly announced by The Chase Manhattan Bank, N.A. or its
        successor  as its "base  rate" (or such other term as may be used by The
        Chase  Manhattan  Bank,  N.A.  from time to time for the rate  presently
        referred to as its "base  rate") or (b) the maximum  rate  permitted  by
        applicable law,

                3.4.  All Fixed  Rent,  additional  rent,  and all other  costs,
        charges  and  sums   payable  by  Subtenant   hereunder   (collectively,
        "Rental"),  shall  constitute  rent  under this  Sublease,  and shall be
        payable to Sublandlord at its address as set forth in Article 13 hereof,
        unless Sublandlord shall otherwise so direct in writing.

                3.5.  Subtenant  shall  promptly  pay the Rental as and when the
        same shall become due and payable without  set-off,  offset or deduction
        of any kind  whatsoever,  except as expressly set forth herein,  and, in
        the event of  Subtenant's  failure to pay the same when due  (subject to
        grace periods provided herein), Sublandlord shall have all of the rights
        and remedies  provided for herein or at law or in equity, in the case of
        non-payment of rent.

                3.6.  Sublandlord's  failure  during  the  Term to  prepare  and
        deliver any  statements  or bills  required to be delivered to Subtenant
        hereunder,  or Sublandlord's failure to make a demand under this Article
        3 or under any other provisions of this Sublease shall not in any way be
        deemed to be a waiver of, or cause  Sublandlord  to forfeit or surrender
        its  rights to collect  any  additional  rent which may have  become due
        pursuant to this Article 3 during the Term.  Subtenant's  liability  for
        Fixed Rent and additional  rent due under this Article 3 accruing during
        the Term,  and  Sublandlord's  obligation to refund  overpayments  of or
        adjustments  to Fixed Rent or  additional  rent paid to it by Subtenant,
        shall survive the expiration or sooner termination of this Sublease.

                                                        Page 5 of 17
<PAGE>


                3.7. Except as otherwise  provided herein, in no event shall any
        adjustment of any payments  payable by Subtenant result in a decrease in
        Fixed Rent,  nor shall any  adjustment  of any item of  additional  rent
        payable  by  Subtenant  result  in a  decrease  in  any  other  item  of
        additional  rent payable by Subtenant,  it being  understood  and agreed
        that the payment of any item of additional  rent under this Article 3 is
        an obligation  supplemental to Subtenant's obligations to pay Fixed Rent
        and any other item of additional rent.

                3.8.  If a Tax Year  shall  end  after  the  expiration  of this
        Sublease,  the additional  rent payable by Subtenant in respect  thereof
        shall  be  prorated  to  correspond  to that  portion  of such  Tax Year
        occurring within the Term.

                4.   SUBORDINATION TO AND INCORPORATION OF THE LEASE.

                4.1. This Sublease is in all respects subject and subordinate to
        the terms and conditions of the Lease (a true and complete copy of which
        has been furnished by  Sublandlord to Subtenant),  and to all matters to
        which the Lease is subject and  subordinate.  Subtenant  shall indemnify
        Sublandlord  for, and shall hold it harmless  from and against,  any and
        all  losses,  damages,  penalties,   liabilities,  costs  and  expenses,
        including,   without   limitation,   reasonable   attorneys'   fees  and
        disbursements,  which may be  sustained  or incurred by  Sublandlord  by
        reason of  Subtenant's  failure to keep,  observe or perform  any of the
        terms,   provisions,    covenants,   conditions   and   obligations   on
        Sublandlord's part to be kept,  observed or performed under the Lease to
        the extent  same  shall  have been  incorporated  herein,  or  otherwise
        arising out of or with respect to  Subtenant's  use and occupancy of the
        Subleased Premises from and after the Commencement Date.

                4.2.  Except as  otherwise  expressly  provided in, or otherwise
        inconsistent with, this Sublease, or to the extent not applicable to the
        Subleased  Premises,  the terms,  provisions,  covenants,  stipulations,
        conditions,  rights,  obligations,  remedies and agreements contained in
        the Lease are incorporated in this Sublease by reference, and are made a
        part  hereof  as if herein  set  forth at  length,  (i)  except  for the
        references to "Landlord" in the specific  sections of the Lease referred
        to in Section  4.3  hereof,  Sublandlord  shall be  substituted  for all
        references  to the  "Landlord"  under the Lease to the  extent  that the
        reference to Landlord is in its capacity as landlord under the Lease and
        not in any other  capacity,  (ii) Subtenant shall be substituted for the
        "Tenant"  under  the  Lease,  and  (iii)  Subleased  Premises  shall  be
        substituted  for  "demised  premises"  under the Lease,  except that the
        following  provisions of the Lease and any references to such provisions
        shall be deemed deleted  therefrom and shall have no force and effect as
        between Sublandlord and Subtenant:




                                                        Page 6 of 17
<PAGE>


                     (i) with respect to the Initial  Lease:  Article 1, Article
                     2, Section 3.01(b),  Article 21, Article 24, Section 43.09,
                     Article  44,  Schedule  A,  Schedule  A-1,  Schedule C, and
                     Schedule D; and (ii) with  respect to the First  Amendment:
                     Section 2,  Section 3,  Section  4,  Section 5,  Section 6,
                     Section 7, Section 8, Exhibit A, Exhibit B, and Exhibit C.

                4.3.  The  references  to  "Landlord"  in the  Initial  Lease in
        Article 3,  Article  4,  Article 5,  Article  6,  Article 7,  Article 8,
        Article 10, Article 13,  Article 14, Article 16, Section 22.01,  Article
        25,  Article 31, Article 36, Article 39, Article 40, Article 42, Article
        45, shall  continue to refer to the Prime  Landlord.  The  references to
        "Landlord" in Article 9, Article 11, Article 15, Article 17, Article 18,
        Article 19,  Article 20, Article 26, Article 27, Article 28, Article 29,
        Article 30,  Article 32, Article 34, and Article 35 of the Initial Lease
        shall  be  deemed  to  refer  collectively  to the  Prime  Landlord  and
        Sublandlord.

                4.4.  Sublandlord  represents  that as of the date  hereof,  the
        Lease  is  in  full  force  and  effect.   Sublandlord  represents  that
        Sublandlord has not received as of the date hereof any notice of default
        from the  Landlord  under  the  Lease,  and has not,  to the best of its
        knowledge,  done or  suffered  or caused to be done any acts which would
        result in any  cancellation,  forfeiture,  or  termination of the Lease.
        Sublandlord  covenants  that  Sublandlord's  interest  in the  Lease  is
        unencumbered.

                5.  ALTERATIONS.  Subtenant  shall  not  make  any  alterations,
        installations,  improvements, additions or other physical changes (other
        than  decorative  modifications)  in or  about  the  Subleased  Premises
        ("Subtenant  Alterations")  without  first  obtaining the consent of the
        Prime  Landlord with respect  thereto.  Sublandlord  agrees to cooperate
        with  Subtenant,  at no cost to  Sublandlord,  in order to  obtain  such
        consent. Any Subtenant  Alterations shall be performed by Subtenant,  at
        Subtenant's  sole cost and expense,  in accordance  with the  applicable
        provisions of the Lease.

                6.   COVENANTS WITH RESPECT TO THE LEASE.

                6.1.  Subtenant  shall not do anything  that would  constitute a
        default  under  the  Lease  or omit to do  anything  that  Subtenant  is
        obligated to do under the terms of this Sublease so as to cause there to
        be a default under the Lease.

                6.2.  The time  limits  set forth in the Lease for the giving of
        notices, making demands,  performance of any act, condition or covenant,
        or the  exercise  of any right,  remedy or option,  are  changed for the
        purpose of this Sublease,  by lengthening or shortening the same in each
        instance, as appropriate, so that notices may be given, demands made, or
        any act, condition or covenant performed, or any right, remedy or

                                                        Page 7 of 17
<PAGE>


        option hereunder exercised, by Sublandlord or Subtenant, as the case may
        be (and each party  covenants that it will do so), within three (3) days
        prior to the  expiration  of the time  limit,  taking  into  account the
        maximum grace period,  if any,  relating thereto contained in the Lease.
        Each  party  shall  promptly  deliver to the other  party  copies of all
        notices,  requests or demands which relate to the Premises or the use or
        occupancy thereof after receipt of same from the Prime Landlord.

                7.   SERVICES AND REPAIRS.

                7.1.  Notwithstanding anything to the contrary contained in this
        Sublease or in the Lease,  Sublandlord  shall not be required to provide
        any of the  services  that the Prime  Landlord  has  agreed to  provide,
        whether or not  specified  in Article  21 of the Lease (or  required  by
        law), or to furnish the  electricity to the Subleased  Premises that the
        Prime Landlord has agreed to furnish  pursuant to the Lease (or required
        by law),  or make any of the  repairs  or  restorations  that the  Prime
        Landlord has agreed to make  pursuant to the Lease (or required by law),
        or  to  comply  with  any  laws  or  requirements  of  any  governmental
        authorities, or take any other action that the Prime Landlord has agreed
        to  provide,  furnish,  make,  comply  with,  or  take,  or  cause to be
        provided,  furnished,  made, complied with or taken under the Lease, but
        Sublandlord agrees to use all diligent efforts, at Subtenant's sole cost
        and  expense,  to obtain  the same from the  Prime  Landlord  (provided,
        however,  that Sublandlord shall not be obligated to use such efforts or
        take any action which might give rise to a default under the Lease), and
        Subtenant  shall rely upon,  and look solely to, the Prime  Landlord for
        the provision,  furnishing or making thereof or compliance therewith. If
        the  Prime  Landlord  shall  default  in the  performance  of any of its
        obligations under the Lease,  Sublandlord shall, upon request and at the
        expense of  Subtenant,  timely  institute and  diligently  prosecute any
        action or proceeding which Subtenant, in its reasonable judgment,  deems
        meritorious,  in order to have the Prime  Landlord  make  such  repairs,
        furnish such electricity, provide such services or comply with any other
        obligation of the Prime  Landlord under the Lease or as required by law.
        Subtenant shall indemnify and hold harmless Sublandlord from and against
        any and all such claims arising from or in connection with such request,
        action or proceeding.  This indemnity and hold harmless  agreement shall
        include indemnity from and against any and all liability,  fines, suits,
        demands,  costs and expenses of any kind or nature,  including,  without
        limitation,  reasonable  attorneys' fees and disbursements,  incurred in
        connection with any such claim,  action or proceeding  brought  thereon.
        Subtenant  shall not make any claim against  Sublandlord  for any damage
        which  may  arise,  nor  shall  Subtenant's   obligations  hereunder  be
        diminished,  by reason of (i) the failure of the Prime Landlord to keep,
        observe or perform any of its obligations  pursuant to the Lease, unless
        such failure is due to Sublandlord's  negligence or misconduct,  or (ii)
        the acts or omissions of the Prime  Landlord,  its agents,  contractors,
        servants,  employees,  invitees or  licensees.  The  provisions  of this
        Article 7 shall  survive the  expiration or earlier  termination  of the
        Term hereof.
                                                        Page 8 of 17
<PAGE>


                7.2. It is expressly  understood  and agreed that (i)  Subtenant
        shall obtain  electricity  (in accordance  with the  specifications  set
        forth  in  Article  4 of the  Lease,  except  to the  extent  that  such
        electricity may be used by Sublandlord in other portions of the premises
        demised to  Sublandlord  under the Lease) from the Prime  Landlord,  and
        (ii) the  consumption  of  electricity  by  Subtenant  in the  Subleased
        Premises shall be submetered.  Sublandlord  shall furnish to Subtenant a
        written   statement   (an   "Electricity   Statement")   setting   forth
        Sublandlord's  cost of the  electricity  consumed  by  Subtenant  in the
        Subleased Premises. Sublandlord's failure during the Term to deliver any
        Electricity  Statement  or  Sublandlord's  failure  to make a demand for
        payment  shall  not in any way be  deemed  to be a waiver  of,  or cause
        Sublandlord  to forfeit or surrender,  its rights to collect any portion
        of the amount listed on the Electricity  Statement which may have become
        due during the Term.  Subtenant's  liability for the amount due pursuant
        to this Section 7.2 shall survive the  expiration or sooner  termination
        of this Sublease.

                8.   CONSENTS.

                8.1. Sublandlord agrees that whenever its consent or approval is
        required  hereunder,  or where  something must be done to  Sublandlord's
        satisfaction,  it shall not unreasonably  withhold or delay such consent
        or approval; provided, however, that whenever the consent or approval of
        the Prime Landlord,  the lessor under a superior lease, or the mortgagee
        under a mortgage,  as the case may be, is also required  pursuant to the
        terms of the Lease, if the Prime  Landlord,  the lessor under a superior
        lease,  or the mortgagee  under a mortgage shall withhold its consent or
        approval for any reason  whatsoever,  Sublandlord shall not be deemed to
        be  acting  unreasonably  if it  shall  also  withhold  its  consent  or
        approval.  If the Prime  Landlord shall withhold its consent or approval
        in  connection  with this  Sublease  or the  Subleased  Premises  in any
        instance  where,  under the Lease,  the consent or approval of the Prime
        Landlord may not be unreasonably withheld, Sublandlord, upon the request
        and at the expense of Subtenant,  shall either (i) timely  institute and
        diligently  prosecute any action or proceeding which  Subtenant,  in its
        reasonable judgment, deems meritorious,  in order to dispute such action
        by the Prime Landlord, or (ii) permit Subtenant, to the extent allowable
        under the Lease, to institute and prosecute such action or proceeding in
        the name of the Prime  Landlord,  provided  that  Subtenant  shall  keep
        Sublandlord  informed of its actions and shall not take any action which
        might give rise to a default under the Lease.










                                                        Page 9 of 17
<PAGE>


                8.2.  If  Subtenant  shall  request  Sublandlord's  consent  and
        Sublandlord has agreed,  under the terms of this Sublease,  that neither
        its  consent  nor its  approval  shall  be  unreasonably  withheld,  and
        Sublandlord  shall fail or refuse to give such consent or approval,  and
        Subtenant shall dispute the  reasonableness of Sublandlord's  refusal to
        give its consent or approval, Tenant may, at its option, as its sole and
        exclusive remedy,  submit such dispute to arbitration in the City of New
        York  under  the  Expedited  Procedures  provisions  of  the  Commercial
        Arbitration  Rules  of  the  American  Arbitration  Association  ("AAA")
        (presently  Rules 53 through 57 and, to the extent  applicable,  Section
        19); provided,  however, that with respect to any such arbitration,  (i)
        the list of arbitrators  referred to in Rule 54 shall be returned within
        five (5) days from the date of mailing;  (ii) the parties  shall  notify
        the AAA by  telephone,  within  four (4) days of any  objections  to the
        arbitrator  appointed and will have no right to object if the arbitrator
        so appointed  was on the list  submitted by the AAA and was not objected
        to in accordance with the second  paragraph of Rule 54; (iii) the Notice
        of  Hearing  referred  to in Rule 55  shall be shall be four (4) days in
        advance of the hearing;  (iv) the hearing shall be held within seven (7)
        days after the appointment of the arbitrator;  (v) the arbitrator  shall
        have no right to award  damages;  (vi)  the  decision  and  award of the
        arbitrator  shall be final and conclusive on the parties;  and (vii) the
        losing party shall pay the reasonable fees and expenses, if any, of both
        parties in connection with such arbitration,  including the expenses and
        fees of the arbitrator selected.

                9. TERMINATION OF LEASE. If the lease is terminated by the Prime
        Landlord  pursuant  to the  terms  thereof  with  respect  to all or any
        portion of the Subleased  Premises prior to the Expiration  Date for any
        reason whatsoever,  including, without limitation, by reason of casualty
        or condemnation, this Sublease shall thereupon terminate with respect to
        any corresponding  portion of the Subleased  Premises,  and (unless such
        termination of the Lease shall be as a result of  Sublandlord's  default
        thereunder  or a voluntary  surrender of the Subleased  Premises,  other
        than a surrender of the  Subleased  Premises  permitted  under the Lease
        with respect to a  termination  of the Lease by reason of casualty to or
        condemnation  of the  Subleased  Premises or the  Building)  Sublandlord
        shall not be liable to Subtenant by reason thereof. In the event of such
        termination,  Sublandlord  shall return to Subtenant that portion of the
        Rental paid in advance by Subtenant  with respect to such portion of the
        Subleased Premises, if any, prorated as of the date of such termination.

                10. SUBLEASE, NOT ASSIGNMENT. Notwithstanding anything contained
        herein,  this Sublease shall be deemed to be a sublease of the Subleased
        Premises and not an  assignment,  in whole or in part, of  Sublandlord's
        interest in the Lease.





                                  Page 10 of 17
<PAGE>


                11. DAMAGE, DESTRUCTION, FIRE AND OTHER CASUALTY:  CONDEMNATION.
        Notwithstanding   any  contrary   provision  of  this  Sublease  or  the
        provisions  of the Lease herein  incorporated  by  reference,  Subtenant
        shall not have the right to  terminate  this  Sublease  as to all or any
        part of the Subleased Premises,  or be entitled to an abatement of Rent,
        additional rent or any other item of Rental,  by reason of a casualty or
        condemnation  affecting the Subleased  Premises  unless  Sublandlord  is
        entitled  to  terminate  the  Lease or is  entitled  to a  corresponding
        abatement with respect to its corresponding  obligation under the Lease.
        If Sublandlord is entitled to terminate the Lease for all or any portion
        of the  Subleased  Premises  by  reason  of  casualty  or  condemnation,
        Subtenant may terminate  this Sublease as to any  corresponding  part of
        the Subleased  Premises by written notice to Sublandlord  given at least
        five (5) business days prior to the date(s)  Sublandlord  is required to
        give notice to the Prime Landlord of such termination under the terms of
        the Lease.

                12. NO WAIVERS. Failure by Sublandlord in any instance to insist
        upon the strict  performance  of any one or more of the  obligations  of
        Subtenant  under this  Sublease,  or to  exercise  any  election  herein
        contained,  shall  in no  manner  be  or be  deemed  to be a  waiver  by
        Sublandlord of any of Subtenant's  defaults or breaches  hereunder or of
        any of  Sublandlord's  rights and remedies by reason of such defaults or
        breaches,   or  a  waiver  or  relinquishment  for  the  future  of  the
        requirement  of  strict  performance  of  any  and  all  of  Subtenant's
        obligations  hereunder.  Further,  no payment by Subtenant or receipt by
        Sublandlord  of a lesser  amount  than the  correct  amount or manner of
        payment  of Rental  due  hereunder  shall be  deemed to be other  than a
        payment on account,  nor shall any endorsement or statement on any check
        or any letter  accompanying  any check or payment be deemed to effect or
        evidence  an accord and  satisfaction,  and  Sublandlord  may accept any
        checks or payments as made without  prejudice to Sublandlord's  right to
        recover  the  balance or pursue  any other  remedy in this  Sublease  or
        otherwise provided at law or equity.

                13. NOTICES. Any notice, statement,  demand, consent,  approval,
        advice  or  other  communication  required  or  permitted  to be  given,
        rendered or made by either party to the other, pursuant to this Sublease
        or pursuant to any applicable  law or  requirement  of public  authority
        (collectively, "Communications") shall be in writing and shall be deemed
        to have been properly  given,  rendered or made only if sent by personal
        delivery,  receipted by the party to whom  addressed,  or  registered or
        certified mail, return receipt requested, posted in a United States post
        office  station  in the  continental  United  States,  addressed  (i) to
        Subtenant at its address first above written, Attention: Chief Operating
        Officer, with a copy to Swidler Berlin Shereff Friedman,  LLP, 919 Third
        Avenue, New York, New York 10022,  Attention:  Michael J. Shapiro, Esq.,
        and (ii) to Sublandlord  at its address first above written,  Attention:
        Chief  Operating  Officer,  with a copy  to  Proskauer  Rose  LLP,  1585
        Broadway,  New York, New York 10036,  Attention:  Martin J. Oppenheimer,
        Esq. All such communications shall be deemed to


                                  Page 11 of 17
<PAGE>


        have been given,  rendered or made when  delivered  and receipted by the
        party to whom addressed,  in the case of personal delivery, or three (3)
        days after the day so mailed.  Either  party may, by notice as aforesaid
        actually  received,  designate  a  different  address or  addresses  for
        communications intended for it.

                14.   INDEMNITY.

                14.1.  Subtenant  shall not do or permit  any act or thing to be
        done upon the Subleased  Premises  which may subject  Sublandlord to any
        liability or responsibility  for injury, dam ages to persons or property
        or to any  liability by reason of any  violation of any  requirement  of
        law, and shall  exercise such control over the Subleased  Premises as to
        fully protect Subl andlord against any such  liability.  Subtenant shall
        indemnify  and  save  harmless  Sublandlord,  the  Parties  (hereinafter
        defined)  and  the  employees,  agents  and  contractors  of  any of the
        foregoing (collectively,  the "Indemnitees") from and against (except if
        due to the  negligence,  wilful act or  omission of  Sublandlord  or the
        Parties),  (a) all claims of whatever  nature  against  the  Indemnitees
        arising  from  any  act,  omission  or  negligence  of Sub  tenant,  its
        contractors,   licensees,  agents,  servants,   employees,  invitees  or
        visitors,  (b) all  claims  against  the  Indemnitees  arising  from any
        accident,  injury or damage  whatsoever  caused to any  person or to the
        property  of any  person and  occurring  during the Term in or about the
        Subleased  Premises,  and (c) all claims against the Indemnitees arising
        from any accident,  injury or damage occurring  outside of the Subleased
        Premises  but  anywhere  within or about the Real  Property,  where such
        accident,  injury or damage  results or is claimed to have resulted from
        an act, omission or negligence of Subtenant or Subtenant's  contractors,
        licensees,  agents,  servants,  employees,  invitees or  visitors.  This
        indemnity and hold harmless  agreement shall include  indemnity from and
        against any and all liability, fines, suits, demands, costs and expenses
        of any kind or nature (including,  without  limitation,  attorneys' fees
        and  disbursements)  incurred in or in connection with any such claim or
        proceeding brought thereon, and the defense thereof.

                14.2.  If any  claim,  action or  proceeding  is made or brought
        against  Sublandlord,  which claim, action or proceeding Subtenant shall
        be obligated to indemnify  Sublandlord  against pursuant to the terms of
        this Lease, then, upon demand by the Sublandlord, Subtenant, at its sole
        cost  and  expense,  shall  resist  or  defend  such  claim,  action  or
        proceeding in the Sublandlord's name, if necessary, by such attorneys as
        Sublandlord  shall approve,  which  approval  shall not be  unreasonably
        withheld or unduly delayed. Attorneys for Subtenant's insurer are hereby
        deemed approved for purposes of this Section 14.2.  Notwithstanding  the
        foregoing,  Sublandlord may retain its own attorneys to defend or assist
        in  defending  any  claim,  action  or  proceeding  involving  potential
        liability of Five Million  Dollars  ($5,000,000)  or more, and Subtenant
        shall pay the reasonable fees and  disbursements of such attorneys.  The
        provisions  of this Section 14 shall  survive the  expiration or earlier
        termination of the Term hereof.

                                  Page 12 of 17
<PAGE>


                15. BROKER. Each party hereto covenants, warrants and represents
        to the  other  party  that  it has  had no  dealings,  conversations  or
        negotiations  with any  broker  other  than  S.L.  Green  Leasing,  Inc.
        ("Broker") concerning the execution and delivery of this Sublease.  Each
        party  hereto  agrees to  indemnify  and hold  harmless  the other party
        against and from any claims for any brokerage commissions and all costs,
        expenses and  liabilities in connection  therewith,  including,  without
        limitation, reasonable attorneys' fees and disbursements, arising out of
        its respective  representations and warranties contained in this Article
        15 being untrue.  Sublandlord shall pay any brokerage commissions due to
        Broker pursuant to a separate agreement between  Sublandlord and Broker.
        The  provisions  of this  Article 15 shall  survive  the  expiration  or
        earlier termination of the Term hereof.

                16.  CONDITION OF THE PREMISES.  Subtenant  agrees to accept the
        Subleased  Premises  in  its  "as  is"  condition  on the  date  hereof,
        reasonable  wear and tear  between the date hereof and the  Commencement
        Date  excepted.   Sublandlord  has  not  made  and  does  not  make  any
        representations  or  warranties  as to  the  physical  condition  of the
        Subleased Premises,  the use to which the Subleased Premises may be put,
        or any other  matter or thing  affecting  or relating  to the  Subleased
        Premises, except as specifically set forth in this Sublease. Sublandlord
        shall have no  obligations  whatsoever  to alter,  improve,  decorate or
        otherwise prepare the Subleased Premises for Subtenant's occupancy.

                17. CONSENT OF THE PRIME  LANDLORD TO THIS SUBLEASE.  Consent of
        the Prime  Landlord to this  Sublease  Consent of the Prime  Landlord to
        this  Sublease.  Subtenant  hereby  acknowledges  and  agrees  that this
        Sublease is subject to and conditioned  upon  Sublandlord  obtaining the
        written consent (the "Consent") of the Prime Landlord as provided in the
        Lease. Promptly following the execution and delivery hereof, Sublandlord
        shall  submit this  Sublease  to the Prime  Landlord.  Subtenant  hereby
        agrees that it shall cooperate in good faith with  Sublandlord and shall
        comply with any reasonable  requests made of Subtenant by Sublandlord or
        the Prime Landlord in the procurement of the Consent.  In no event shall
        Sublandlord  or  Subtenant be obligated to make any payment to the Prime
        Landlord in order to obtain the Consent or the consent to any  provision
        hereof,  other than as  expressly  set forth in the Lease.  In the event
        that the  Prime  Landlord  shall not have  executed  and  delivered  the
        Consent  within  forty-five  (45) days after the date of this  Sublease,
        either  party  shall have the right to cancel  this  Sublease by written
        notice given to the other at any time thereafter  prior to the execution
        and  delivery  of the  Consent,  and with the giving of such notice this
        Sublease shall be deemed  canceled and of no further force or effect and
        neither  party shall have any  liability or  obligation  to the other in
        respect thereof.





                                  Page 13 of 17
<PAGE>


                18.   ASSIGNMENT, SUBLETTING AND MORTGAGING.

                18.1.  Subtenant shall not assign,  sell,  transfer  (whether by
        operation or law or otherwise),  pledge,  mortgage or otherwise encumber
        this Sublease or any portion of its interest in the Subleased  Premises,
        nor sublet all or any  portion of the  Subleased  Premises or permit any
        other  person  or  entity to use or  occupy  all or any  portion  of the
        Subleased  Premises,  without  the prior  written  consent  of the Prime
        Landlord.  Provided that  Subtenant  shall comply with the provisions of
        the Lease (including,  without limitation,  Section 11 thereof) and this
        Sublease with respect to subletting, Sublandlord agrees that its consent
        shall not be  required  to a  subletting  of all or any  portion  of the
        Subleased  Premises  provided that the Prime  Landlord  shall consent to
        such  subletting.  Upon  the  request  of  Subtenant,   Sublandlord,  at
        Subtenant's  sole cost and  expense,  shall  request  the consent of the
        Prime Landlord and cooperate with Subtenant in obtaining any consent.

                18.2. If this Sublease be assigned, or if the Subleased Premises
        or any part thereof be sublet  (whether or not Sublandlord and the Prime
        Landlord shall have consented  thereto),  Sublandlord,  after default by
        Subtenant  in its  obligations  hereunder,  may  collect  rent  from the
        assignee or subtenant  and apply the net amount  collected to the Rental
        herein reserved,  but no such assignment or subletting shall be deemed a
        waiver of the covenant  set forth in this Article 18, or the  acceptance
        of the assignee or subtenant as a tenant, or a release of Subtenant from
        the further  performance  and  observance by Subtenant of the covenants,
        obligations  and  agreements on the part of Subtenant to be performed or
        observed herein.  The consent by Sublandlord or the Prime Landlord to an
        assignment,  sale, pledge, transfer, mortgage or subletting shall not in
        any way be construed to relieve  Subtenant  from  obtaining  the express
        consent in  writing,  to the extent  required  by this  Sublease  or the
        Lease, of Sublandlord and the Prime Landlord to any further  assignment,
        sale, pledge, transfer, mortgage or subletting.

                18.3.  Either a transfer  (including  the  issuance  of treasury
        stock or the  creation  and  issuance  of new  stock)  of a  controlling
        interest in the shares of  Subtenant  (if  Subtenant  is a  corporation,
        other than a  professional  corporation,  or trust) or a  transfer  of a
        majority  of  the  total  interest  in  Subtenant  (if  Subtenant  is  a
        partnership,  including a limited  liability  partnership,  or a limited
        liability  company)  at any one time or over a period of time  through a
        series of transfers,  shall be deemed an assignment of this Sublease and
        shall be subject to all of the provisions of this  Sublease,  including,
        without limitation, the requirements that Subtenant obtain Sublandlord's
        prior consent thereto. The transfer of shares of Subtenant (if Subtenant
        is a  corporation  or trust) for purposes of this Section 18.3 shall not
        include the sale of shares by persons other than those deemed "insiders"
        within the meaning of the  Securities  Exchange Act of 1934, as amended,
        which sale is effected through the "over-the-counter  market" or through
        any recognized stock exchange.
                                  Page 14 of 17
<PAGE>


                19.  PARTNERSHIP  SUBTENANT.   If  Subtenant  is  a  partnership
        (including,  without limitation,  a limited liability  partnership) or a
        limited liability company or a professional corporation (or is comprised
        of  two  (2)  or  more  Persons,  individually  or as  co-partners  of a
        partnership   (including,   without   limitation  a  limited   liability
        partnership),   as  members  of  a  limited   liability  company  or  as
        shareholders of a professional  corporation) or if Subtenant's  interest
        in this Lease  shall be assigned to a  partnership  (including,  without
        limitation, a limited liability partnership) a limited liability company
        or  a  professional   corporation  (or  to  two  (2)  or  more  Persons,
        individually or as co-partners of a partnership, as members of a limited
        liability  company  or  shareholders  of  a  professional   corporation)
        pursuant  to  this   Sublease   (any  such   partnership,   professional
        corporation  and such  Persons  are  referred  to in this  Article 19 as
        "Partnership  Subtenant"),  the following provisions shall apply to such
        Partnership  Subtenant:  (a)  the  liability  of  each  of  the  parties
        comprising Partnership Subtenant shall be joint and several; (b) each of
        the parties comprising  Partnership Subtenant hereby consents in advance
        to,  and  agrees  to be bound by (x) any  written  instrument  which may
        hereafter be executed by Partnership  Subtenant or any successor entity,
        changing, modifying, extending or discharging this Lease, in whole or in
        part,  or  surrendering  all or any part of the  Subleased  Premises  to
        Sublandlord,   and  (y)  any   notices,   demands,   requests  or  other
        communications which may hereafter be given by Partnership  Subtenant or
        by any of the parties comprising Partnership  Subtenant;  (c) any bills,
        state ments, notices, demands, requests or other communications given or
        rendered to  Partnership  Subtenant or to any of such  parties  shall be
        binding  upon  Partnership  Subtenant  and  all  such  parties;  (d)  if
        Partnership Subtenant shall admit new partners, shareholders or members,
        as the case may be, Partnership  Subtenant shall give Sublandlord notice
        of such  event  not  later  than ten  (10)  Business  Days  prior to the
        admission of such partner(s),  shareholder(s) or member(s) together with
        an  assumption   agreement  in  form  and  substance   satisfactory   to
        Sublandlord pursuant to which each of such new partners, shareholders or
        members,  as the case may be, shall,  by their  admission to Partnership
        Subtenant,   agree  to  assume  joint  and  several  liability  for  the
        performance of all of the terms,  covenants and conditions of this Lease
        (as the same may have been or thereafter be amended) on Subtenant's part
        to be observed and performed;  it being expressly  understood and agreed
        that each such new partner,  shareholder  or member (as the case may be)
        shall be deemed to have  assumed  joint and  several  liability  for the
        performance of all of the terms,  covenants and conditions of this Lease
        (as the same may have been or  thereafter  be  amended),  whether or not
        such new  partner,  shareholder  or  member  shall  have  executed  such
        assumption  agreement,  and that neither  Subtenant's failure to deliver
        such  assumption  agreement  nor the  failure of any such new partner or
        shareholder,  as the  case  may be,  to  execute  or  deliver  any  such
        agreement to Sublandlord shall vitiate the provisions of this clause (d)
        of this Article 19).



                                  Page 15 of 17
<PAGE>


                20.   MISCELLANEOUS.

                20.1. This Sublease  contains the entire  agreement  between the
        parties and all prior  negotiations  and  agreements  are merged in this
        Sublease.  Any agreement  hereafter made shall be ineffective to change,
        modify  or  discharge  this  Sublease  in whole or in part  unless  such
        agreement is in writing and signed by the parties  hereto.  No provision
        of this Sublease  shall be deemed to have been waived by  Sublandlord or
        Subtenant  unless such waiver be in writing and signed by Sublandlord or
        Subtenant, as the case may be. The covenants and agreements contained in
        this  Sublease  shall bind and inure to the benefit of  Sublandlord  and
        Subtenant and their respective permitted successors and assigns.

                20.2. In the event that any provision of this Sublease  shall be
        held to be  invalid  or  unenforceable  in any  respect,  the  validity,
        legality or enforceability of the remaining  provisions of this Sublease
        shall be unaffected thereby.

                20.3. The paragraph  headings  appearing herein are for purposes
        of convenience only and are not deemed to be a part of this Sublease.

                20.4. Capitalized terms used herein shall have the same meanings
        as are ascribed to them in the Lease, unless otherwise expressly defined
        herein.

                20.5.  This Sublease is offered to Subtenant for signa ture with
        the express  understanding and agreement that this Sublease shall not be
        binding  upon  Sublandlord  unless  and  until  Sublandlord  shall  have
        executed  and  delivered  a fully  executed  copy of  this  Sublease  to
        Subtenant.

                20.6.   Neither  the   partners   comprising   Sublandlord   (if
        Sublandlord is a partnership), nor the shareholders, partners, directors
        or officers of  Sublandlord or any of the foregoing  (collectively,  the
        "Parties")   shall  be  liable  for  the  performance  of  Sublandlord's
        obligations  under  this  Sublease.   Subtenant  shall  look  solely  to
        Sublandlord to enforce Sublandlord's obligations hereunder and shall not
        seek damages  against any of the Parties.  Subtenant  shall look only to
        the assets of Sublandlord for the  satisfaction of Subtenant's  remedies
        for the collection of a judgment (or other judicial  process)  requiring
        the  payment  of money by  Sublandlord  in the event of any  default  by
        Sublandlord hereunder, and no property or assets of the Parties shall be
        subject  to levy,  execution  or  other  enforcement  procedure  for the
        satisfaction  of  Subtenant's  remedies  under or with  respect  to this
        Sublease,  the  relationship of Sublandlord  and Subtenant  hereunder or
        Subtenant's use or occupancy of the Subleased Premises.

                20.7.  This  Sublease  shall be  governed  by and  construed  in
        accordance with the laws of the State of New York.



                                  Page 16 of 17
<PAGE>



                IN WITNESS  WHEREOF,  the parties hereto have duly executed this
        Sublease as of the day and year first above written.


                                NMU PENSION PLAN, Sublandlord


                                By: /S/
                                   --------------------------------
                                   Name:  WJ DENNIS
                                   Title: ADMINISTRATOR


                                COMPUTER OUTSOURCING SERVICES, INC.,
                                Subtenant


                                By: /S/
                                   --------------------------------
                                   Name:  ZACH LONSTEIN
                                   Title: CHAIRMAN/CEO











<PAGE>




                                  EXHIBIT "A"
                                  -----------


                       FLOOR PLAN OF SUBLEASED PREMISES

        This  floor  plan is  annexed  to and made a part of this  Agreement  of
        Sublease  solely to indicate the  Subleased  Premises by  outlining  and
        diagonal marking.  All areas,  conditions,  dimensions and locations are
        approximate.







                         FIRST AMENDMENT OF LEASE
                         ------------------------

DATE:                    January 16th, 1998

LANDLORD:                LEONIA ASSOCIATES, L.L.C.
                         a New Jersey Limited Liability Company

ADDRESS OF LANDLORD:     c/o Sterling Management Corp.
                         72 Essex Street
                         Lodi, NJ  07644

TENANT:                  COMPUTER OUTSOURCING SERVICES, INC., a New
                         York Corporation,

ADDRESS OF TENANT:       2 Christie Heights
                         Leonia, New Jersey  07605

LEASE DATE:              June 2, 1997

BUILDING:                2 Christie Heights
                         Leonia, NJ  07605

          Landlord and Tenant,  being bound unto a lease,  dated the Lease Date,
for a portion of the Building  (the  "Lease"),  hereby agree to modify and amend
the Lease in the following manner:

          1. DEMISED PREMISES OR PREMISES. As of January 1, 1998 (the "Effective
Date"),  Paragraph  (7) of the  Preamble  to the Lease  shall be  deleted in its
entirety and the following is substituted therefor:

               "(7) Demised  Premises  or  Premises:  Approximately  SIXTY SEVEN
                    THOUSAND  (67,000) gross  rentable  square feet on the First
                    (1st)  and  Second  (2nd)   Floors  (the  entire   Building)
                    delineated on Exhibit A annexed  hereto,  which  includes an
                    allocable  share of the  Common  Facilities  as  defined  in
                    Paragraph  42(c),  which size is stipulated and agreed to by
                    the parties hereto."

          2. EXHIBIT A. As of the Effective Date, Exhibit A annexed to the Lease
is hereby deleted in its entirety and revised  Exhibit A annexed hereto shall be
substituted therefor for all purposes under the Lease.

          3. FIXED BASIC  RENT.  Paragraph  (9) of the  Preamble to the Lease is
hereby  modified to provide that Fixed Basic Rent for the  remainder of the Term
shall be payable as follows:

          I.   Fixed Basic Rent for January 1, 1998 through March 31, 1998 shall
               mean:

          (A)  Yearly  Rate:  SEVEN  HUNDRED  TWENTY  FIVE  THOUSAND  AND 00/100
          ($725,000.00)  DOLLARS plus an amount equal to twenty-five  point four
          (25.4%) percent of the Real Estate Taxes for the Building.

<PAGE>


          (B) Monthly  Installment:  SIXTY  THOUSAND  FOUR  HUNDRED  SIXTEEN AND
          66/100 ($60,416.00)  DOLLARS plus an amount equal to twenty-five point
          four (25.4%) percent of the Real Estate Taxes for the Building,  which
          shall be payable  monthly on the first day of each month,  in advance,
          in the amount of $2,750.00. In the event the actual amount of the Real
          Estate Taxes for the building for the first quarter of 1998 is greater
          or less than that paid by Tenant  pro rata for the  Additional  Space,
          the appropriate  adjustment  shall be made by and between Landlord and
          Tenant as soon as practicable after the final 1998 bill is issued.

          II.  Fixed  Basic Rent for April 1, 1998  through  June 30, 1998 shall
               mean:

               (A) Yearly  Rate:  SEVEN SIXTY SEVEN  THOUSAND  FIVE  HUNDRED AND
          00/00 ($767,500.00)  DOLLARS plus an amount equal to twenty-five point
          four (25.4%) percent of the Real Estate Taxes for the Building.

               (B)  Monthly  Installment:  SIXTY  THREE  THOUSAND  NINE  HUNDRED
          FIFTY-EIGHT  AND 33/100  ($63,958.33)  DOLLARS plus an amount equal to
          twenty-five  point four  (25.4%)  percent of the Real Estate Taxes for
          the Building,  which shall be payable monthly on the first day of each
          month, in advance, in the amount of $2,750.00. In the event the actual
          amount  of the Real  Estate  Taxes  for the  building  for the  second
          quarter  of 1998 is  greater or less than that paid by Tenant pro rata
          for the Additional Space, the appropriate  adjustment shall be made by
          and between Landlord and Tenant as soon as practicable after the final
          1998 bill is issued.

          III. Fixed  Basic Rent for July 1, 1998  through  September  30,  1998
               shall mean:

               (A) Yearly Rate:  EIGHT HUNDRED  TWENTY SEVEN THOUSAND AND 00/100
          ($827,000.00)  DOLLARS plus an amount equal to twenty-five  point four
          (25.4%) percent of the Real Estate Taxes for the Building.

               (B)  Monthly  Installment:  SIXTY  EIGHT  THOUSAND  NINE 
 HUNDRED
          SIXTEEN  AND  66/100  ($68,916.66)  DOLLARS  plus an  amount  equal to
          twenty-five  point four  (25.4%)  percent of the Real Estate Taxes for
          the Building,  which shall be payable monthly on the first day of each
          month, in advance, in the amount of $2,750.00. In the event the actual
          amount of the Real Estate Taxes for the building for the third quarter
          of 1998 is  greater  or less than that paid by Tenant pro rata for the
          Additional  Space,  the  appropriate  adjustment  shall be made by and
          between  Landlord  and Tenant as soon as  practicable  after the final
          1998 bill is issued.

          IV.  Fixed  Basic  Rent for Four  Years and Three  Months,  commencing
               October  1, 1998  through  December  31,  2002,  shall mean THREE
               MILLION  EIGHT  HUNDRED  THREE  THOUSAND  SEVEN HUNDRED FIFTY AND
               001/00 ($3,803,750.00) DOLLARS.
<PAGE>


               (A)  Yearly Rate:   EIGHT HUNDRED NINETY FIVE
          THOUSAND AND 00/100 ($895,000.OO) DOLLARS.

               (B)  Monthly Installment:     SEVENTY FOUR THOUSAND
          FIVE HUNDRED EIGHTY THREE AND 33/100 ($74,583.33) DOLLARS.

          V.   Fixed  Basic  Rent for Six  Years,  commencing  January  1,  2003
               through  December  31,  2008 shall mean SIX  MILLION  ONE HUNDRED
               SEVENTY FOUR THOUSAND AND 00/100 ($6,174,000.00) DOLLARS.

               (A)  Yearly Rate:   ONE MILLION TWENTY NINE THOUSAND
          AND 00/100 ($1,029,000.00) DOLLARS.

               (B)  Monthly Installment:     EIGHTY FIVE THOUSAND
          SEVEN HUNDRED FIFTY 00/100 ($85,750.00) DOLLARS.

          4. TENANT'S PERCENTAGE.  Commencing January 1, 1998, Paragraph (10) of
the Preamble to the Lease shall be deleted in its entirety and the  following is
substituted therefor:

               "(10)     Tenant's Percentage:  One hundred (100%)
                         percent, which percentage is stipulated
                         and agreed to by the parties hereto, subject
                         to adjustment as provided for in Paragraph 42(e)."

          5.  PARKING  SPACES.  As of the  Effective  Date,  Paragraph 12 of the
Preamble  of the  Lease  shall be  deleted  in its  entirety  and the  following
substituted therefor:

               "(12)     Parking Spaces shall mean all of the parking
                         spaces reserved for the Building."

          6. MONTHLY OPERATING COSTS ESTIMATES.  Commencing January 1, 1998, the
amount of estimated monthly payments for Operating Costs paid by Tenant pursuant
to Paragraph 23(B)(b) of the Lease shall be changed from TEN THOUSAND and 00/100
($10,000.00)  DOLLARS  to  THIRTEEN  THOUSAND  SEVEN  HUNDRED  FIFTY and  00/100
($13,750.00) DOLLARS.

          7. LANDLORD'S WORK - Landlord agrees,  that at Landlord's  expense, it
will do  substantially  all of the  work in the  additional  Seventeen  Thousand
(17,000)  gross rental  square feet (the  "Additional  Space") to be occupied by
Tenant  hereunder in accordance  with Exhibit B, annexed  hereto and made a part
hereof  ("Landlord's  Work").  Except as set forth in Exhibit B, Landlord  shall
have no obligation to perform any other Landlord's Work in the Additional Space,
and Tenant  specifically  agrees that it will accept the Additional Space in its
current "as is" condition.  In the event the cost of Landlord's Work,  inclusive
of all hard and soft  costs,  is less  than ONE  HUNDRED  EIGHTY  FIVE  THOUSAND
($185,000.00) DOLLARS, the amount of differential between Landlord's actual cost
and said  amount will be paid to Tenant by Landlord in the form of a rent credit
to be applied to the Fixed Basic Rent for October  1998 or sixty (60) days after
the substantial completion of Landlord's Work, whichever is later.



<PAGE>


          8. RENT CREDIT FOR CHECK  METER.  In lieu of the check  meters to have
been provided by Landlord  pursuant to Paragraph 22 of the Lease,  prior to this
agreement, the Landlord grants Tenant a rent credit of TEN THOUSAND ($10,000.00)
DOLLARS to be applied to the monthly rent  installment  for Fixed Basic Rent for
the month of October 1998.

          9. ACKNOWLEDGMENT OF PRIOR BUILDOUT CONTRIBUTION.  Tenant acknowledges
receipt  and  payment of  Landlord's  obligation  to  contribute  EIGHT  HUNDRED
THOUSAND   ($800,000.00)  DOLLARS  towards  Tenant's  buildout  as  provided  in
Paragraph 27(b) of the Lease.

          10. SCOPE OF CLEANING  SERVICES.  Anything  contained in Paragraphs 20
and 22 to the contrary  notwithstanding,  the Tenant shall have the right,  upon
written  notice to the  Landlord,  to increase or decrease the scope of cleaning
services to be provided by Landlord,  in which event the cost of same to be paid
by Tenant shall be adjusted accordingly.

          11.  BUILDING STANDARD ELECTRIC SERVICE.

          I.   Paragraph 22(a)(i) of the Lease is hereby deleted in its entirety
               and the following substituted therefor:

          "(a)  Landlord  agrees  to  redistribute   Building   Standard  Office
Electrical Service (as hereinafter  defined) to the Premises consistent with the
requirements  as set forth in this Lease (not  exceeding the present  electrical
capacity at the Premises) upon the following terms and conditions:

               (i) Tenant  shall pay to  Landlord  all of the  electrical  power
consumed  in the  Demised  Premises  and  Building  as  determined  by the  rate
structure then existing for the utility company  supplying the electrical energy
to the Demised  Premises  and the  Building,  inclusive  of common  areas.  Said
payments  shall be due as  Additional  Rent with the next  installment  of Fixed
Basic Rent therefor becoming due."

          II.  Paragraph  22(b) of the Lease is hereby  deleted in its  entirety
               and the following substituted therefor:

          "(b) The "Building Standard Electric Service" shall,  unless otherwise
provided  by  agreement  in  writing  between  the  parties,  be  defined as the
provision  by Landlord of  electrical  current  for usual  office  requirements,
equipment and heating,  ventilating and  air-conditioning  systems,  twenty-four
(24) hours a day,  seven (7) days a week.  In no event shall  Building  Standard
Electric Service include  electrical current for any computer room installation,
data processing  center,  or for any requirements  needing greater than a 15-amp
line. All installments of electrical  fixtures,  appliances and equipment within
the Demised Premises shall be subject to Landlord's prior written approval which
approval shall not be unreasonably  withheld or unduly  delayed.  Nothing herein
shall be  construed  as  conferring  on Landlord  the right or option to cut off
electric  service to the Building,  except in instances  requiring  emergency or
necessary  repairs,  it being intended that electrical  service to the elevators
and Demised Premises shall be available on a twenty-four (24) hours basis.





<PAGE>


          III.   The following provision is hereby added to Paragraph 22 of
                 the Lease:

               (d) At  Tenant's  sole  and  exclusive  cost  and  option,  to be
exercised upon reasonable written notice to the Landlord and the utility company
furnishing   electrical  service  and  energy  to  the  Building  (the  "Utility
Company"),  the Tenant shall arrange to obtain all electric,  energy and utility
service  directly  from the Utility  Company,  and may utilize the then existing
electric feeders, risers and wiring used for such purpose and only to the extent
of Tenant's then authorized  connected  load. In this event,  (i) Landlord shall
not be  obligated  to supply or pay any part of any cost  required  for Tenant's
electric,  energy and utility  service;  (ii) the Tenant shall provide  Landlord
with proof of payment to the Utility Company of its monthly utility bill;  (iii)
the failure by the Tenant to make  payment in full of its monthly  utility  bill
from the Utility  Company  within thirty (30) days of the rendering of such bill
shall constitute a default under this Lease.

          12.  OPTION.  Paragraph 56(a) of the Lease is hereby amended so that
"$1,183,350.00" is substituted for "$948,750.00" in the last line thereof.

          13.  DELETIONS.  The following provisions of the Lease are hereby
deleted and deemed null and void and of no further force and effect:

               (a)  Paragraph 27 (a)
               (b)  Paragraph 47
               (c)  The last sentence of Paragraph 36.
               (d)  Paragraph 57 (b)
               (e)  Paragraph 59

          14. INTERPRETATION.  In the event of any inconsistencies  between this
Amendment  of Lease and the Lease,  this  Amendment of Lease shall govern and be
binding.  All words and terms used in this Amendment of Lease shall be construed
without regard to any presumption or other rule requiring  construction  against
the party  causing  this  instrument  to be  drafted,  since the Tenant has been
afforded an opportunity to submit revisions to the text hereof.

          15.  COMPLETE  AGREEMENT.  This  Agreement,  together with  instrument
modified hereby, constitute the complete agreement and understanding between the
parties  hereto with respect to the matters set forth  herein and  therein,  and
supersede and terminate any and all prior negotiations or understandings between
the parties hereto. No alteration, amendment or modification of any of the terms
and provisions of this Agreement and the  instruments  modified  hereby shall be
valid unless made  pursuant to an  instrument  in writing  signed by each of the
parties hereto. The parties do not intend to confer any benefit hereunder on any
person, firm, corporation or other entity, other than the parties hereto.

          16. RATIFICATION OF LEASE. Except as expressly modified and amended by
the Amendment of Lease, all of the terms, provisions and conditions of the Lease
are hereby ratified and confirmed by Landlord and Tenant.





<PAGE>


          17. BINDING EFFECT. This Amendment of Lease shall inure to the benefit
of  and  be  binding  upon  the  parties  hereto  and  their   respective  legal
representatives, successors and permitted assigns.

          18.  CORPORATE  AGREEMENT.  Each party  represents and warrants to the
other that this Amendment of Lease has been duly  authorized and approved by its
Board of Directors or Members,  as the case may be. The undersigned  officer and
representative  of the corporation and Manager of the Limited  Liability Company
executing  this  Agreement  represent  and warrant  that they have  authority to
execute this Amendment of Lease on behalf of their respective entities.

          IN WITNESS WHEREOF,  Landlord and Tenant have hereunto set their hands
and seals as of the day and year above first written; the parties affixing their
signatures  hereto  warrant the one to the other that they possess the requisite
authority to enter into this transaction and to sign this instrument.


ATTEST:                               LEONIA ASSOCIATES, L.L.C
                                      By: Jeffco Holding Ltd.
                                      a NJ corporation, Manager

                                      By:    /s/
- ------------------------              -----------------------------------
                                         Jeffrey E. Cole, President

                                      COMPUTER OUTSOURCING SERVICES, INC.
                                      a New York Corporation

                                      By:    /s/
- ------------------------              -----------------------------------
                                         Robert Wallach, President

























<PAGE>


                                   EXHIBIT  A
                                   Page 1 of 2


                                 (D R A W I N G)




















































<PAGE>


                                EXHIBIT  A
                                Page 2 of 2


                              (D R A W I N G)




















































<PAGE>


                               EXHIBIT B
                            Landlord's Work
                              Page 1 of 3



Landlord shall, at Landlord's sole cost and expense:

          1.   Build space as per attached plan.

          2.   Landlord  shall replace the  components of the existing VAV boxes
               located in the Additional  Space with new  components  similar to
               those currently existing in the Building.

          3. Carpet and paint space to match existing installation.

          4.   Replace damaged ceiling tiles.

          5.   Re-arrange  lighting  as  per  mutually  agreeable   construction
               drawings.

          6.   Add  necessary  electrical  outlets as per a  mutually  agreeable
               construction drawings.

          7. Art work in lobby subject to Tenant's approval.
































<PAGE>


                                 EXHIBIT  B
                                 Page 2 of 3


                               (D R A W I N G)




















































<PAGE>


                                   EXHIBIT  B
                                   Page 3 of 3



                                 (D R A W I N G)

















                      PAYROLL SERVICE CONVERSION AGREEMENT

          PAYROLL  SERVICE  CONVERSION  AGREEMENT  dated as of  11/5/98  between
       COMPUTER OUTSOURCING SERVICES, INC., whose principal place of business is
       located at 360 W 31ST, New York, New York 10001 (the "Seller"),  and ADP,
       INC., whose principal offices are located at One ADP Boulevard, Roseland,
       New Jersy 07068, with a branch office at 99 Jefferson Road.
       Parsippany, New Jersy 07054 ("ADP").

         In  consideration  of the Seller's  desire to sell, and ADP's desire to
       purchase,  the  exclusive  right to convert the entire  payroll  services
       client base of the Seller (the "Client Base"),  as described on Exhibit A
       which is a part of this Agreement,  to ADP's payroll service,  the Seller
       and ADP agree as follows:

         1.  SALE AND PURCHASE OF THE SELLER'S CLIENT BASE.

         (a) The seller hereby sells, assigns and transfers to ADP the exclusive
       right to convert the Client base to ADP's payroll  services.  Each client
       who agrees to convert tp ADP's payroll services by signing ADP's standard
       form of Price Quotation prior to December 31, 1998 (the "Final Conversion
       Date") is referred to in this Agreement as a "Converted Client".

         (b) The purchase price for this exclusive right shall be paid by ADP to
       the Seller as follows:

             (i) upon the  execution  and  delivery  of this  Agreement  by each
       party, an amount equal to $25,000 (the "Down Payment");

             (ii) Within fifteen  business days February 1 1999, an amount equal
       to (x) 100% of the annualized  aggregate  amount of recurring  payroll or
       payroll-related  processing  fees  and  charges  invoiced  by  ADP to the
       Converted  Clients  for the month of  January  1999,  for  those  payroll
       services  that are the  same as  those  provided  by the  Seller  to such
       Converted  Clients,  minus (y) the Down  Payment  (provided  that if Down
       Payment  exceeds the actual  amount  calculated  under clause (x) of this
       Paragraph  1(b)(ii),  the Seller shall  reimburse  ADP the amount of such
       excess within 10 days); and

             (iii) In the event any  converted  Client  shall  begin  processing
       after  the  month of  January,  1999 but  within  6 months  of the  final
       Conversion  Date,  ADP shall within 15 days after the  completion  of the
       first full month of processing  for such Client pay the Seller in respect
       of Client an amount  calculated in  accordance  with  Paragraph  1(b)(ii)
       above.


       For purposes of clarity, the annualized aggregate amount will not include
       (i)  fees  derived  from  set-up,   training,   shipping,   delivery  and
       installation,   custom   programming   sale  or  rental   of   equipment,
       maintenance,  or the provision of checks, forms, or other supplies,  (ii)
       fees for official bank checks, W-2 forms, or tax reports, (iii) state and
       local taxes,  special  one-time report fees and refundable  deposits,  or
       (iv)  thrid  party  pass-through   charges.  For  purposes  of  Paragraph
       1(b)(ii),  the Seller  understands  that the processing  fees and charges
       invoiced  by ADP to the  Clients  will be  equal to the  lesser  of ADP's
       standard rates for such services (as previoulsy  disclosed to the Seller)
       and the processing fees and charges reflected on Exhibit A.


         2.   CONVERSION OF THE CLIENT BASE.

         (a) ADP shall commence, at its own expense,  converting the Client Base
       from the Seller's payroll services to ADP's payroll services.  Only those
       clients  included in the Client Base that elect to convert to ADP will be
       so converted.

         (b) From the date of this Agreement  through the Final  Conversion Date
       the Seller shall take all actions reasonably requested by ADP to maximize
       the number of clients that elect to convert to ADP. The Seller shall,  at
       its own expense,  cooperate  with and assist ADP in converting the Client
       Base to ADP, which shall include (i) accompanying ADP personnel on visits
       to each client in order to facilitate the contemplated conversion of such
       client to ADP's payroll services,  and (ii) transferring to ADP all files
       (including  billing and pricing  information) for each client that elects
       to convert to ADP.

         (c) From the date of this Agreement  through the final  Conversion Date
       (or such earlier date on which a given  client is  coverted),  the Seller
       shall   continue   to  perform   all  of  its   payroll   services   (and
       payroll-related tax services,  if any ) for each client in a reliable and
       dependable  manner in the same  fashion  as such  payroll  services  (and
       payroll  related tax services,  if any) are being performed by the Seller
       on the date hereof.  Thereafter,  neither the Seller nor any entity which
       is affiliated  with the Seller may provide such clients with such payroll
       services.


         3.   REPRESENTATIONS AND WARRANTIES OF THE SELLER.

         The Seller and each of the individuals  executing this Agreement on his
       or her behalf  with  respect to this  Paragraph 3 hereby  represents  and
       warrants to ADP that:  (i)  Schedule A sets forth a complete  list of all
       clients in the Client Base;  (ii) for each client in the Client Base, the
       Seller is the payroll services provider to the client;  (iii) the company
       name and  identifying  number,  special  reports and delivery  locations,
       frequency of payroll (and related tax  services,if  any)  processings and
       the actual price per cycle (or if the actual price is not available,  the
       Seller's  reasonable  estimate  of the price per cycle)  for each  client
       included  in the  Client  Base,  are set forth on Exhibit A; and that all
       information  set forth on Exhibit A is true,  accurate and complete as of
       the date of this  Agreement;  (iv) none of the  clients  has  canceled or
       terminated,  or made any threat to the Seller to cancel or terminate, its
       payroll   services   (and/or  related  payroll  tax  services,   if  any)
       relationship  with the Seller;  (v) this Agreement is a binding agreement
       of the  Seller;  (vi)  to the  knowledge  of the  Seller,  Seller  is not
       prohibited  by any law or regulation  from entering into this  Agreement;
       and (vii) the Seller has not used a boker or any other representative who
       would be  entitled  to a  broker's  commission,  finder's  fee or similar
       compensation in connection with this Agreement.

         4.   NO ASSUMPTION OF OBLIGATIONS AND LIABILITIES.

         The Seller agrees that ADP is only  purchasing the right to convert the
       Client Base from the Seller's  payroll  service (and payroll  related tax
       services,  if any) to ADP's  payroll  services  pursuant to the terms and
       conditions  of this  Agreement.  ADP is not assuming any  obligations  or
       liabilies whatsover of the Seller (including, without limitation, (i) the
       hiring of any of the of the Seller's employees,  (ii) any liabilities for
       tax filings,  if any,  with respect to periods prior to the date a client
       converts  to ADP or (iii) any other  obligation  under any  agreement  or
       commitment  of the  Seller  with  any  of its  past,  present  or  future
       clients),  and  the  Seller  agrees  to  indemnify  ADP  against  al such
       obligations and liabilities.

         5.   CONFIDENTIALITY; NON-COMPETITION

         (a) The Seller  agrees  that  Exhibit A and all  information  contained
       therein,  and all client lists and other client  information  relative to
       the  Client  Base,  if any , are  confidential  and  that it will use all
       reasonable precautions to keep such information  confidential and secret,
       including without  limitation,  restricting access to such information to
       those  employees  of the Seller who have a need to know such  information
       (the  "Permitted  Persons").  The  Seller  agrees  that it  will  use all
       reasonable  efforts (which reasonable  efforts shall include,  but not be
       limited to, taking the same  precautions  the Seller takes to protect its
       own confidential  and/or proprietary  information) to prohibit any of the
       Permitted  persons  from  divulging,  using  or  publishing  any of  such
       information  to  any  person  or  entity  whatsover,   except  in  strict
       accordance  with the terms of this Agreement.  If the Seller,  any of the
       Permitted  Persons,  or any of  the  Seller's  other  present  or  former
       employees,  agents or  representatives  shall attempt to divulge,  use or
       publish any of such  information in any manner,  ADP shall have the right
       in  addition  to such other  remedies  which may be  available  to it, to
       injunctive relief enjoining such acts or attempts, it being hereby agreed
       and acknowledged that legal remedies are inadequate.

         (b) (i) Except to the limited  extent  provided for in  Paragraph  2(c)
       above or as  otherwise  agreed in  writing  between  the  Seller and ADP,
       between the date hereof and the date which is 2 1/2 years after the Final
       Conversion Date (the "Non-Competition Period"), the Seller agrees that it
       shall  not,directly or indirectly,  (A) provide payroll services (and /or
       related  payroll tax  service) to any thrid  person or entity  whatsoever
       (whether  or not  affiliated  with the  Seller),  or (B)  provide,  sell,
       license, or otherwise transfer any software, systems or documentation on,
       through,  or by which any payroll  services (and /or related  payroll tax
       services)  can be  performed,  to any third  person  or entity  whatsover
       (whether or not affiliated with the Seller).

              (ii) During the Non-Competition  period, the Seller not solicit or
       refer any of the Client Base or any clients of the Seller  whatsoever  to
       any  other  vender  of  payroll   sevices  (and/or  related  payroll  tax
       services),  and/or of any software, systems or documentation on, through,
       or by which such payroll  services  (and/or related payroll tax services)
       could  be  performed,   or  otherwise  intentionally  interfere  with  or
       interrupt ADP's payroll services relationships with the Converted Clients
       or any other of its clients.

         (c) Each of the individuals  executing yhis Agreement on his or her own
       behalf hereby agrees to be bound  individually  to the same extent as the
       Seller by the provisions of this paragraph 5.


         6.   MISCELLANEOUS.

         (a) This Agreement  together with Exhibit A attached  hereto,  contains
       the full  understanding of the Seller and ADP with respect to its subject
       matter and supersedes all existing agreements and all other oral, written
       or other communications  between them concerning its subject matter. This
       Agreement  may not be modified  in any way except by a writing  signed by
       duly authorized representatives of ADP and the Seller. This Agreement may
       not be  assigned  in whole or in part by the  Seller  without  the  prior
       witten consent of ADP.

         (b) All notices  shall be in writing and shall be mailed by frist class
       mail or personally delivered to the parties at the addresses set forth on
       the first page of this  Agreement or to any other  address  designated by
       either  party in writing  to the other  after the date  hereof,  and such
       notices  shall be effective  three days after  mailed or when  personally
       delivered.  Any notice to ADP shall include a copy to ADP,  Inc., One ADP
       Boulevard, Roseland, New Jersey 07068, Attention: General Counsel.

         (c) If any provision of this Agreement  (including,  without limitation
       any  provisions  of  Paragraph  5) shall  be  deemed  unenforceable,  the
       enforceability  of the  remaining  provisions  shall  not  in any  way be
       affected  or  impaired  thereby and the  provision  in question  shall be
       enforced to the fullest extent permitted by law.

         (d) The  termination  or  expiration  of this  Agreement for any reason
       shall in no way  impair the right or  obligations  of the  parties  under
       Paragraphs 4 and 5.


         IN WITNESS WHEREOF, the Seller and ADP have caused this Agreement to be
       executed as of the date first written above.

                                            ADP,INC.

                                            By:         /s/
                                                ----------------------
                                                Tim Maloney
                                                Regional Controller


                                            COMPUTER OUTSOURCING SERVICES
                                            INC.

                                            By:        /s/

                                            Name: John C. Platt

                                            Title: Vice President


       Accepted and Agreed as to Paragraphs 3 and 5 only:

                /s/
       -------------------------
       John C. Platt

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



       Accecpted and Agreed as to Paragraph 5 only:

               /s/
       -------------------------
       John C. Platt

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




                           EXHIBIT 21

  List of Subsidiaries of Computer Outsourcing Services, Inc.
                     As of October 31, 1998

MICR Corporate Services, a New York corporation.

MCC Key Services, Inc., a New Jersey corporation

The following  four  companies,  comprising the Payroll  Division,  were sold on
December 19, 1997.

     Daton Pay USA, Inc. (formerly Daton Data Processing Services, Inc.), a
     California corporation.

     NEDS, Inc. (formerly New England Data Services, Inc.), a New York
     corporation.

     Pay USA of New Jersey,  Inc.(formerly Delta Acquisition,  Inc.), a New York
     corporation.

     Key-ACA, Inc., a Delaware corporation.







INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation by reference in the  Registration  Statement of
Computer Outsourcing Services,  Inc., on Form S-8 of our report dated January 9,
1998  (January 26, 1998 as to note 6a in the financial  statements  for the year
ended  October  31,  1997)  appearing  in the Annual  Report on Form 10-K of the
Registrant for the year ended October 31, 1998.

/s/ DELOITTE & TOUCHE, LLP
- -----------------------------
DELOITTE & TOUCHE, LLP

New York, New York
January 25, 1999








                       INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation by reference in the  Registration  Statement on
Form S-8 of our report dated  January 11, 1998 with respect to the  consolidated
financial  statements of Computer  Outsourcing  Services,  Inc., included in the
Annual Report on Form 10-KSB for the year ended October 31, 1998.

/s/ ERNST & YOUNG, LLP
- -------------------------
ERNST & YOUNG, LLP

New York, New York
January 25, 1999


<TABLE> <S> <C>


<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
FINANCIAL STATEMENTS INCLUDED IN THE COMPANY'S ANNUAL REPORT ON FORM 10KSB FOR
THE PERIOD ENDED OCTOBER 31, 1998, AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH REPORT.
</LEGEND>
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   12-MOS                   12-MOS
<FISCAL-YEAR-END>                          OCT-31-1998             OCT-31-1997
<PERIOD-END>                               OCT-31-1998             OCT-31-1997<F1>
<CASH>                                       9,403,006                 972,459
<SECURITIES>                                 3,218,170                       0
<RECEIVABLES>                                4,668,776               4,102,207
<ALLOWANCES>                                   216,659                 111,577
<INVENTORY>                                          0                       0
<CURRENT-ASSETS>                            19,085,748              12,365,891
<PP&E>                                       7,288,506               5,976,646
<DEPRECIATION>                               4,779,631               4,161,416
<TOTAL-ASSETS>                              26,948,536              19,143,141
<CURRENT-LIABILITIES>                        6,327,067               5,578,467
<BONDS>                                        271,787<F2>           2,592,571
                                0                       0
                                          0                       0
<COMMON>                                        42,857                  38,261
<OTHER-SE>                                  17,550,496              12,500,802
<TOTAL-LIABILITY-AND-EQUITY>                26,948,536              19,143,141
<SALES>                                              0                       0
<TOTAL-REVENUES>                            30,403,381              24,395,644
<CGS>                                                0                       0
<TOTAL-COSTS>                               19,828,954              17,071,706
<OTHER-EXPENSES>                             9,585,355<F3>           5,889,525
<LOSS-PROVISION>                               115,429                 368,235
<INTEREST-EXPENSE>                             108,402                 318,560
<INCOME-PRETAX>                              1,536,571               1,228,083
<INCOME-TAX>                                   457,621                 539,700
<INCOME-CONTINUING>                          1,078,950                 688,383
<DISCONTINUED>                                (76,464)               (127,054)
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                 2,698,646<F4>             561,329
<EPS-PRIMARY>                                     0.67                    0.14
<EPS-DILUTED>                                     0.61                    0.14
<FN>
<F1>1997 Amounts include reclasses to conform to the 1998 presentation.  New FDS
information is accordingly provided herein.
<F2>Current portion equals $260,277 in 1998 and 2,320,580 in 1997.
<F3>Inlcudes a one-time sublease loss in 1998 of $2,236,583.
<F4>Includes after-tax gain in 1998 on sale of discontinued operation of $1,696,160.
</FN>
        



</TABLE>


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