GSE SYSTEMS INC
10-Q, 1998-05-15
PREPACKAGED SOFTWARE
Previous: PHYSICIANS RESOURCE GROUP INC, 10-Q, 1998-05-15
Next: MEDICAL ASSURANCE INC, 10-Q, 1998-05-15







                       SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549

                                  FORM 10-Q

[X]Quarterly Report Pursuant to Section 13 or 15(d) of the Securities 
   Exchange Act of 1934 for the Quarterly Period Ended March 31, 1998.

                                     or

[ ]Transition Report Pursuant to Section 13 or 15(d) of the Securities 
   Exchange Act of 1934 for the Transition Period from _______ to ________ .
                                                      

Commission File Number:       0-26494            
                              -------

                             GSE SYSTEMS, INC.
           (Exact name of registrant as specified in its charter)

Delaware                                 52-1868008
(State or other jurisdiction of          (I.R.S. Employer Identification No.)
 incorporation or organization)

8930 Stanford Boulevard, Columbia, Maryland, 21045
(Address of principal executive office and zip code)

Registrant's telephone number,
including area code:                     (410) 312-3700


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 during the preceding 12 months (or for such shorter period that the 
Registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.

                               Yes   X   No      
                                   -----

As of  May 7, 1998, there were 5,065,688 shares of the Registrant's common 
stock (par value $ .01 per share) outstanding.


                             GSE SYSTEMS, INC.

                       QUARTERLY REPORT ON FORM 10-Q

                                  INDEX


                                                                       PAGE

PART I.      FINANCIAL INFORMATION                                       3

Item 1.      Financial Statements:

             Consolidated Balance Sheets as of March 31, 1998 
             (Unaudited) and December 31, 1997                           3

             Unaudited Consolidated Statements of Operations 
             for the Three Months Ended March 31, 1998 and 1997          4

             Unaudited Consolidated Statements of Cash Flows 
             for the Three Months Ended March 31, 1998 and 1997          5

             Notes to Condensed Consolidated Financial Statements        6

Item 2.      Management's Discussion and Analysis of Results 
             of Operations and Financial Condition                       9


PART II.     OTHER INFORMATION                                          12

Item 1.      Legal Proceedings                                          12

Item 2.      Changes in Securities                                      12

Item 3.      Defaults Upon Senior Securities                            12

Item 4.      Submission of Matters to a Vote of Security Holders        12

Item 5.      Other Information                                          13

Item 6.      Exhibits and Reports on Form 8-K                           19

SIGNATURES                                                              20


PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

                      GSE SYSTEMS, INC. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                      (in thousands, except share data)

                                   ASSETS
<TABLE>
<CAPTION>
                                                March 31,      December 31, 
                                                  1998             1997
                                                  ----             ----     
                                               (unaudited)

<S>                                               <C>                <C>
Current assets:
    Cash and cash equivalents                  $    754          $    334
    Contract receivables                         22,944            24,371
    Inventories                                   2,898             2,700
    Prepaid expenses and other current assets     2,161             1,739
    Deferred income taxes                         2,570             2,570
                                                 ------            ------
      Total current assets                       31,327            31,714 
Property and equipment, net                       3,290             3,864
Investment in joint venture                         188               252
Software development costs, net                   7,638             7,526
Goodwill and other intangible assets, net         2,888             2,974
Deferred income taxes                             1,730             1,730
Other assets                                        322               302 
                                                 ------            ------  
      Total assets                             $ 47,383          $ 48,362 

                 LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:                           
   Lines of credit                             $  8,939          $  9,032
   Accounts payable                               7,755             7,919
   Accrued expenses                               4,686             4,304 
   Obligations under capital lease                   67               208
   Accrued severance costs                           60               148
   Billings in excess of revenue earned           7,223             6,719 
   Accrued contract reserves                        155               287
   Accrued warranty reserves                        675               625
   Other current liabilities                        211               513 
   Income taxes payable                             305               313 
                                                 ------            ------     
     Total current liabilities                   30,076            30,068

Notes payable to related parties                    181               185
Obligations under capital lease                     183               234
Accrued contract and warranty reserves              649               674
Other liabilities                                 1,270             1,276 
                                                 ------            ------ 
     Total liabilities                           32,359            32,438 
                                                 ------            ------

Stockholders' equity:              
   Common stock $.01 par value, 8,000,000 
    shares authorized, 5,065,688 shares 
    issued and outstanding                          50                50 
   Additional paid-in capital                   21,378            21,378 
   Retained earnings (deficit) - at formation   (5,112)           (5,112)     
   Retained earnings (deficit) - since formation  (965)             (239)    
   Cumulative translation adjustment              (327)             (153)  
                                                ------            ------
     Total stockholders' equity                 15,024            15,924 
                                                ------            ------
     Total liabilities & stockholders' equity $ 47,383          $ 48,362 
                                                ======            ======
</TABLE>
            The accompanying notes are an integral part of these 
                     consolidated financial statements


                     GSE SYSTEMS, INC. AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF OPERATIONS
              (in thousands, except share and per share data)
                               (Unaudited)

<TABLE>
<CAPTION>
                                            Three months       Three months
                                               ended              ended
                                              March 31,          March 31,
                                                1998               1997
                                                ----               ----
<S>                                             <C>                <C> 
Contract revenue                              $  17,454          $  19,327
Cost of revenue                                  12,243             13,763
                                                 ------             ------

     Gross profit                                 5,211              5,564

Operating expenses:                    
   Selling, general and administrative            5,327              6,249 
   Depreciation and amortization                    561                568
   Employee severance and termination costs           -              1,349
                                                 ------             ------   
Total operating expenses                          5,888              8,166
                                                 ------             ------

     Operating income (loss)                       (677)            (2,602)

Interest expense                                    165                187
Other expense (income)                             (428)               210
                                                 ------             ------ 

     Income (loss) before income taxes             (414)            (2,999) 
                                                 ------             ------

Provision for (benefit from) income taxes            40             (1,010)
                                                 ------             ------

     Net (loss)                                $   (454)          $ (1,989)
                                                 ======             ======

Basic and diluted (loss) per common share      $   (.09)          $  (0.39)
                                                 ======             ====== 

Weighted average common shares outstanding    5,065,688          5,065,688

</TABLE>

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


                   GSE SYSTEMS, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (in thousands)
                            (Unaudited)

<TABLE>
<CAPTION>

                                           Three months        Three months 
                                              ended               ended
                                          March 31, 1998      March 31, 1997
                                          --------------      --------------
<S>                                       <C>                 <C>

Cash Flows From Operating Activities:
Net (loss)                                $        (454)      $      (1,989)
Adjustments made to reconcile net income 
(loss) to net cash (used in) provided 
by operating activities:
   Depreciation and amortization                  1,170                 712
   Accrued severance                                 --               1,349
   Deferred income taxes                             --                (390)
   Changes in assets and liabilities:
     Contract receivables                         1,671               1,520
     Inventories                                   (138)                438
     Prepaid expenses and other current assets     (398)               (307)
     Other assets                                   123                  83
     Accounts payable and accrued expenses         (984)             (2,050)
     Billings in excess of revenue earned         1,233              (1,371)
     Accrued contract and warranty reserves        (166)               (328)
     Other current liabilities                     (622)               (584)
     Income taxes payable                           (14)               (532)
     Other liabilities                               --                  (1)
                                                 ------              ------
Net cash (used in) operating activities           1,421              (3,450)
                                                 ------              ------

Cash Flows From Investing Activities:
   Capital expenditures                             (25)               (340)
   Capitalization of software development costs    (722)               (993)
                                                 ------              ------
Net cash (used in) investing activities            (747)             (1,333)
                                                 ------              ------

Cash Flows From Financing Activities:
   Increase in lines of credit with bank            (93)              4,056
   Repayments under capital lease obligations      (188)               (285)
   Principal payments under term-note                 4                 (23)
   Decrease in borrowings from related parties       (4)                 (4)
                                                 ------              ------
Net cash (used in) provided by financing activities(281)              3,744
Effect of exchange rate changes on cash              17                (204)
                                                 ------              ------
Net decrease in cash and cash equivalents           410              (1,243)
Cash and cash equivalents at beginning of period    344               2,450
                                                 ------              ------
Cash and cash equivalents at end of period     $    754          $    1,207
                                                 ======              ======

</TABLE>
               The accompanying notes are in integral part of these 
                   condensed consolidated financial statements.


                     GSE SYSTEMS, INC. AND SUBSIDIARIES
            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               March 31, 1998
                                 (Unaudited)


1. Basis of Presentation
   ---------------------

The condensed consolidated financial statements included herein have been 
prepared by the Company without independent audit. In the opinion of the 
Company's management, all adjustments and reclassifications of a normal and 
recurring nature necessary to present fairly the financial position, results 
of operations and cash flows for the periods presented have been made. 
Certain information and footnote disclosures normally included in financial 
statements prepared in accordance with generally accepted accounting 
principles have been condensed or omitted. It is suggested that these 
condensed consolidated financial statements be read in conjunction with the 
consolidated financial statements and notes thereto included in the Company's
Annual Report on Form 10-K for the period ended December 31, 1997 filed 
with Securities and Exchange Commission on March 31, 1998. The results of 
operations for the period ended March 31, 1998 are not necessarily indicative
of what the operating results for the full year will be.

2. Subsequent Event - Disposal of Assets
   -------------------------------------

On May 1, 1998, the Company completed the sale of substantially all of the 
assets of its wholly owned subsidiary, GSE Erudite Software, Inc. 
("Erudite"), to Keane, Inc. ("Keane"), pursuant to an Asset Purchase 
Agreement, dated as of April 30, 1998, by and among the Company, Erudite and 
Keane.

The aggregate purchase price for the Erudite assets was approximately $9.86 
million (consisting of $8.86 million in cash and $1.0 million in the form of 
an unsecured promissory note due on April 30, 1999, subject to certain 
adjustments).  In connection with the transaction, Keane purchased certain 
assets of approximately $4.4 million and assumed certain operating 
liabilities of Erudite totaling approximately $2.2 million.  The Company 
anticipates recognizing a gain on this transaction in excess of $5.0 million.
In connection with the sale of these assets, the Company has written off 
approximately $800,000 in capitalized software development costs, since all 
operations that would support the recoverability of these costs have been 
sold.  The write off of these costs is reflected in the calculation of the 
expected gain on the sale.

The purchase price is subject to post-closing adjustment based upon a balance
sheet as of closing (the "Closing Balance Sheet"). If the Closing Balance 
Sheet indicates that the "Net Asset Value" (defined in the Asset Purchase 
Agreement), which is an amount equal to  (a) the assets purchased by Keane 
minus (b) the assumed liabilities, is greater than, or less than $2.2 
million, the purchase price will be increased or decreased by that positive 
or negative difference (the "Closing Net Book Value Adjustment), respectively. 
With the proceeds from the sale of the Erudite assets, the Company reduced its 
outstanding bank debt by approximately $3.8 million, and will use the remainder
of the proceeds to pay for transaction expenses and for general corporate 
purposes.

The Company acquired Erudite on May 22, 1996.  This acquisition, which was 
accounted for as a pooling of interests, was made to facilitate the Company's
efforts to enter the client/server IT solutions market.  As previously 
disclosed, as a result of the Company's decision to re-focus its strategy on 
its core businesses, the Company decided to divest itself of Erudite.

3. Basic and Diluted Loss Per Common Share
   ---------------------------------------

Effective December 31, 1997, the Company adopted Statement of Financial 
Accounting Standards No. 128, "Earnings Per Share," which requires the 
presentation of basic earnings per share and diluted earnings per share. 
Basic earnings per share is based on the weighted average number of 
outstanding common shares for the period. Diluted earnings per share adjusts 
the weighted average for the potential dilution that could occur if stock 
options, warrants or other convertible securities were exercised or converted
into common stock.  Diluted earnings per share is the same as basic earnings 
per share for the three months ended March 31, 1998 and 1997 because the 
effects of such items were anti-dilutive.  The earnings per share 
computations have been restated for all periods presented to conform to FAS 
128.

4. Inventories
   -----------

Inventories are stated at the lower of cost, as determined by the average 
cost method, or market. Obsolete or unsaleable inventory is reflected at its 
estimated net realizable value.

Inventories, net, consist of the following at:

<TABLE>
<CAPTION>

                                        March 31,        December 31,
                                          1998              1997     
                                          ----              ----
<S>                                       <C>               <C>
                                             (in thousands) 

Raw materials                            $1,784            $1,610
Service parts                             1,114             1,090
                                         ------            ------
     Total                               $2,898            $2,700
                                         ======            ======
</TABLE>

5. Software Development Costs
   --------------------------

Certain computer software development costs are capitalized in the 
accompanying consolidated balance sheets. Capitalization of computer software
development costs begins upon the establishment of technological feasibility.
Capitalization ceases and amortization of capitalized costs begins when the 
software product is commercially available for general release to customers. 
Amortization of capitalized computer software development costs is included 
in cost of revenues and is provided at the greater of the amount computed 
using (a) the ratio of current gross revenues for a product to the total of 
current and anticipated future gross revenues or (b) the straight-line method
over the remaining estimated economic life of the product, not to exceed five
years. Software development costs capitalized were $700,000 and $1.0 million 
for the three months ended March 31, 1998 and 1997. Total amortization 
expense was $609,000 and $144,000 for the three months ended March 31, 1998 
and 1997.

6. Financing Arrangements
   ----------------------

The Company maintained, through its subsidiaries, two lines of credit with 
its bank that provided for borrowings up to $14.0 million to support foreign 
letters of credit, margin requirements on foreign exchange contracts and 
working capital needs, which were due to expire June 30, 1998.  At March 31, 
1998, the Company had approximately $8.9 million of borrowings under the 
lines of credit with its bank.  Concurrent with the sale of the Erudite 
assets described in Note 2, the line of credit for Process Solutions was 
reduced from $7.0 million to $3.0 million, reducing the two lines of credit 
to $10.0 million with the same maturity date of June 30, 1998.  The Company 
reduced its bank debt by $3.8 million after the Erudite closing.  Letters of 
credit issued from its bank amounted to approximately $850,000 at March 31, 
1998.
 
As previously disclosed, the aforementioned lines of credit contain certain 
restrictive covenants.  The Company was in violation of the cash flow 
coverage ratio as of March 31, 1998.  As of March 6, 1998, the bank has 
waived such covenant violations at March 31, 1998.  Should a violation of any
loan covenant occur at any future measurement date, the bank would have the 
right to declare an event of default, and the loans would be payable on demand.

With respect to the potential liquidity issues related to the June 30, 1998 
maturity date on the lines of credit, certain of the Company's principal 
stockholders, ManTech International Corporation ("ManTech") and GP Strategies
Corporation ("GP Strategies"), have agreed to provide working capital support
to the Company through March 31, 1999, in the form of credit enhancements or 
by taking actions that would result in additional liquidity to the Company.

In consideration for the guaranties, the Company has agreed to grant both of 
ManTech and GP Strategies warrants to purchase shares of the Company's common
stock. The number of shares of common stock and other provisions for such 
warrants have not been finalized as of the date of this report. When the 
terms of the warrants become finalized, including the number of shares of 
common stock into which the warrants will be exercisable and the related 
exercise price, the Company will recognize the fair value of such warrants in
the consolidated financial statements.

7. Contract Receivables
   --------------------

The components of contract receivables are as follows:

<TABLE>
<CAPTION>

                                         March 31,          December 31,
                                           1998                 1997    
                                           ----                 ----
<S>                                        <C>                  <C>
                                                 (in thousands) 

Billed receivables                       $ 16,403            $ 16,994
Recoverable costs and accrued profit 
not billed                                  7,321               8,398
Allowance for doubtful accounts              (780)             (1,021)
                                           ------              ------
      Total contract receivables         $ 22,944            $ 24,371
                                           ======              ======
</TABLE>

Recoverable costs and accrued profit not billed represent costs incurred and 
profit accrued on contracts that will become billable upon future milestones 
or completion of contracts.

Revisions in estimated contract costs at completion are reflected in the 
period during which facts and circumstances necessitating such a change first
become known. Revenue under long-term, fixed-price contracts generally is 
accounted for on the percentage-of-completion method, based on contract costs 
incurred to date and estimated costs to complete.  The effect of changes in 
estimates of contract profits was to increase gross profit by $139,523 and 
$237,000 during the three months ended March 31, 1998.

8. Income Taxes
   ------------

The Company's effective tax rate is based on the best current estimate of its
expected annual effective tax rate.  The difference between the statutory 
U.S. tax rate and the Company's effective tax rate for the three months ended
March 31, 1998 and 1997 is primarily the result of a valuation allowance 
against all of the net operating losses generated during the three months 
ended March 31, 1998, the effects of foreign operations at different tax 
rates and state income taxes.  For the three months ended March 31, 1997, the 
Company recorded an income tax benefit on the pre-tax losses incurred by the 
Company's domestic operations.

9. Comprehensive Income
   --------------------

Statement of Financial Accounting Standards No. 130, "Reporting Comprehensive
Income" is effective for the three months ended March 31, 1998.  SFAS No. 130
establishes standards for reporting comprehensive income on an annual basis 
in a full set of general purpose financial statements either in the statement
of operations or in a separate statement.  For the three months ended 
March 31, 1998 and 1997, the Company had a comprehensive loss of $788,000 and
$2,279,000, respectively.  The difference between the comprehensive loss and 
the net loss as reported in the statements of operations related to foreign 
currency translation adjustments.

10. Recent Pronouncements
    ---------------------

The Financial Accounting Standards Board has issued Statement of Financial 
Accounting Standard No. 131.  "Disclosures about Segments of an Enterprise 
and Related Information."  SFAS No. 131 establishes standards for reporting 
information about operating segments, including related disclosures, and 
products, services, geographic areas and major customers and is effective for
the year ending December 31, 1998.


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

General Business Environment
- ----------------------------

GSE designs, develops and delivers business solutions by applying 
high-technology-related process control and high fidelity simulation systems 
and services into applications for worldwide industries including energy and 
process manufacturing. The Company's solutions and services assist customers 
in improving quality, safety and throughput; reducing operating expenses; 
addressing environmental issues; and enhancing overall productivity.

As previously disclosed, the Company is finalizing the senior management 
changes, and has set a course to reduce costs and to return the Company's 
focus to its core businesses of controls and simulation.  Additionally, the 
Company has completed the sale of Erudite to Keane.

The results to date of the efforts to re-focus and reduce costs are evidenced by
the improvement in operating results from the first quarter of 1997 to the 
first quarter of 1998, reflected in the operating losses of $677,000 versus 
$2.6 million, respectively.  The operating results for the first quarter of 
1998 were a substantial improvement over each quarter in 1997.

On May 1, 1998, the Company completed the sale of substantially all of the 
assets of Erudite to Keane, pursuant to an Asset Purchase Agreement, dated as
of April 30, 1998, by and among the Company, Erudite and Keane. The Erudite 
sale is part of the Company's continuing plan and effort to refocus and 
reduce costs.  As a result of the Erudite sale, the Company was able to 
reduce its debt by approximately $3.8 million, while improving its cash 
position by approximately $4.1 million.  (Refer to Liquidity and Capital 
Resources, Item 5 of Part II, Other Information, Acquisition and Disposition 
of Assets, below, and Note 2, Subsequent Events - Disposal of Assets - "Notes
to the Condensed Consolidated Financial Statements" for a further discussion 
of the sale.

The Company believes these actions will result in an ongoing, viable 
enterprise more closely focused on its core businesses.

Results of Operations
- ---------------------

The following table sets forth the results of operations for the periods 
presented expressed as a percentage of revenues.

<TABLE>
<CAPTION>

                                  Three months ended      Three months ended
                                    March 31, 1998          March 31, 1997
                                    --------------          --------------
<S>                                 <C>                     <C> 
Contract revenue                   $17,454     100.0%       $19,327      100.0%
Cost of revenue                     12,243      70.2         13,763       71.2
                                    ------     -----         ------      -----

      Gross profit                   5,211      29.9          5,564       28.8

Operating expenses:
   Selling, general and 
     administrative                  5,327      30.6            249       32.3
   Depreciation and amortization       561       3.2            568        3.0
   Employee severance and termination 
     costs                              --       0.0          1,349        7.0
                                    ------     -----         ------      -----
   Total operating expenses          5,888      33.8          8,166       42.3
                                    ------     -----         ------      -----

      Operating income (loss)         (676)     (3.9)        (2,602)     (13.5)

Interest expense                       165       1.0            187        1.0
Other expense (income)                (428)     (2.5)           210        1.1
                                    ------     -----         ------      -----

      Income (loss) before income 
        taxes                         (414)     (2.4)        (2,999)     (15.5)

Provision for income taxes              40      (0.3)        (1,010)      (5.2)
                                    ------     -----         ------      -----

      Net income                   $  (454)     (2.6)%   $   (1,989)    (10.3)%
                                    ======     =====         ======      =====

</TABLE>



Revenues.  Revenues for the three months ended March 31, 1998 amounted to 
$17.5 million, as compared with revenues of $19.3 million in the three months
ended March 31, 1997, respectively.  This decrease was mainly due to 
temporary delays in customer orders.

Gross Profit.  Gross profit decreased to $5.2 million in the three months 
ended March 31, 1998 from $5.6 million in the corresponding period of 1997. 
The decrease in the gross profit amount is primarily attributable to lower 
revenues.

Selling, General and Administrative Expenses.  Selling, general and 
administrative expenses decreased to $5.3 million, or 30.6% of revenues, 
during the three months ended March 31, 1998, from $6.2 million, or 32.3% of 
revenues, during the corresponding period of 1997, due to the Company's 
outgoing efforts to reduce costs.

Total research and product development expenditures were $1.1 million and 
$1.4 million in the three months ended March 31, 1998 and 1997, respectively.
Capitalized software development costs totaled $0.7 and $1.0 million during 
the quarters ended March 31, 1998 and 1997, respectively. Net research and 
development costs expensed and included within selling, general and 
administrative expenses were $225,000 and $360,000 during the quarters ended 
March 31, 1998 and 1997, respectively.  The Company continued investing in 
the conversion of its DCS product to the Windows NT(r) platform, SCADA system
enhancements for the Windows NT(r) platform and the productization of its 
SimSuite(tm) software tools.

Depreciation and Amortization.   Depreciation expense amounted to $478,000 
and $514,000 during the three months ended March 31, 1998 and 1997, 
respectively.

Amortization of goodwill and intangibles was $83,000 and $54,000 during the 
three months ended March 31, 1998 and 1997, respectively. This increase is 
attributable to the acquisition of J. L. Ryan, Inc. in December of 1997, as 
previously disclosed.

Operating (Loss).  Operating results improved to a loss of  $(677,000), or 
(3.9%) of revenues, during the three months ended March 31, 1998, from a loss
of $(2.6) million, or (13.5%) of revenues, during the corresponding period of
1997. The 1998 reduction in loss is attributable to the decrease in Employee 
Severance and Termination Costs, as well as decreased selling, general and 
administrative expenses, which partially offset the reduction in revenues and
gross profit.

Interest Expense.  Interest expense decreased to $165,000 during the three 
months ended March 31, 1998, respectively, from $187,000 during the three 
months ended March 31, 1997, respectively.

Other (Income) Expense.  Other (income) expense increased for the three 
months ended March 31, 1998 compared to the same period of 1997, from an 
expense of $ 210,000 to income of $ 428,000 primarily due to gains on foreign
currency transactions from the Company's Asian operations.

Income Taxes. The Company's effective tax rate is based on the best current 
estimate of its expected annual effective tax rate.  The difference between 
the statutory U.S. tax rate and the Company's effective tax rate for the 
three months ended March 31, 1998 and 1997 is primarily the result of a 
valuation allowance against all of the net operating losses generated during 
the three months ended March 31, 1998, the effects of foreign operations at 
different tax rates and state income taxes.  For the three months ended March
31, 1997, the Company recorded an income tax benefit on the pre-tax losses 
incurred by the domestic operations.

Liquidity and Capital Resources
- -------------------------------

During the three months ended March 31, 1998, the Company's operations provided
$1.4 million of net cash, primarily resulting from collections of receivables.

At March 31, 1998, the Company had cash and cash equivalents totaling 
approximately $754,000 compared with $334,000 at December 31, 1997.

On May 1, 1998, the Company completed the sale of substantially all of the 
assets of Erudite to Keane, pursuant to an Asset Purchase Agreement, dated as
of April 30, 1998, by and among the Company, Erudite and Keane.  The purchase
price for the Erudite assets was $9.86 million ($8.86 million in cash and 
$1.0 million in the form of an unsecured promissory note due on April 30, 
1999, subject to certain adjustments) plus the assumption by Keane of certain
operating liabilities totaling approximately $2.2 million. 

Net cash proceeds to be received in 1998 in connection with the sale of 
Erudite, including transaction costs, is estimated at  $4.1 million, after 
reducing outstanding debt as described below.

The foregoing description of the Asset Purchase Agreement is qualified in its 
entirety by the full text of the Asset Purchase Agreement, which is filed as 
Exhibit 2.3 to this report and is incorporated herein by reference.

Refer to Item 5 of Part II, Other Information, Acquisition and Disposition of
Assets, below, and Note 2, Subsequent Event - Disposal of Assets  - "Notes to
the Condensed Consolidated Financial Statements" for a further discussion of 
the sale.

The Company maintained, through its subsidiaries, two lines of credit with 
its bank that provided for borrowings up to $14.0 million to support foreign 
letters of credit, margin requirements on foreign exchange contracts and 
working capital needs, which are due to expire June 30, 1998.  At 
March 31, 1998, the Company had approximately $8.9 million of borrowings 
under the lines of credit with its bank.  Concurrent with the sale of the 
Erudite assets described in Notes 2, the line of credit for Process Solutions
was reduced from $7.0 million to $3.0 million using approximately $3.8 
million of the proceeds from the Erudite transaction.  Available borrowings 
under the two lines of credit now total $10.0 million with the same 
maturity date of June 30, 1998.

The Company intends to continue to seek to replace or renegotiate its expiring 
credit facilities.  In addition to the approximately $4.1 million of cash 
proceeds from the Erudite sale, certain of the Company's principal 
stockholders, ManTech and GP Strategies, have agreed to provide working 
capital support to the Company through March 31, 1999, in the form of credit 
enhancements or by taking actions that would result in additional liquidity 
to the Company.

In consideration for the guaranties, the Company has agreed to grant both of 
ManTech and GP Strategies warrants to purchase shares of the Company's common
stock. The number of shares of common stock and other provisions for such 
warrants have not been finalized as of the date of this report. When the 
terms of the warrants become finalized, including the number of shares of 
common stock into which the warrants will be exercisable and the related 
exercise price, the Company will recognize the fair value of such warrants in
the consolidated financial statements.

The aforementioned lines of credit also contain certain restrictive 
covenants.  The Company was in violation of the cash flow coverage ratio and 
the tangible net worth covenants as of March 31, 1998.  The bank has waived 
such covenant violations at March 31, 1998.  Should a violation of any loan 
covenant occur at any future measurement date, the bank would have the right 
to declare an event of default, and the loans would be payable on demand. For 
further discussion, see Note 6 of "Notes to Condensed Consolidated Financial 
Statements".  

Management believes the Company has sufficient liquidity and working capital
resources necessary for currently planned business operations, debt service 
requirements, planned investments, and capital expenditures.

PART II - OTHER INFORMATION
- ---------------------------

Item 1. Legal Proceedings

The Company is not a party to any current litigation; various actions and 
proceedings are pending to which the Company is a party.  In the opinion of 
management, the aggregate liabilities, if any, arising from such actions are 
not expected to have a material effect on the financial condition of the 
Company.

Item 2. Changes in Securities

None

Item 3. Defaults Upon Senior Securities

None

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

None

Item 5. Other Information

Acquisition or Disposition of Assets
- ------------------------------------

On May 1, 1998, the Company completed the sale of substantially all of the 
assets of Erudite to Keane, pursuant to an Asset Purchase Agreement, dated as
of April 30, 1998, by and among the Company, Erudite and Keane.  The purchase
price for the Erudite assets was approximately $9.86 million ($8.86 million 
in cash and $1.0 million in the form of an unsecured promissory note due on 
April 30, 1999, subject to certain adjustments). In connection with the 
transaction, Keane purchased certain assets of approximately $4.4 million and
assumed certain operating liabilities totaling approximately $2.2 million 
(Refer to Item 2, Management's Discussion and Analysis of the Results of 
Operations and Financial Condition, General Business Environment and 
Liquidity and Capital Resources, above, and Note 2, Subsequent Event - 
Disposal of Assets -  "Notes to the Condensed Consolidated Financial 
Statements" for a further discussion of the sale).

The purchase price is subject to post-closing adjustment based upon a balance
sheet as of the closing date (the "Closing Balance Sheet"). If the Closing 
Balance Sheet indicates that the "Net Asset Value" (defined in the Asset 
Purchase Agreement), which is an amount equal to  (a) the assets purchased by
Keane minus (b) the assumed liabilities, is greater than, or less than 
approximately $2.2 million, then the purchase price will be increased or 
decreased by that positive or negative difference (the "Closing Net Book 
Value Adjustment), respectively. 

With the proceeds from the Sale of the Erudite, the Company reduced its 
outstanding bank debt by approximately $3.8 million, and will use the 
remainder of the proceeds to pay for transaction expenses and for general 
corporate purposes.

The foregoing description of the Asset Purchase Agreement is qualified in its
entirety by the full text of the Asset Purchase Agreement, which is included 
as Exhibit 2.3 to this report and is incorporated herein by reference.

The Company expects to report a pre-tax gain on the sale of Erudite in excess
of $5.0 million in the second quarter of 1998.

Pro Forma Financial Statements
- ------------------------------

The following unaudited Pro Forma Balance Sheet as of March 31, 1998 and the 
unaudited Pro Forma Statements of Operations for the three months ended 
March 31, 1998 and the year ended December 31, 1997, are presented to give 
effect to the sale of Erudite.

Historical financial data used to prepare the pro forma financial statements
were derived from the audited consolidated financial statements included in 
the Company's Annual Report on Form 10-K for the year ended December 31, 1997
and the unaudited condensed consolidated financial statements included in the
Company's Quarterly Report on Form 10-Q herein for the period ended 
March 31, 1998. These pro forma financial statements should be read in 
conjunction with such historical financial statements and notes thereto.

The pro forma adjustments reflected herein are based on available information 
and certain assumptions that the Company's management believes are reasonable. 
Pro forma adjustments made in the unaudited Pro Forma Balance Sheet assume that
the Sale of the Erudite was consummated on March 31, 1998, and do not reflect 
the impact of Erudite's operating results or changes in balance sheet amounts 
subsequent to March 31, 1998. The pro forma adjustments to the unaudited Pro 
Forma Statements of Operations assume that the Sale of Erudite was 
consummated on January 1, 1998 and January 1, 1997 in the unaudited Pro Forma
Statements of Operations for the three months ended March 31, 1998 and for 
the year ended December 31, 1997, respectively.

The Pro Forma Balance Sheet and Pro Forma Statements of Operations are based 
on assumptions and approximations and, therefore, do not reflect the impact 
of the transaction on the historical financial statements. In addition, such 
pro forma financial statements should not be used as a basis for forecasting 
the future operations of the Company.

<TABLE>
<CAPTION>

                              GSE SYSTEMS, INC.
                    PRO FORMA CONSOLIDATED BALANCE SHEET
                            As of March 31, 1998
                          (In thousands, unaudited)

                                            Less:  
                                          Erudite net    Pro forma
                           Historical     assets sold   adjustments   Pro Forma
                           ----------     -----------   -----------   ---------
<S>                        <C>            <C>           <C>           <C>
Assets:
   Cash and cash equivalents $    754                         4,105(A)$   4,859
   Contract receivables        22,944          (2,456)                   20,488
   Inventories                  2,898                                     2,898
   Prepaid expenses and 
   other current assets         2,161            (705)                    1,456
   Deferred income taxes        2,570                        (2,505)(C)      65
                               ------          ------        ------      ------

     Total current assets      31,327          (3,161)        1,600      29,766
                               ------          ------        ------      ------

   Property and equipment, net  3,290          (1,195)                    2,095
   Investment in joint venture    188                                       188
   Software development 
   costs, net                   7,638                          (815)(D)   6,823
   Goodwill and other 
   intangible assets, net       2,888                                     2,888
   Deferred income taxes        1,730                           (27)(C)   1,703
   Other assets                   322             (35)        1,000 (B)   1,287
                               ------          ------        ------      ------
 
     Total assets             $47,383         $(4,391)       $1,758     $44,750
                               ======          ======         =====      ======

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Lines of credit            $ 8,939                       $(3,800)(E)   5,139
   Accounts payable             7,755         $  (705)                    7,050
   Accrued expenses             4,686            (762)                    3,924
   Obligations under capital 
   lease                           67                                        67
   Accrued severence costs         60                                        60
   Billing in excess of 
   revenue earned               7,223            (586)                    6,637
   Accrued contract reserves      155                                       155
   Accrued warranty reserves      675                                       675
   Other current liabilities      211             (50)                      161 
   Income taxes payable           305                                       305
                               ------           -----        -------     ------

     Total current liabilities 30,076          (2,103)        (3,800)    24,173
                               ------           -----        -------     ------

   Notes payable to related 
   parties                        181                                       181
   Obligations under capital 
   lease                          183             (88)                       95
   Accrued contract and 
   warranty reserves              649                                       649
   Other liabilities            1,270                                     1,270
                               ------           -----        -------     ------

     Total liabilities         32,359          (2,191)        (3,800)    26,368
                               ------           -----        -------     ------

     Total stockholders' equity15,024          (2,200)         5,558 (F) 20,614
                               ------           -----        -------     ------

     Total liabilities & 
     stockholders' equity     $47,383         $(4,391)       $ 1,758     46,982
                               ======           =====        =======     ======
</TABLE>


                            GSE SYSTEMS, INC.
              PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                 For the three months ended March 31, 1998
                    (In thousand, except per share data)
                               (Unaudited)
<TABLE>
<CAPTION>
                                           Less     Pro forma
                             Historical   Erudite   adjustments    Pro Forma
                             ----------   -------   -----------    ---------   
<S>                          <C>          <C>       <C>            <C>
Contract revenue              $  17,454    $  4,032                  $ 13,422 
Cost of revenue                  12,243       2,731                     9,512 
                                -------     -------   -------         ------- 

        Gross profit              5,211       1,301                     3,910 
                                -------     -------   -------         -------

Operating expenses:
    Selling, general and 
     administrative               5,327         937                     4,390 
    Depreciation and 
     amortization                   561         122                       439 
                                -------     -------   -------         ------- 

     Total operating expenses     5,888       1,059                     4,829
                                -------     -------   -------         -------
      
        Operating (loss) income    (677)        242                      (919)

Interest expense, net              (165)              $   (65)  (G)      (100)
Other (income) expense             (428)          -                       429 
                                 -------     -------   -------         -------

       (Loss) income before 
        income taxes               (414)        242        65            (590)

(Benefit from) provision for 
 income taxes                        40                                    40 
                                -------     -------   -------         -------

        Net (loss) income       $  (454)    $   242   $    65         $  (630)
                                =======     =======   =======         =======

Basic and diluted (loss) 
 per common share               $ (0.09)    $  0.04   $  0.01         $ (0.12)

</TABLE>

                            GSE SYSTEMS, INC.
               PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                    For the year ended December 31, 1997
                   (In thousands, except per share data)
                              (unaudited)
<TABLE>
<CAPTION>
                                              Less     Pro forma
                               Historical    Erudite  adjustments   Pro Forma
                               ----------    -------  -----------   ---------
<S>                            <C>           <C>       <C>          <C>

Contract revenue               $ 79,711      $ 17,999               $ 61,712 
Cost of revenue                  58,326        15,148                 43,178 
                               --------      --------  ----------   --------

       Gross profit              21,385         2,851                 18,534 
                               --------      --------  ----------   --------

Operating expenses:
    Selling, general and 
    administrative               27,320         5,199                 22,121 
    Depreciation and amortization 2,368           334                  2,034 
    Employee severance and 
    termination costs             1,124                                1,124 
                               --------      --------  ----------   -------- 

    Total operating expenses     30,812         5,533                 25,279 
                               --------      --------  ----------   --------

       Operating (loss)          (9,427)       (2,682)                (6,745)

Interest expense, net               765                $    (290)(G)     475 
Other (income) expense            1,228           (23)                 1,251 
                               --------      --------  ----------   -------- 
      (Loss) income before 
       income taxes             (11,420)       (2,659)       290      (8,471)

(Benefit from) provision for 
 income taxes                    (2,717)       (1,272)                (1,445)
                               --------      --------  ----------   --------
       Net (loss)              $(8,703)      $(1,387)  $     290    $ (7,026)
                               ========      ========  ==========   ========

Basic and diluted (loss) per 
common share                   $ (1.72)      $  0.27   $    0.01    $  (1.44)

</TABLE>

 GSE SYSTEMS, INC. 
NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
 (Unaudited)


1.  Historical
    ---------- 
The historical balances represent the financial position as of March 31, 1998 
and the results of operations for the three months ended March 31, 1998 and 
for the year ended December 31, 1997 as reported in the historical consolidated 
financial statements of GSE Systems, Inc. (the Company), by reference to the 
Annual Report on Form 10-K of GSE Systems, Inc. for the year ended December 31,
1997.

2.  Sale of the Net Assets of Erudite
    ---------------------------------
The Company has sold substantially all the net assets of Erudite.  The Company 
acquired Erudite on May 22, 1996 in a transaction accounted for under the 
pooling-of-interests method. The net assets of Erudite sold to Keane, as set 
forth in this column, have been excluded from the historical consolidated 
balance sheet of the Company in the unaudited pro forma consolidated balance 
sheet as of March 31, 1998.  The operations of Erudite, as set forth in this 
column, have been excluded from the historical statements of operations of the 
Company in the unaudited pro forma consolidated statements of operations for 
the three months ended March 31, 1998 and the year ended December 31, 1997, 
respectively.

The following pro forma adjustments for the sale of the net assets of Erudite 
are reflected as of March 31, 1998 in the case of the pro forma consolidated 
balance sheet, or as of January 1, 1998 or January 1, 1997, respectively, in 
the case of the pro forma consolidated statements of operations for the three 
months ended March 31, 1998 and for the year ended December 31, 1997, 
respectively.  

(A) Net cash proceeds to be received in connection with the sale of the net 
assets of Erudite, including transaction costs, is estimated at $4,105 and is
determined as follows:

<TABLE>
<CAPTION>
<S>                                       <C>
Gross proceeds from sale                  $8,855
Estimated expenses related to sale          (950)

Net proceeds                               7,905

Less: required paydown of line of credit  (3,800)
                                          ------

Net increase in cash                      $4,105
                                          ======

</TABLE>

(B) Amount represents an unsecured promissory note issued to the Company in 
connection with the sale of the net assets of Erudite.  The promissory note 
is receivable April 30, 1999.

(C) Amount represents reduction of deferred taxes resulting from estimated 
income tax liability related to the gain on the sale of the net assets of 
Erudite.  The Company's existing net operating loss carryforwards will be 
used to offset the taxable gain on this transaction.

(D) Amount represents the write-off of capitalized software development costs 
that were not acquired by Keane.  Since all operations that would support the 
recoverability of these costs have been sold to Keane, the write-off of the 
costs is reflected in the calculation of the expected gain on the sale.

(E) Amount represents paydown of the line of credit using proceeds from the 
sale of the net assets of Erudite.  Such paydown was required pursuant to the
Company's negotiations for extension of its lines of credit. 

(F)  The net change in stockholders' equity is determined as follows:

<TABLE>
<CAPTION>
<S>                                           <C>
Gross proceeds from sale                      $8,855
Estimated expenses related to sale              (950)
                                              ------

Net proceeds                                   7,905

Add:   Promissory note receivable (B)          1,000
Less:   Write-off of assets acquired costs (D) ( 815)
Estimated income taxes (C)                    (2,532)
                                              ------

Net increase in stockholders' equity          $5,558
                                              ======
</TABLE>

(G) Amount represents the reduction of interest expense incurred by the Company 
during the three months ended March 31, 1998 and the year ended December 31, 
1997 attributable to the borrowings under the bank line of credit that were 
repaid with the proceeds from the sale of the net assets of Erudite.  

Forward-Looking Statements
- --------------------------

      This Form 10-Q contains certain forward-looking statements, within the 
meaning of Section 27A of the Securities Act of 1933, as amended, and Section 
21E of the Securities Exchange Act of 1934, as amended, which are subject to 
the safe harbors created by those Acts.  These statements include the plans 
and objectives of management for future operations, including plans and 
objectives relating to the development of the Company's business in the 
domestic and international marketplace.  All forward-looking statements 
involve risks and uncertainties, including, without limitation, risks relating 
to the Company's ability to enhance existing software products and to introduce 
new products in a timely and cost-effective manner, reduced development of 
nuclear power plants that may utilize the Company's products, a long pay-back
cycle from the investment in software development, uncertainties regarding the 
ability of the Company to grow its revenues and successfully integrate 
operations through expansion of its existing business and strategic 
acquisitions, the ability of the Company to respond adequately to rapid 
technological changes in the markets for process control, data acquisition and 
simulation software and systems, significant quarter-to-quarter volatility in 
revenues and earnings as a result of customer purchasing cycles and other 
factors, dependence upon key personnel, and general market conditions and 
competition.  The forward-looking statements included herein are based on 
current expectations that involve numerous risks and uncertainties as set forth 
herein, the failure of any one of which could materially adversely affect the 
operations of the Company.  The Company's plans and objectives are also based 
on the assumptions that market conditions and competitive conditions within 
the Company's business areas will not change materially or adversely and that 
there will be no material adverse change in the Company's operations or 
business.  Assumptions relating to the foregoing involve judgments with 
respect, among other things, to future economic, competitive and market 
conditions and future business decisions, all of which are difficult or 
impossible to predict accurately and many of which are beyond the control of 
the Company.  Although the Company believes that the assumptions underlying 
the forward-looking statements are reasonable, any of the assumptions could 
be inaccurate and there can, therefore, be no assurance that the
forward-looking statements included in this Form 10-Q will prove to be 
accurate.  In light of the significant uncertainties inherent in the 
forward-looking statements included herein, the inclusion of such information 
should not be regarded as a representation by the Company or any other person 
that the objectives and plans of the Company will be achieved.


Item 6.  Exhibits and Reports on Form 8-K

(a)   Exhibit 2.3    Asset Purchase Agreement among GSE Systems, Inc., GSE 
                     Erudite Software, Inc. and Keane, Inc. dated as of 
                     April 30, 1998.

      Exhibit 2.4    Instrument of Assumption of Liabilities among GSE Erudite  
                     Software, Inc. and Keane, Inc. dated as of April 30, 1998.

      Exhibit 10.28  Termination of Employment Agreement among 
                     GSE Systems, Inc., GSE Erudite Software, Inc. and 
                     Eugene D. Loveridge, dated as of April 30, 1998.

      Exhibit 10.29  Termination of Employment Agreement among 
                     GSE Systems, Inc., GSE Erudite Software, Inc. and 
                     Daniel E. Masterson, dated as of April 30, 1998.

      Exhibit 99.1   Press release issued by GSE Systems, Inc. on May 4, 1998


(b)   Reports on Form 8-K

      None

                                   SIGNATURES
                                   ----------



Pursuant to the requirements of the Securities Exchange Act of 1934, the 
registrant has duly caused this report to be signed on its behalf by the 
undersigned thereunto duly authorized.



Date:  May 15, 1998             GSE SYSTEMS, INC.


                            /S/ Christopher M. Carnavos             
                           ----------------------------

                             Christopher M. Carnavos
                              President and Director
                          (Principal Executive Officer)


                             /S/ Robert W. Stroup
                            ---------------------

                                Robert W. Stroup
                      Executive Vice President and Treasurer




                                                              EXHIBIT 2.3


                          ASSET PURCHASE AGREEMENT


                                   BY AND 


                                   AMONG


                                 KEANE, INC.,


                              GSE SYSTEMS, INC.


                                    AND


                          GSE ERUDITE SOFTWARE, INC.


                                 April 30, 1998











                               TABLE OF CONTENTS


                                                                     Page
                                                                     ----

ARTICLE I
             SALE AND DELIVERY OF THE ASSETS                            1
             1.1  Delivery of the Assets                                1
             1.2  Further Assurances                                    2
             1.3  Assumption of Liabilities; Etc.                       2
             1.4  Purchase Price                                        3
             1.5  The Closing                                           4

ARTICLE II
             REPRESENTATIONS AND WARRANTIES OF THE SELLER  
             AND THE PARENT                                             4
             2.1   Organization, Qualification and 
                   Corporate Power                                      4
             2.2   Authority                                            4
             2.3   Noncontravention                                     5
             2.4   Ownership of the Assets                              5
             2.5   Financial Statements                                 5
             2.6   Absence of Certain Changes                           5
             2.7   Offering Materials                                   6
             2.8   Tax Matters                                          6
             2.9   Fixed Assets                                         6
             2.10  Real Property                                        6
             2.11  Contracts                                            6
             2.12  Intellectual Property                                8
             2.13  Accounts Receivable                                  9
             2.14  Litigation                                           9
             2.15  Warranty                                             9
             2.16  Employees                                            9
             2.17  Legal Compliance                                    10
             2.18  Books and Records                                   10
             2.19  Customers and Suppliers                             10
             2.20  Environmental Matters                               11
             2.21  Certain Business Relationships With 
                   Affiliates                                          11
             2.22  Prepayments                                         12
             2.23  Completeness of Assets                              12
             2.24  Brokers' Fees                                       12
             2.25  Disclosure                                          12

ARTICLE III
             REPRESENTATIONS AND WARRANTIES OF THE BUYER               12
             3.1   Organization, Qualification and 
                   Corporate Power                                     12
             3.2   Authority                                           12
             3.3   Noncontravention                                    12       
             3.4   Brokers' Fees                                       13
             3.5   Disclosure                                          13
ARTICLE IV
             CONDITIONS TO PURCHASE OF THE ASSETS                      13
             4.1   Conditions to Obligations of the Buyer              13
             4.2   Conditions to Obligations of the Seller 
                   and the Parent                                      14

ARTICLE V
             POST-CLOSING COVENANTS                                    15
             5.1   Hired Employees                                     15
             5.2   Sharing of Data                                     15
             5.3   Agreement Not to Compete; Non-Solicitation 
                   Agreement                                           16   
             5.5   Use of Name                                         17

ARTICLE VI
             INDEMNIFICATION                                           17
             6.1   Indemnification by the Seller and the Parent        17
             6.2   Method of Asserting Claims                          17
             6.3   Payment of Indemnification Obligations              18
             6.4   Survival                                            19 
             6.5   Limitation                                          19
             6.6   Parent Guaranty                                     19
ARTICLE VII
             MISCELLANEOUS                                             19
             7.1   Press Releases and Announcements                    19
             7.2   Proprietary Information                             20
             7.3   No Third Party Beneficiaries                        20
             7.4   Entire Agreement                                    20
             7.5   Succession and Assignment                           20
             7.6   Counterparts                                        20
             7.7   Headings                                            20
             7.8   Notices                                             20
             7.9   Governing Law                                       21
             7.10  Amendments and Waivers                              21
             7.11  Severability                                        21
             7.12  Expenses                                            21 
             7.13  Construction                                        21
             7.14  Incorporation of Exhibits and Schedules             21
             7.15  Immediate Vesting of 401(k) Plan                    21


Exhibit A -Instrument of Assumption of Liabilities

Exhibit B -Form of Promissory Note

Exhibit C -Opinion of Thomas K. Milhollan, General Counsel to 
           the Seller and the Parent

Exhibit D -Bill of Sale

Exhibit E -Form of Noncompete Agreement

Schedule 1.1-Contract Rights
Schedule 1.3-Assumed Liabilities
Schedule 5.1-Hired Employees

Disclosure Schedule


                           ASSET PURCHASE AGREEMENT


     This Asset Purchase Agreement (the "Agreement") is entered into as of the 
30th day of April, 1998, by and among Keane, Inc., a Massachusetts 
corporation (the "Buyer"), GSE Systems, Inc., a Delaware corporation (the 
"Parent"), and GSE Erudite Software, Inc., a Delaware corporation and a 
wholly-owned subsidiary of the Parent (the "Seller").  The Buyer, the Parent
and the Seller are referred to collectively herein as the "Parties."


                            Preliminary Statement

     WHEREAS, the Seller is in the business of (i) providing computer 
programming, software consulting and development services, database and 
computer tool training, staff augmentation and related services, 
(ii) developing and selling computer games and (iii) engaging in computer 
hardware and software sales (the business of the Seller as it is currently 
conducted and as it has been conducted at any time in the past two (2) years 
being hereinafter referred to as the "Business");

     WHEREAS, the Buyer desires to purchase, and the Parent and the Seller 
desire to sell, substantially all of the assets and Business associated with the
Seller for the consideration set forth below and the assumption of certain of 
the Seller's liabilities set forth below, subject to the terms and conditions of
this Agreement. 

     NOW, THEREFORE, in consideration of the mutual promises hereinafter set 
forth and other good and valuable consideration, the receipt of which is hereby 
acknowledged, the Parties hereby agree as follows: 


                                    ARTICLE I

                         SALE AND DELIVERY OF THE ASSETS

     1.1  Delivery of the Assets. 

          (a)  Subject to and upon the terms and conditions of this 
Agreement, at the closing of the transactions contemplated by this Agreement
(the "Closing"), the Seller shall sell, transfer, convey, assign and deliver
to the Buyer, and the Buyer shall purchase from the Seller, the following
properties, assets and other claims, rights and interests: 
 
               (i)  all rights of the Seller, including accounts and notes 
receivable, (collectively, the "Contract Rights") under the contracts, 
purchase and sale orders, leases, agreements, licenses and other instruments
set forth on Schedule 1.1 attached hereto (the "Assumed Contracts);

               (ii) all of the Seller's right, title and interest in and to 
all intangible property rights used or useful in conducting the Business of 
the Seller, including but not limited to inventions, discoveries, trade 
secrets, processes, formulas, know-how, United States and foreign patents, 
patent applications, trade names, including the names "Erudite Software," 
"Erudite Software Base Class Libraries," "Modification Tracking System," 
"Student Tracking System," "The Hundred Years War" and "Erudite Development 
Process" or any derivations thereof, trademarks, service marks and 
copyrights, and any registrations or applications for registrations relating
thereto, computer software, data and documentation, research and development
information, financial, marketing and business information and other 
proprietary rights relating to any of the foregoing owned or, where not 
owned, used by the Seller in conducting its Business, and all goodwill 
related thereto, and all licenses, sublicenses and other agreements to which
the Seller is a party (as licensor or licensee) or by which the Seller is 
bound relating to any of the foregoing kinds of property or rights to any 
"know-how" or disclosure or use of ideas (collectively, the "Intellectual 
Property");

               (iii) all books, records, correspondence, technical, accounting
and procedural manuals, marketing information, customer lists and client files,
employment records and employee files, studies, reports or summaries 
(collectively, the "Records") relating to the Assets (as defined below) 
and/or the operation of the Business, and any confidential information which
has been reduced to writing relating to or arising out of the Business;

               (iv)  all of the computers, furniture and equipment, tangible 
personal property, machinery, maintenance supplies and tools owned by the 
Seller on the Closing Date (as defined below) and used or useful in 
conducting the Business of the Seller (including without limitation those
located at client sites or in possession of employees for client work), 
whether or not reflected as capital assets in the accounting records of the
Seller (collectively, the "Fixed Assets");

               (v)   all work in progress relating to any Assumed Contract 
which exists on the Closing Date (the "Inventory"); and

               (vi)  all employee receivables, accounts receivable, notes 
receivable, and other receivables that are payable to the Seller, including
any security held by the Seller or the Parent for the payment thereof, all of
which shall be set forth in Section 2.5 of the Disclosure Schedule (the 
"Accounts Receivable"). 

          (b)  The Contract Rights, Intellectual Property, Records,Fixed 
Assets, Inventory, Accounts Receivable and other properties, assets and 
business of the Seller described in paragraph (a) above are hereinafter 
referred to collectively as the "Assets."

Notwithstanding the foregoing, the Parties acknowledge and agree that the 
Assets shall not include any petty cash on hand or in checking accounts of 
the Seller.

     1.2  Further Assurances.  At any time and from time to time after the 
Closing, at the Buyer's request and without further consideration, the Seller
and the Parent promptly shall execute and deliver such instruments of sale, 
transfer, conveyance, assignment and confirmation, and take such other action,
as the Buyer may reasonably request to more effectively transfer, convey and 
assign to the Buyer, and to confirm the Buyer's title to, all of the Assets, 
to put the Buyer in actual possession and operating control thereof, to assist
the Buyer in exercising all rights with respect thereto and to carry out the
purpose and intent of this Agreement. 

     1.3  Assumption of Liabilities; Etc.

          (a)  At the Closing, the Buyer shall execute and deliver an 
Instrument of Assumption of Liabilities (the "Instrument of Assumption") in
the form attached hereto as Exhibit A, pursuant to which it shall assume and
agree to perform, pay and discharge the following liabilities, obligations and 
commitments of the Seller (the "Assumed Liabilities"): 

               (i)  All obligations of the Seller continuing after the Closing 
under the Assumed Contracts which become due and payable after the Closing Date;
and

               (ii) All other liabilities and obligations of the Seller 
specifically set forth on Schedule 1.3 attached hereto.

         (b)   The Buyer shall not at the Closing assume or agree to perform,
pay or discharge, and the Seller shall remain unconditionally liable for, all 
obligations, liabilities and commitments, fixed or contingent, of the Seller 
other than the Assumed Liabilities.

     1.4  Purchase Price.  

          (a)  The purchase price (the "Purchase Price") to be paid by the 
Buyer for the Assets shall be the sum of (i)$8,855,448, subject to the 
adjustments provided in this Section 1.4 (the "Cash Portion of the Purchase 
Price") payable by certified check or by wire transfer of immediately 
available funds to an account designated by the Seller and (ii) an unsecured 
promissory note of the Buyer in the original principal amount of $1,000,000 
in substantially the form attached hereto as Exhibit B (the "Note").

          (b)  Not later than 15 calendar days after the Closing Date, the 
Buyer shall deliver to the Seller a balance sheet of the Seller as of the 
Closing Date (the "Closing Balance Sheet").  The Closing Balance Sheet shall be
prepared in accordance with United States generally accepted accounting 
principles ("GAAP") applied consistently with the Seller's past practice 
(to the extent such past practices are consistent with GAAP), subject to the
adjustments set forth in this Section 1.4 (which shall be in addition to and
not in lieu of those required by GAAP).  The Closing Balance Sheet shall be 
signed by Eugene D. Loveridge, formerly the President of the Seller, whose 
signature shall certify that the Closing Balance Sheet was prepared 
consistently with the Seller's past practice. 

          (c)  The Closing Balance Sheet delivered pursuant to paragraph (b) 
above shall be accompanied by (i) all relevant backup materials and schedules,
in detail reasonably acceptable to the Seller and (ii) a statement setting 
forth the amount, if any, by which the Net Asset Value (which shall mean the
Assets (excluding any in-house developed software) less the Assumed 
Liabilities, each as shown on the Closing Balance Sheet) is greater than, or 
less than, $2,198,903 (such amount, the "Closing Net Book Value Adjustment")
(with the Closing Net Book Value Adjustment to be expressed as a positive 
number if the Net Asset Value on the Closing Balance Sheet is greater than
$2,198,903 and as a negative number if the Net Asset Value on the Closing 
Balance Sheet is less than $2,198,903.  The Closing Balance Sheet shall be 
accompanied by a statement setting forth the calculations showing the basis 
for the determination of such sums. 

          (d)  In the event that the Seller disputes the Closing Balance Sheet 
or the calculation of the Closing Net Book Value Adjustment, the Seller shall
notify the Buyer in writing (the "Dispute Notice") of the amount, nature and 
basis of such dispute, within 15 calendar days after delivery of the Closing 
Balance Sheet.  In the event of such a dispute, the Buyer and the Seller shall
first use their diligent good faith efforts to resolve such dispute between 
themselves.  If the parties are unable to resolve the dispute within 30 
calendar days after delivery of the Dispute Notice, then any remaining items
in dispute shall be submitted to an independent nationally recognized 
accounting firm selected in writing by the Seller and the Buyer or, if the 
Seller and Buyer fail or refuse to select such a firm within 10 calendar days
after written request therefor by the Seller or the Buyer, such an independent
nationally recognized accounting firm shall be selected in accordance with the
rules of the American Arbitration Association (the "Arbitrator").  The 
Arbitrator shall determine the remaining disputed items and report to the 
Seller and the Buyer in writing with respect to such items.  The Arbitrator's 
decision shall be final, conclusive and binding on all parties.  A judgment on
the determination made by the Arbitrator pursuant to this Section 1.4 may be 
entered into and enforced by any court having jurisdiction thereover.

          (e)  The fees and expenses of the Arbitrator in connection with the 
resolution of disputes pursuant to paragraph (d) above shall be shared 
equally by the Seller and the Buyer. 

          (f)  Immediately upon the expiration of the 15-day period for giving 
the Dispute Notice, if no Dispute Notice is given, or immediately upon the 
resolution of disputes, if any, pursuant to Section 1.4(d) above, the Parties
shall make the post-closing adjustments as follows:

               (i)   if the Closing Net Book Value Adjustment is negative, the 
                     Seller shall pay to the Buyer an amount equal to the 
                     Closing Net Book Value Adjustment;

               (ii)  if the Closing Net Book Value Adjustment is zero, there 
                     shall be no adjustment to the Purchase Price as a result
                     of this Section 1.4; and

               (iii) if the Closing Net Book Value Adjustment is positive, the 
                     Buyer shall pay to the Seller an amount equal to the 
                     Closing Net Book Value Adjustment.

Such amounts shall be payable by the Seller or the Buyer, as the case may be, in
cash, by cashier's or certified check or by wire transfer of immediately 
available funds to an account designated by the party entitled to payment (at
the option of the party entitled to payment), and shall be paid within five 
business days following the determination of the Closing Net Book Value 
Adjustment in accordance with this Section 1.4(f).

     1.5  The Closing.  The Closing shall take place at the offices of Hale 
and Dorr LLP, 60 State Street, Boston, Massachusetts at 9:00 a.m., Boston 
time, on the date of execution of this Agreement (the "Closing Date").  At 
the Closing the Parties shall execute and deliver the instruments contemplated
by Article IV hereof.  Such instruments may, at the election of the Parties, 
be exchanged by telecopier upon a written undertaking to provide original 
executed copies within one business day following the Closing.  The transfer of 
the Assets by the Seller and the assumption of the Assumed Liabilities by the
Buyer shall be deemed to occur at 12:01 a.m. Boston time on the Closing Date.


                                 ARTICLE II

               REPRESENTATIONS AND WARRANTIES OF THE SELLER 
                               AND THE PARENT

     The Seller and the Parent represent and warrant to the Buyer that the 
statements contained in this Article II are true and correct, except as set 
forth in the disclosure schedule attached hereto (the "Disclosure Schedule").
The Disclosure Schedule shall be arranged in sections and paragraphs 
corresponding to the numbered and lettered sections and paragraphs contained
in this Article II, and the disclosures in any section or paragraph of the 
Disclosure Schedule shall qualify only the corresponding section or paragraph
in this Article II.

     2.1  Organization, Qualification and Corporate Power.  The Seller is a 
corporation duly organized, validly existing and in corporate and tax good 
standing under the laws of the state of its incorporation.  The Seller is 
duly qualified to conduct business and is in corporate and tax good standing 
under the laws of each jurisdiction in which the nature of its business or 
the ownership or leasing of its properties requires such qualification.  The
Seller has all requisite corporate power and authority to carry on the 
business in which it is engaged and to own and use the properties owned and 
used by it.  The Seller has furnished to the Buyer a true and complete copy 
of its Certificate of Incorporation and By-laws.  The Seller is not in default 
under or in violation of any provision of its Certificate of Incorporation or
By- laws.

     2.2  Authority.  The Seller and the Parent have all requisite power and 
authority to execute and deliver this Agreement and to perform their 
respective obligations hereunder.  The Seller has all requisite power and 
authority to execute and deliver the Bill of Sale (as defined below) and to 
perform its obligations thereunder.  The execution, delivery and performance 
by the Seller and the Parent of this Agreement, and the execution, delivery 
and performance by the Seller of the Bill of Sale, and the consummation by 
the Seller and the Parent of the transactions contemplated hereby and thereby,
have been duly and validly authorized by all necessary corporate and 
stockholder action on the part of the Seller and the Parent. This Agreement has 
been duly and validly executed and delivered by the Seller and the Parent and 
constitutes valid and binding obligations of the Seller and the Parent, 
enforceable against the Seller and the Parent in accordance with its terms.
The Bill of Sale has been duly and validly executed and delivered by the 
Seller and constitutes the valid and binding obligation of the Seller, 
enforceable against the Seller in accordance with its terms. 

     2.3  Noncontravention.  Neither the execution and delivery of this 
Agreement by the Seller or the Parent, the execution and delivery of the Bill
of Sale by the Seller, nor the consummation by the Seller and the Parent of 
the transactions contemplated hereby and thereby, will (a) conflict with or 
violate any provision of the charter or By-laws or comparable agreement or 
document of the Seller or the Parent, (b) require on the part of the Seller 
or the Parent any filing with, or any permit, authorization, consent or 
approval of, any court, arbitrational tribunal, administrative agency or 
commission or other governmental or regulatory authority or agency 
("a "Governmental Entity"), (c) conflict with, result in a breach of, 
constitute (with or without due notice or lapse of time or both) a default 
under, result in the acceleration of, create in any party the right to 
accelerate, terminate, modify or cancel, or require any notice, consent or 
waiver under, any contract, lease, sublease, license, sublicense, franchise, 
permit, indenture, agreement or mortgage for borrowed money, instrument of 
indebtedness, Security Interest (as defined below) or other arrangement to 
which the Seller or the Parent is a party or by which the Seller or the 
Parent is bound or to which any of their respective assets is subject, 
(d) result in the imposition of any Security Interest upon any assets of the 
Seller or the Parent, or (e) violate any order, writ, injunction, decree, 
statute, rule or regulation applicable to the Seller the Parent or any of 
their respective properties or assets. For purposes of this Agreement, 
"Security Interest" means any mortgage, pledge, security interest, encumbrance, 
charge or other lien (whether arising by contract or by operation of law), other
than (i) mechanic's, materialmen's, and similar liens, (ii) liens for taxes not 
yet due and payable or for taxes that the taxpayer is contesting in good faith 
through appropriate proceedings, (iii) liens arising under worker's 
compensation, unemployment insurance, social security, retirement and similar
legislation, (iv) liens on goods in transit incurred pursuant to documentary 
letters of credit, (v) purchase money liens and liens securing rental payments
under capital lease arrangements, and (vi) other liens arising in the ordinary
course of business consistent with past custom and practice (including with 
respect to frequency and amount) of the Seller in connection with the Business
of the Seller (the "Ordinary Course of Business") and not incurred in 
connection with the borrowing of money.

     2.4  Ownership of the Assets.  There are no mortgages, 
liens, pledges, Security Interests, restrictions or similar encumbrances 
affecting the Assets.  The Seller is the true and lawful owner of the Assets,
and has the right to sell and transfer to the Buyer good, clear, record and 
marketable title to the Assets, free and clear of all claims, liabilities, 
liens, pledges, Security Interests or encumbrances of any kind.  The delivery
to the Buyer of the instruments of conveyance contemplated by this Agreement 
will vest good and marketable title to the Assets in the Buyer, free and clear
of all claims, liabilities, liens, pledges, Security Interests or encumbrances
of any kind. 

     2.5  Financial Statements.  The Seller has provided to the Buyer complete 
and accurate copies of its (a) unaudited balance sheets and related statements 
of income, retained earnings, stockholders' equity and cash flows for the fiscal
year ended December 31, 1997, (b) unaudited balance sheet dated February 28, 
1998, and (c) unaudited balance sheet and related statements of income, 
retained earnings, stockholders' equity and cash flows for the three-month 
period ended March 31, 1998.  The foregoing financial statements together 
with the Closing Balance Sheet, (the "Financial Statements") have been 
prepared in accordance with GAAP applied on a consistent basis throughout the
periods covered thereby (except as may be indicated therein or in the notes 
thereto), fairly present the financial condition, results of operations and 
cash flows of the Seller as of the respective dates thereof and for the 
periods referred to therein, and are consistent with the books and records of
the Parent and the Seller.  Section 2.5 of the Disclosure Statement sets forth
a detailed breakdown of each line item in the Financial Statements as of the 
Balance Sheet Date (to the extent not set forth in any other section of the 
Disclosure Schedule).  

     2.6  Absence of Certain Changes.  Since March 31, 1998, there has not been
any material adverse change in the assets, business, financial condition, 
results of operations or future prospects of the Business or the Seller 
("Material Adverse Effect"), nor has there occurred any event or development 
which could reasonably be foreseen to result in such a material adverse change
in the future. 

     2.7  Offering Materials.  The Seller and the Parent have provided to the 
Buyer a confidential memorandum dated March 2, 1998 titled "GSE Erudite 
Software, Inc." and attached hereto in Section 2.7 of the Disclosure Schedule
(the "Offering Materials").  The information set forth in the Offering 
Materials was true, complete and accurate in all respects as of its date.

     2.8  Tax Matters.  The amounts shown on the Closing Balance Sheet as 
"sales tax payable - Utah and Arizona" and "Sales tax payable - Idaho" 
represent the entire actual or potential liability for any Tax obligation of 
the Seller relating to Utah, Arizona and Idaho.

     2.9  Fixed Assets.  Section 2.9 of the Disclosure Schedule sets forth 
a true, correct and complete list of all Fixed Assets as of the Closing Date,
including a description thereof and the date of purchase, original cost, 
accumulated depreciation and book value thereof.  All of the Fixed Assets are
in good operating condition and repair, normal wear and tear excepted, are 
currently used by the Seller in the Ordinary Course of Business and normal 
maintenance has been consistently performed with respect to such Fixed Assets. 

     2.10 Real Property.  The Seller does not own any real property.  Section
2.10 of the Disclosure Schedule lists and describes briefly all real property
leased or subleased to the Seller and all real property subleased by the 
Seller and included in the Assets and lists the term of such lease, any 
extension and expansion options, and the rent payable thereunder.  The Seller
has delivered to the Buyer correct and complete copies of the leases and 
subleases (as amended to date) listed in Section 2.10 of the Disclosure 
Schedule.  With respect to each lease and sublease listed in Section 2.10 of 
the Disclosure Schedule:  

          (a)  the lease or sublease is legal, valid, binding and enforceable 
against the Seller and in full force and effect;

          (b)  to the knowledge of the Seller and the Parent, the lease or 
sublease is legal, valid, binding and enforceable against the other party 
thereto;

          (c)  the lease or sublease will continue to be legal, valid, 
binding, enforceable and in full force and effect immediately following the 
Closing in accordance with the terms thereof as in effect prior to the Closing;

          (d)  neither Seller nor, to the Seller's and the Parent's knowledge,
any other party to the lease or sublease is in breach or default, and no event
has occurred which, with notice or lapse of time, would constitute a breach or
default or permit termination, modification, or acceleration thereunder;

          (e)  there are no disputes, oral agreements or forbearance programs
in effect as to the lease or sublease;

          (f)  except as set forth in Section 2.10 of the Disclosure Schedule,
the Seller has not assigned, transferred, conveyed, mortgaged, deeded in trust
or encumbered any interest in the leasehold or subleasehold;

          (g)  all facilities leased or subleased thereunder are supplied with
utilities and other services necessary for the operation of said facilities; and

          (h)  no construction, alteration or other leasehold improvement 
work with respect to the lease or sublease remains to be paid for or performed
by the Seller.  

     2.11 Contracts. 

          (a)  Section 2.11 of the Disclosure Schedule lists the following 
written arrangements (including without limitation written agreements) to which
the Seller is a party:

               (i)   any written arrangement (or group of related written 
arrangements) for the furnishing or receipt of services;
      
               (ii)  any written arrangement concerning confidentiality, non-
competition or non-solicitation (other than confidentiality agreements with 
customers or employees of the Seller set forth in the Seller's standard terms
and conditions of sale or standard form of employment agreement, copies of 
which have previously been delivered to the Buyer);

               (iii) any written arrangement under which the consequences of 
a default or termination could have a material adverse effect on the assets, 
business, financial condition, results of operations or future prospects of 
the Business or the Seller or on the ability of the Parties to consummate the
transactions contemplated by this Agreement and the Bill of Sale;

               (iv)  any written arrangement which requires or contemplates 
the performance of services or the delivery of products by the Seller (which
arrangements shall also be listed on Schedule 1.1); and

               (v)   any other written arrangement (or group of related written
arrangements) (A) reflecting or relating to the Contract Rights or the Assumed 
Contracts, (B) involving more than $50,000, or (C) not entered into in the 
Ordinary Course of Business.

          (b)  Section 2.11 of the Disclosure Schedule accurately discloses 
with respect to each arrangement or agreement disclosed therein (the 
"Contracts"), if applicable, (i) the project name; (ii) the date of the 
Contract and the term of the Contract; (iii) the customer name and address; 
(iv) the contract amount or, if the contract amount is not fixed, a good faith, 
reasonable estimate of the contract amount; (v) the estimated contract amount 
most recently communicated to the customer if contract amount is not fixed; 
(vi) the total billings to date under such Contract; (vii) the estimated 
completion dates therefor; (viii) whether or not the Seller has any reason to
believe that such Contract will be unprofitable or that its profit margin 
with respect to such Contract might be less than it had estimated when it 
entered into the Contract; and (ix) whether or not such Contract is included 
within the Assets to be acquired by the Buyer under this Agreement. 

          (c)  The Seller has delivered to the Buyer a correct and complete 
copy of each Contract (as amended to date).  With respect to each Contract: 
(i) the Contract is legal, valid, binding and enforceable against the Seller 
and in full force and effect; (ii) to the knowledge of the Seller and the 
Parent, the Contract is legal, valid, binding and enforceable against the 
other party thereto; (iii) the Contract will continue to be legal, valid, 
binding and enforceable and in full force and effect immediately following the
Closing in accordance with the terms thereof as in effect prior to the Closing; 
and (iv) no party is in breach or default, and no event has occurred which with
notice or lapse of time would constitute a breach or default or permit 
termination, modification or acceleration, under the Contract.  The Seller 
shall use best efforts to obtain as soon as practicable after the date hereof
all requisite consents to assignments or novations, as the case may be, of all
of the Contracts and the Buyer agrees to cooperate with the Seller and to use 
all reasonable efforts to assist in obtaining such consents.  If any such 
required consents cannot be secured without the incurring of any significant 
additional costs, the Seller and the Buyer shall enter into such other 
arrangements with respect to the underlying obligations as shall permit the 
Buyer or any of its affiliates to perform the obligations of the Seller 
thereunder, as a subcontractor or otherwise, and the Buyer to obtain the 
benefit thereof (the "Subcontracted Work") and until the requisite consents are 
obtained, such obligations shall not be deemed to be Assets and nothing 
contained herein shall be deemed to constitute a breach of the contract 
underlying such obligations.  The Buyer agrees to diligently perform and 
discharge the obligations of the Seller in connection with the Subcontracted 
Work and if and to the extent that consents to assignment are obtained after 
the date hereof, the Buyer agrees that such obligations shall no longer be 
considered to be Subcontracted Work, but shall instead be deemed to be Assets
for all purposes of this Agreement.

          (d)  Except as listed in Section 2.11 of the Disclosure Schedule, 
the Seller is not a party to any oral contract, agreement or other arrangement
which, if reduced to written form, would be required to be disclosed under the
terms of this Section 2.11.  Except as listed in Section 2.11 of the Disclosure
Schedule, the Seller is not a party to any written or oral arrangement relating
to the Business or the Seller (i) to perform services or sell products which is
expected to be performed at, or to result in, a loss, or (ii) which requires 
the performance of services or the delivery of products by the Seller at a 
fixed price (which shall include, for purposes of this Agreement, an agreement
for the provision of services on a "time and materials not to exceed" basis). 
Except as listed in Section 2.11 of the Disclosure Schedule, the Seller has not
pre-billed or accepted customer deposits from any of its clients and none of its
clients are entitled to a credit for products to be shipped or services to be 
performed after the Closing Date.  The Seller is not restricted by any 
Contract from carrying on the Business anywhere in the world.

     2.12  Intellectual Property.

           (a)  The Seller owns, or is licensed or otherwise possesses legally 
enforceable right to use, all intellectual property used in the operation of 
the Business or necessary for the operation of the Business as presently 
proposed to be conducted. Each item of intellectual property owned by or used
in the operation of the Business at any time during the period covered by the
Financial Statements will be owned or available for use by the Buyer on 
identical terms and conditions immediately following the Closing.  The Seller
has taken reasonable measures to protect the proprietary nature of each item 
of Intellectual Property and to maintain in confidence all trade secrets and 
confidential information, that it owns or uses.  To the knowledge of the Seller
and the Parent, (i) no other person or entity has any rights to any of the 
Intellectual Property owned or used by the Seller, and (ii) no other person 
or entity is infringing, violating or misappropriating any of the Intellectual 
Property that the Seller owns or uses. 

           (b)  None of the activities or business conducted by the Seller 
infringes, violates or constitutes a misappropriation of (or in the past 
infringed, violated or constituted a misappropriation of) any Intellectual 
Property rights of any other person or entity.  The Seller has not received 
any complaint, claim or notice alleging any such infringement, violation or 
misappropriation, and to the knowledge of the Seller and the Parent, there is
no basis for any such complaint, claim or notice.

           (c)  Section 2.12(c) of the Disclosure Schedule identifies each (i)
patent or registration that has been issued to the Seller with respect to any 
of its Intellectual Property, (ii) pending patent application or application 
for registration that the Seller has made with respect to any of its 
Intellectual Property, and (iii) license or other agreement pursuant to which
the Seller has granted any rights to any third party with respect to any of 
its Intellectual Property.  The Seller has delivered to the Buyer correct and
complete copies of all such patents, registrations, applications, licenses 
and agreements (as amended to date) and has specifically identified and made 
available to the Buyer correct and complete copies of all other written 
documentation evidencing ownership of, and any claims or disputes relating to, 
each such item. Except as set forth in Section 2.12(c) of the Disclosure
Schedule, with respect to each item of Intellectual Property that the Seller 
owns:

                (A)  subject to such rights as have been granted by the Seller
under license agreements entered into in the Ordinary Course of Business of 
the Seller, the Seller possesses all right, title and interest in and to such
item;

                (B)  such item is not subject to any outstanding judgment, 
order, decree, stipulation or injunction; and

                (C)  the Seller has not agreed to indemnify any person or 
entity for or against any infringement, misappropriation or other conflict 
with respect to such item.

           (d)  Section 2.12(d) of the Disclosure Schedule identifies each 
item of intellectual property used in the operation of the business of the 
Seller at any time during the period covered by the Financial Statements that
is owned by a party other than the Seller (other than commercially available 
desktop software applications generally available to the public, which are 
not listed in Section 2.12(d) of the Disclosure Schedule but with respect to 
which the representations set forth below in this Section 2.12(d) are true). 
The Seller has supplied the Buyer with correct and complete copies of all 
licenses, sublicenses or other agreements (as amended to date) pursuant to 
which the Seller uses such intellectual property, all of which are listed on 
Section 2.12(d) of the Disclosure Schedule.  Except as set forth in Section 
2.12(d) of the Disclosure Schedule, with respect to each such item of 
intellectual property:

                (i)   the license, sublicense or other agreement covering such
item is legal, valid, binding and enforceable against the Seller and in full 
force and effect, and, to the knowledge of the Seller and the Parent, the 
license, sublicense or other agreement covering such item is legal, valid and
enforceable against the other party thereto;

                (ii)  to the knowledge of the Seller and the Parent, such 
license, sublicense or other agreement will continue to be legal, valid, 
binding, enforceable and in full force and effect immediately following the 
Closing in accordance with the terms thereof as in effect prior to the Closing;

                (iii) neither the Seller nor, to the knowledge of the Seller 
or the Parent, any other party to such license, sublicense or other agreement
is in breach or default, and no event has occurred with respect to the Seller
or the Parent, or to the knowledge of the Seller and the Parent, with respect
to the other party thereto which with notice or lapse of time would constitute
a breach or default or permit termination, modification or acceleration 
thereunder;

                (iv)  the underlying item of intellectual property is not 
subject to any outstanding judgment, order, decree, stipulation or injunction; 

                (v)   the Seller has not agreed to indemnify any person or 
entity for or against any interference, infringement, misappropriation or 
other conflict with respect to such item; and

                (vi)  no license or other fee is payable upon any transfer or
assignment of such license, sublicense or other agreement.

     2.13  Accounts Receivable.  All Accounts Receivable of the Seller 
reflectedon the Closing Balance Sheet other than the Note Receivable are valid
receivables subject to no setoffs or counterclaims and are current and 
collectible (within 90 days after the date on which it first became due and 
payable), net of the applicable reserve for bad debts on the Closing Balance 
Sheet.  The Note Receivable is a valid receivable subject to no setoffs or 
counterclaims and is current and collectable in accordance with its terms.

     2.14  Litigation.  Section 2.14 of the Disclosure Schedule identifies, 
and contains a brief description of, (a) any unsatisfied judgment, order, 
decree, stipulation or injunction and (b) any claim, complaint, action, suit,
proceeding, hearing or investigation of or in any Governmental Entity or 
before any arbitrator to which the Seller is a party or, to the knowledge of 
the Seller or the Parent, is threatened to be made a party (collectively, 
"Litigation").  None of the complaints, actions, suits, proceedings, hearings
and investigations set forth in Section 2.14 of the Disclosure Schedule could
have a Material Adverse Effect.

     2.15  Warranty.  Except as set forth in Section 2.15 of the Disclosure 
Schedule, no product or service manufactured, sold, licensed, leased, delivered
or otherwise provided by the Seller is subject to any guaranty, warranty (other
than warranties that may be implied under law), right of return or other 
indemnity.

     2.16  Employees.

           (a)  Section 2.16 of the Disclosure Schedule contains a list of 
(i) all employees of the Seller based at, or otherwise providing services 
primarily on behalf of, the Seller (the "Seller Employees") and (ii) all 
employees of Emcor, Inc., a Utah corporation ("Emcor"), based at or otherwise
providing services on behalf of, the Seller (the "Emcor Employees" and together 
with the Seller Employees, the "Employees"), along with the position,date of 
hire or in the case of Emcor Employees, date or commencement of services for 
the Seller, annual rate of compensation (or, with respect to Employees 
compensated on an hourly or per diem basis, the hourly or per diem rate of 
compensation) and estimated or target annual incentive compensation of each such
Employee.  None of the Employees is a party to an employment agreement or 
contract with the Seller.  None of the Emcor Employees is a party to an 
employment agreement, non-competition agreement or other contract with Emcor 
pursuant to which such Emcor Employees will have any rights or obligations on
or after the Closing Date.  Section 2.16 of the Disclosure Schedule lists each
Employee and indicates the form of agreement relating to confidentiality, non- 
competition, non-solicitation and/or assignment of inventions executed by such 
Employee.  Section 2.16 of the Disclosure Schedule includes a copy of each form
of agreement referred to in the preceding sentence.

           (b)  Neither the Seller nor Emcor is a party to or bound by any 
collective bargaining agreement, nor have either of the Seller or Emcor 
experienced any strikes, grievances, claims of unfair labor practices or other 
collective bargaining disputes.  Neither the Seller, the Parent nor Emcor has 
knowledge of any organizational effort presently being made or threatened by or
on behalf of any labor union with respect to the Employees.  Neither the Seller
nor Emcor has any financial obligation to any Hired Employee (as defined below) 
except for financial obligations that will be paid by the Seller pursuant to 
Section 5.1(b) of this Agreement.  

           (c)  For purposes of this Agreement, the term "employee" shall be 
construed to include sales agents and other independent contractors who spend
a majority of their working time on the business of the Seller (each of whom 
shall be so identified in Section 2.16 of the Disclosure Schedule).

           (d)  To the knowledge of Emcor, Emcor, and the conduct and operations
of its business, are and have been in compliance with each law (including rules
and regulations thereunder) of any federal, state, local or foreign government, 
or any Governmental Entity which is applicable to the Emcor Employees.  

     2.17  Legal Compliance.  The Seller, the Parent and any subsidiary of the
Seller, and the conduct and operations of their business, are in compliance with
each law (including rules and regulations thereunder) of any federal, state, 
local or foreign government, or any Governmental Entity, which (a) affects or
relates to this Agreement or the Bill of Sale or the transactions contemplated 
hereby or thereby or (b) is applicable to the Seller or the Business. 

     2.18  Books and Records.  The books and records of the Seller accurately
reflect the assets, liabilities, business, financial condition and results of
operations of the Seller (including its Business) and have been maintained in
accordance with customary business and bookkeeping practices.

     2.19  Customers and Suppliers.  Except as set forth in Section 2.19 of the
Disclosure Schedule, no customer of the Seller that accounted for gross revenues
to the Seller of $225,000 or more in the 15 months ended March 31, 1998 has 
indicated within the past year that it will stop, or decrease the rate of, 
buying materials, products or services from the Seller.  To the knowledge of the
seller and the Parent, the Seller has good customer relations with the 
customers of the Seller.  None of such customers has notified the Seller that
it intends to discontinue its relationship with the Seller. No unfilled 
customer order or commitment obligating the Seller to process, manufacture or
deliver products or perform services will result in a loss to the Seller upon
completion of performance.  No purchase order or commitment of the Seller is 
in excess of normal requirements, nor are prices provided therein in excess of
current market prices for the products or services to be provided thereunder.  
No material supplier of the Seller has indicated within the past year that it
will stop, or decrease the rate of, supplying materials, products or services
to them.  Section 2.19 of the Disclosure Schedule sets forth a list of (a) each
customer of the Seller during the last full fiscal year and the interim period 
through the Balance Sheet Date and the amount of revenues accounted for by such
customer during each such periods and (b) each supplier that is the sole 
supplier of any significant product or component to the Seller. 

     2.20  Environmental Matters.

           (a)  The Seller has complied with all applicable Environmental Laws 
(as defined below).  There is no pending or, to the knowledge of the Seller or 
the Parent, threatened civil or criminal litigation, written notice of 
violation, formal administrative proceeding, or investigation, inquiry or 
information request by any Governmental Entity, relating to any Environmental
Law involving the Seller.  For purposes of this Agreement, "Environmental Law" 
means any federal, state or local law, statute, rule or regulation or the 
common law relating to the environment or occupational health and safety, 
including without limitation any statute, regulation or order pertaining to 
(i) treatment, storage, disposal, generation and transportation of industrial,
toxic or hazardous substances or solid or hazardous waste; (ii) air, water and
noise pollution; (iii) groundwater and soil contamination; (iv) the release or
threatened release into the environment of industrial, toxic or hazardous 
substances, or solid or hazardous waste, including without limitation emissions,
discharges, injections, spills, escapes or dumping of pollutants, contaminants 
or chemicals; (v) the protection of wild life, marine sanctuaries and wetlands,
including without limitation all endangered and threatened species; (vi) storage
tanks, vessels and containers; (vii) underground and other storage tanks or 
vessels, abandoned, disposed or discarded barrels, containers and other closed
receptacles; (viii) health and safety of employees and other persons; and 
(ix) manufacture, processing, use, distribution, treatment, storage, disposal, 
transportation or handling of pollutants, contaminants, chemicals or industrial,
toxic or hazardous substances or oil or petroleum products or solid or hazardous
waste.  As used above, the terms "release" and "environment" shall have the 
meaning set forth in the federal Comprehensive Environmental Compensation, 
Liability and Response Act of 1980 ("CERCLA"). 

           (b)  There have been no releases of any Materials of Environmental 
Concern (as defined below) into the environment at any parcel of real property
or any facility formerly or currently owned, operated or controlled by the 
Seller.  With respect to any such releases of Materials of Environmental 
Concern, the Seller has given all required notices to Governmental Entities 
(copies of which have been provided to the Buyer).  Neither the Seller nor the
Parent is aware of any releases of Materials of Environmental Concern at 
parcels of real property or facilities other than those owned, operated or 
controlled by the Seller that could reasonably be expected to have an impact
on the real property or facilities owned, operated or controlled by the Seller.
For purposes of this Agreement, "Materials of Environmental Concern" means any 
chemicals, pollutants or contaminants, hazardous substances (as such term is
defined under CERCLA), solid wastes and hazardous wastes (as such terms are 
defined under the federal Resources Conservation and Recovery Act), toxic 
materials, oil or petroleum and petroleum products, or any other material 
subject to regulation under any Environmental Law.

           (c)  Set forth in Section 2.20(c) of the Disclosure Schedule is a
list of all environmental reports, investigations and audits relating to 
premises currently or previously owned or operated by the Seller (whether 
conducted by or on behalf of the Seller or a third party, and whether done at
the initiative of the Seller or directed by a Governmental Entity or other 
third party) which the Seller has possession of or access to.  Complete and 
accurate copies of each such report, or the results of each such investigation
or audit, have been provided to the Buyer.  

           (d)  Set forth in Section 2.20(d) of the Disclosure Schedule is a 
list of all of the solid and hazardous waste transporters and treatment, 
storage and disposal facilities that have been utilized by the Seller.  
Neither the Seller nor the Parent is aware of any material environmental 
liability of any such transporter or facility.

     2.21   Certain Business Relationships With Affiliates.  No Affiliate (as 
defined below) of the Seller (a) owns any property or right, tangible or 
intangible, which is used in the business of the Seller, (b) has any claim or
cause of action against the Seller, (c) owes any money to the Seller or (d) is 
a party to any contract or other arrangement (written or verbal) with the 
Seller (the agreements, arrangements and relationships described in this 
sentence are hereinafter referred to as "Related Party Transactions").   
Section 2.21 of the Disclosure Schedule summarizes any Related Party 
Transactions.  

     2.22   Prepayments.  The Seller has not received or submitted any invoices 
or requests for any prepayment or deposits from customers for products to be 
shipped, or services to be performed, after the Closing Date. 

     2.23   Completeness of Assets.  The Assets are, when utilized by a labor 
force substantially similar to that employed by the Seller on the date hereof,
adequate to conduct the Business as currently conducted by the Seller. 

     2.24   Brokers' Fees.  The Seller has no liability or obligation to pay 
any fees or commissions to any broker, finder or agent with respect to the 
transactions contemplated by this Agreement.

     2.25   Disclosure.  No representation or warranty by the Seller or the 
Parent contained in this Agreement, and no statement contained in the 
Disclosure Schedule, the Financial Statements or any other document, 
certificate or other instrument delivered or to be delivered by or on behalf of
the Seller or the Parent pursuant to this Agreement, contains or will contain 
any untrue statement of a material fact or omit or will omit to state any 
material fact necessary, in light of the circumstances under which it was or 
will be made, in order to make the statements herein or therein not misleading. 

                                 ARTICLE III

                REPRESENTATIONS AND WARRANTIES OF THE BUYER

     The Buyer represents and warrants to the Seller as follows:

     3.1   Organization, Qualification and Corporate Power.  The Buyer is a 
corporation duly organized, validly existing and in corporate and tax good 
standing under the laws of the state of its incorporation.  The Buyer is duly
qualified to conduct business and is in corporate and tax good standing under 
the laws of each jurisdiction in which the nature of its business or the 
ownership or leasing of its properties requires such qualification.  The Buyer
has all requisite corporate power and authority to carry on the business in 
which it is engaged and to own and use the properties owned and used by it.  
The Buyer is not in default under or in violation of any provision of its 
Articles of Organization or By-laws.

     3.2   Authority.  The Buyer has all requisite corporate power and authority
to execute and deliver this Agreement and the Instrument of Assumption of 
Liabilities in the form attached hereto as Exhibit A (the "Instrument of 
Assumption") and to perform its obligations hereunder and thereunder.  The 
execution, delivery and performance by the Buyer of this Agreement and the 
Instrument of Assumption and the consummation by the Buyer of the transactions
contemplated hereby and thereby, have been duly and validly authorized by all 
necessary corporate action on the part of the Buyer.  This Agreement and the 
Instrument of Assumption have been duly and validly executed and delivered by
the Buyer and constitute valid and binding obligations of the Buyer, 
enforceable against the Buyer in accordance with their respective terms.

     3.3   Noncontravention.  Neither the execution and delivery of this 
Agreement or the Instrument of Assumption by the Buyer, nor the consummation 
by the Buyer of the transactions contemplated hereby and thereby, will 
(a) conflict with or violate any provision of the charter or By-laws of the 
Buyer, (b) require on the part of the Buyer any filing with, or any permit, 
authorization, consent or approval of, any Governmental Entity, (c) conflict 
with, result in a breach of, constitute (with or without due notice or lapse 
of time or both) a default under, result in the acceleration of, create in 
any party any right to accelerate, terminate, modify or cancel, or require any 
notice, consent or waiver under, any contract, lease, sublease, license, 
sublicense, franchise, permit, indenture, agreement or mortgage for borrowed 
money, instrument of indebtedness, Security Interest or other arrangement to 
which the Buyer is a party or by which the Buyer is bound or to which any of 
its assets is subject, or (d) violate any order, writ, injunction, decree, 
statute, rule or regulation applicable to the Buyer or any of its properties 
or assets.

     3.4   Brokers' Fees.  The Buyer has no liability or obligation to pay any
fees or commissions to any broker, finder or agent with respect to the 
transactions contemplated by this Agreement.

     3.5   Disclosure.  No representation or warranty by the Buyer contained in
this Agreement, and no statement contained in any other document, certificate 
or other instrument delivered to or to be delivered by or on behalf of the 
Buyer pursuant to this Agreement, contains or will contain any untrue statement
of a material fact or omit or will omit to state any material fact necessary, in
light of the circumstances under which it was or will be made, in order to make 
the statements herein or therein not misleading. 




                                  ARTICLE IV

                     CONDITIONS TO PURCHASE OF THE ASSETS

     4.1   Conditions to Obligations of the Buyer.  The obligations of the 
Buyer under this Agreement are subject to the satisfaction of the following 
conditions:

           (a)  the Seller shall have obtained all of the waivers, permits, 
consents, approvals and other authorizations, and effected all of the 
registrations, filings and notices, from third parties and Governmental 
Entities necessary to effect the transactions contemplated by this Agreement;

           (b)  the representations and warranties of the Seller and the Parent 
set forth in Article II shall be true and correct in all material respects as  
of the Closing Date, except for representations and warranties made as of a 
specific date, which shall be true and correct as of such date;

           (c)  the Seller and the Parent shall have performed or complied with
its agreements and covenants required to be performed or complied with under 
this Agreement as of or prior to the Closing Date;

           (d)  no action, suit or proceeding shall be pending or threatened 
before any Governmental Entity wherein an unfavorable judgment, order, decree,
stipulation or injunction would (i) prevent consummation of any of the 
transactions contemplated by this Agreement, (ii) cause any of the transactions
contemplated by this Agreement to be rescinded following consummation, or 
(iii) affect adversely the right of the Buyer to own, operate or control the 
Assets or the Business, and no such judgment, order, decree, stipulation or 
injunction shall be in effect;

           (e)  the Seller and the Parent shall have delivered to the Buyer a 
certificate (without qualification as to knowledge or materiality or otherwise)
to the effect that each of the conditions specified in clauses (a) through
(d) and clause (g) of this Section 4.1 is satisfied in all respects;

           (f)  the Buyer shall have received an opinion of Thomas K. Milhollan,
General Counsel to the Seller and the Parent, dated as of the Closing Date, in
the form attached hereto as Exhibit C;

           (g)  all corporate and other proceedings required to be taken on 
the part of the Seller and the Parent to authorize or carry out this 
Agreement and to convey, assign, transfer and deliver the Assets shall have been
taken;

           (h)  at the Closing the Buyer shall receive good, clear, record and
marketable title to the Assets, free and clear of all liens, liabilities, 
Security Interests and encumbrances of any nature whatsoever, other than those
imposed by acts of the Buyer;

           (i)  the Buyer shall have received at or prior to the Closing each
of the following documents: 

                (i)    a Bill of Sale in the form attached hereto as Exhibit D 
(the "Bill of Sale");

                (ii)   the Records, all in form and substance satisfactory to 
the Buyer;

                (iii)  such contracts, files and other data and documents 
pertaining to the Assets or the Business as the Buyer may reasonably request;

                (iv)   a certificate of the Secretary of State of the State of
Delaware as to the legal existence and good standing (including tax) of the 
Seller in Delaware;

                (v)    certificates of the Secretary of State of the States of
Arizona and Utah as to the good standing (including tax in such jurisdictions
where the Secretary of State will reference tax in a good standing certificate)
of the Seller in such jurisdictions;

                (vi)   certificates of the Secretary of the Seller attesting to 
the incumbency of the Seller's officers and the authenticity of the resolutions
authorizing the transactions contemplated by this Agreement; and

               (vii)  a cross receipt executed by the Buyer and the Seller; 

           (j)  Each of Eugene D. Loveridge, Gary L. Gray and Daniel Masterson
shall have executed and delivered to the Buyer a Noncompete Agreement in the 
form attached hereto as Exhibit E; and 

           (k)  all actions to be taken by the Seller and the Parent in 
connection with the consummation of the transactions contemplated hereby and 
all certificates, opinions, instruments and other documents required to 
effect the transactions contemplated hereby shall be reasonably satisfactory 
in form and substance to the Buyer.

     4.2   Conditions to Obligations of the Seller and the Parent.  The 
obligations of the Seller and the Parent under this Agreement are subject to 
the satisfaction of the following conditions:

           (a)  the representations and warranties of the Buyer set forth in 
Article III shall be true and correct in all material respects as of the 
Closing Date, except for representations and warranties made as of a 
specific date, which shall be true and correct as of such date;

           (b)  the Buyer shall have performed or complied with its agreements
and covenants required to be performed or complied with under this Agreement 
as of or prior to the Closing Date;

           (c)  the Seller shall have received at or prior to the Closing each
of the following documents:

                (i)   the Instrument of Assumption;

                (ii)  payment of the Cash Portion of the Purchase Price; 

                (iii) a cross receipt executed by the Buyer and the Seller; 

                (iv)  the Note;

                (v)   a certificate of the Secretary of State of the 
Commonwealth of Massachusetts as to the legal existence and Good Standing of 
the Buyer in Massachusetts; and
 
                (vi)  a certificate of the Clerk or an Assistant Clerk of the 
Buyer attesting to the incumbency of the Buyer's officers and the authenticity
of the resolutions authorizing the transactions contemplated by this Agreement.

           (d)  all actions to be taken by the Buyer in connection with the 
consummation of the transactions contemplated hereby and all certificates, 
opinions, instruments and other documents required to effect the transactions
contemplated hereby shall be reasonably satisfactory in form and substance to
the Seller and the Parent.






                                  ARTICLE V

                            POST-CLOSING COVENANTS

     5.1   Hired Employees.  

           (a)  On or prior to the Closing Date, the Buyer shall offer 
employment to those Employees identified on Schedule 5.1 attached hereto (the
"Hired Employees").  For those Hired Employees who accept the Buyer's offer of
employment within two weeks of the Closing Date, the Buyer shall provide such 
Hired Employees with the standard benefit and bonus programs provided to 
similarly situated employees of the Buyer. 

           (b)  The Seller or Emcor, as the case may be, shall, within seven (7)
calendar days following the Closing Date (or earlier if required by law), issue
to each individual employed by the Seller or leased by the Seller from Emcor, as
the case may be, immediately prior to the Closing a final paycheck, which 
paycheck shall include payment for all salary, sickness (to the extent owed to 
any employee as of the Closing Date) and disability and other financial 
obligations, including without limitation accrued vacation, due to such 
employees or contractors, as the case may be, for all periods through the 
Closing Date.  

           (c)  The Seller shall, within ten (10) days of notification by the 
Buyer, reimburse the Buyer for severance and related payroll and benefit costs
("Severance Costs") related to any Hired Employee whose employment or other 
relationship is terminated by the Buyer within 60 days after the Closing Date.
The amount of such Severance Costs shall be identified on Schedule 5.1 attached 
hereto.

           (d)  The Parent shall honor all of the Parent's and Seller's 
obligations under the employment agreements between the Parent or the Seller 
and each of Douglas Austin, Eugene D. Loveridge, Gary L. Gray and Daniel 
Masterson.

           (e)  Emcor and the Seller shall each use all reasonable commercial 
efforts to enable the Hired Employees to accept the Buyer's offer of 
employment.  

     5.2   Sharing of Data.  The Parties agree and covenant that:

           (a)The Seller shall have the right for a period of six (6) years 
following the Closing Date to have reasonable access to such books, records 
and accounts, including financial and tax information, correspondence, 
production records, employment records and other similar information as are 
transferred to the Buyer pursuant to the terms of this Agreement for the 
limited purposes of concluding its involvement in the Business prior to the 
Closing Date and for complying with its obligations under applicable securities,
tax, environmental, employment or other laws and regulations.  The Buyer shall
have the right for a period of six (6) years following the Closing Date to have 
reasonable access to those books, records and accounts, including financial and 
tax information, correspondence, production records, employment records and 
other records which are retained by the Seller or the Parent pursuant to the 
terms of this Agreement to the extent that any of the foregoing relates to the
Seller or the Business transferred to the Buyer hereunder or is otherwise needed
by the Buyer in order to comply with its obligations under applicable 
securities, tax, environmental, employment or other laws and regulations.

           (b)  The Parties agree that from and after the Closing Date they 
shall cooperate in all reasonable respects with each other to facilitate the 
transfer of the Assets from the Seller to the Buyer and the operation of the 
Business by the Buyer.

     5.3   Agreement Not to Compete; Non-Solicitation Agreement. 

           (a)  During the period commencing on the Closing Date and ending on 
the third anniversary thereof, each of the Seller and the Parent agree not to
directly or indirectly, as a partner, stockholder, joint venturer or investor
(other than as the holder of not more than ten percent (10%) of the total 
outstanding stock of a publicly held company):
      
                (i)   engage in, operate or establish any aspect of the 
Business; or

                (ii)  solicit, divert or take away, or attempt to solicit, 
divert or take away, the business or patronage of any individual, corporation
or other entity which was or is a prospective client, customer or account of 
the Seller at the time of execution of this Agreement, or had been a client, 
customer or account of the Seller within a period of two years prior to the 
execution of this Agreement.

Nothing in this paragraph (a) shall limit the Parent's ability (x) to engage 
in the Business in Sweden through GSE Power AB or (y) to contract through an 
independent third party provider to service the customers of GSE Process 
Solutions in the process industry outside of Utah or Arizona.

           (b)  

                (i)   During the period commencing on the Closing Date and 
ending on the third anniversary thereof, each of the Seller and the Parent 
agree not to directly or indirectly recruit, solicit or induce any employee 
or subcontractor of the Buyer or any of its subsidiaries to terminate their 
employment with, or otherwise cease their relationship with, the Buyer or any
such subsidiary.  In addition, the Seller and the Parent will not hire, 
employ or enter into any subcontracting or other arrangement with any present
or former employee or subcontractor of the Buyer, any of the Buyer's 
subsidiaries or the Seller (including any employees or subcontractors of Emcor)
for a period of one year from such employee's completion of his or her 
assignment with the Buyer, any such subsidiary or the Seller, as the case may
be, without the prior written consent of an authorized executive officer of 
the Buyer.

                (ii)  During the period commencing on the Closing Date and 
ending on the third anniversary thereof, the Buyer agrees not to directly or 
indirectly recruit, solicit or induce any employee or subcontractor of the 
Parent to terminate their employment with, or otherwise cease their relationship
with, the Parent.  In addition, the Buyer will not hire, employ or enter into 
any subcontracting or other arrangement with any present or former employee 
or subcontractor of the Parent for a period of one year from such employee's 
completion of his or her assignment with the Parent, without the prior written
consent of an authorized executive officer of the Parent.  

           (c)  If any restriction set forth in this Section 5.3 is found by 
any court of competent jurisdiction to be unenforceable because it extends 
for too long a period of time or over too great a range of activities or in 
too broad a geographic area, it shall be interpreted to extend only over the 
maximum period of time, range of activities or geographic areas as to which it
may be enforceable.

           (d)  The restrictions contained in this Section 5.3 are necessary 
for the protection of the business and goodwill of the Buyer and are considered 
by the Seller and the Parent to be reasonable for such purpose.  Each of the 
Seller and the Parent agrees that a breach of this Section 5.3 would not be 
adequately remedied by money damages and, therefore, in the event of any breach,
in addition to such other remedies which may be available, the Buyer shall have
the right to specific performance and injunctive relief.  This Section 5.3 
shall survive the closing of the transactions contemplated by this Agreement.

     5.4   Collection of Accounts Receivable.  The Seller and the Parent shall 
forward promptly to the Buyer any monies, checks  or instruments received by the
Seller or the Parent after the Closing Date with respect to the Accounts 
Receivable. The Seller and the Parent shall provide to the Buyer such reasonable
assistance as the Buyer may request with respect to the collection of any such 
Accounts Receivable.

     5.5   Use of Name.  The Seller and the Parent agree not to directly or 
indirectly use the names" "Erudite Software," "Erudite Software Base Class 
Libraries," "Modification Tracking System," "Student Tracking System," 
"The Hundred Years War" and "Erudite Development Process" or any derivations 
thereof after the Closing Date; provided, however that the Seller and the 
Parent may make reference to "GSE Erudite Software, Inc." and derivations 
thereof until the first anniversary of the Closing Date in connection with 
historical descriptions of the Parent and the Seller. The Buyer agrees not to
use the name "GSE" or any derivation thereof in any marketing, advertising or
promotional material after the first anniversary of the Closing Date.

                                 ARTICLE VI

                               INDEMNIFICATION

     6.1   Indemnification by the Seller and the Parent.  The Seller and the 
Parent, jointly and severally, hereby agree to defend, indemnify and hold 
harmless the Buyer, its directors, officers, affiliates, successors and 
assigns, from and against any and all claims, losses, damages, liabilities, 
costs and expenses (including attorneys' fees and court costs) (collectively,
"Damages") resulting from, consisting of or arising out of or in connection 
with (a) any misrepresentation, breach of representation or warranty or failure 
to perform any covenant or agreement of the Seller, the Parent or Emcor in this
Agreement or in any of the agreements, schedules or exhibits contemplated 
herein; (b) any warranty claim or product liability claim relating to services 
provided or products distributed or sold by the Seller prior to the Closing 
Date; (c) any liabilities or obligations of the Seller for Taxes (as defined 
below); (d) the failure of the Buyer to obtain protections afforded by 
compliance with the notification and other requirements of the bulk sales 
laws in force in the jurisdictions in which such laws may be applicable to 
either the Seller or the transactions contemplated by this Agreement; (e) any
claims against, or liabilities or obligations of, the Seller with respect to 
obligations under any Employee Benefit Plan (as defined below); (f) any claims
of Hired Employees arising from actions or inactions of Emcor, the Seller or
any of their respective Affiliates (as such term is defined in the Securities
Act of 1933, as amended, and the rules and regulations promulgated thereunder) 
or agents prior to the Closing Date or pursuant to Section 5.1 hereof, and any 
liabilities or obligations resulting from or arising out of the application of 
the Worker Adjustment Retraining and Notification Act ("WARN"), 29 U.S.C. 2101, 
et. seq., to the transactions contemplated herein; (g) any litigation, suit, 
action, investigation, proceeding or controversy arising out of the Seller's 
actions prior to the Closing Date or Emcor's actions, and any failure of Emcor,
and the conduct and operations of its business, to be in compliance with each 
law (including rules and regulations thereunder) of any federal, state, local or
foreign government or any Governmental Entity which is applicable to the Emcor 
Employees; and (h) any liabilities, obligations or commitments, fixed or 
contingent, of Emcor or of the Seller other than the Assumed Liabilities.  For 
purposes of this Agreement, (i) "Taxes" includes federal, state, local, foreign
and other net income, gross income, gross receipts, sales, use, business and 
occupation, ad valorem, transfer, franchise, profits, license, lease, service, 
service use, withholding, payroll, employment, excise, severance, stamp, 
occupation, premium, property, windfall profits, customs, duties or other taxes,
fees, assessments or charges of any kind whatever, together with any interest 
and any penalties, additions to tax or additional amounts with respect thereto,
and (ii) "Employee Benefit Plan" means any "employee pension benefit plan" (as 
defined in Section 3(2) of the Employee Retirement Income Security Act of 1974,
as amended ("ERISA")), any "employee welfare benefit plan" (as defined in 
Section 3(1) of ERISA), and any other written or oral plan, agreement or 
arrangement involving direct or indirect compensation, including without 
limitation any employment agreement, insurance coverage, severance benefits, 
disability benefits, deferred compensation, bonuses, stock options, stock 
purchase, phantom stock, stock appreciation or other forms of incentive 
compensation, post-retirement compensation, vacations, leaves of absence or 
similar practices. 

     6.2   Method of Asserting Claims. 

           (a)  If the Buyer has incurred or suffered Damages for which it is
entitled to indemnification under this Article VI, the Buyer shall, prior to 
the expiration of the representation, warranty, covenant or agreement to which 
such claim relates, give written notice of such claim (a "Claim Notice") to the 
Seller.  Each Claim Notice shall state the amount of claimed Damages (the 
"Claimed Amount"), if known, and the basis for such claim. 

           (b)  Within 20 days after delivery of a Claim Notice, the Seller 
shall provide to the Buyer a written response (the "Response Notice") in which 
the Seller shall:  (i) agree that all of the Claimed Amount is owed to the 
Buyer, (ii) agree that part, but not all, of the Claimed Amount (the "Agreed 
Amount") is owed to the Buyer, or (iii) contest that any of the Claimed Amount
is owed to the Buyer.  The Seller may contest the payment of all or a portion of
the Claimed Amount only based upon a good faith belief that all or such 
portion of the Claimed Amount does not constitute Damages for which the Buyer
is entitled to indemnification under this Article VI.  If no Response Notice 
is delivered by the Seller within such 20-day period, the Seller shall be deemed
to have agreed that all of the Claimed Amount is owed to the Buyer.

           (c)  If the Seller in the Response Notice agrees (or is deemed to 
have agreed) that all of the Claimed Amount is owed to the Buyer, the Seller 
shall promptly pay to the Buyer an amount equal to the Claimed Amount.  If the
Seller in the Response Notice agrees that part, but not all, of the Claimed 
Amount is owed to the Buyer, the Seller shall promptly pay to the Buyer an 
amount equal to the Agreed Amount set forth in such Response Notice.

           (d)  The Buyer shall give prompt written notification to the Seller 
of the commencement of any action, suit or proceeding relating to a third party
claim for which indemnification pursuant to this Article VI may be sought.  
Within 20 days after delivery of such notification, the Seller may, upon written
notice thereof to the Buyer, assume control of the defense of such action, suit
or proceeding with counsel reasonably satisfactory to the Buyer, provided the
Seller acknowledges in writing to the Buyer that any damages, fines, costs or
other liabilities that may be assessed against the Buyer in connection with 
such action, suit or proceeding constitute Damages for which the Buyer shall 
be entitled to indemnification pursuant to this Article VI.  If the Seller 
assumes control of such defense as provided in this paragraph (d), the Buyer 
shall provide the Seller with reasonable assistance in connection therewith, 
including but not limited to reasonable access to documentation and personnel.  
If the Seller does not so assume control of such defense, the Buyer shall 
control such defense.  The party not controlling such defense may participate
therein at its own expense; provided that if the Seller assumes control of such
defense and the Buyer reasonably concludes that the Seller and the Buyer have 
conflicting interests or different defenses available with respect to such 
action, suit or proceeding, the reasonable fees and expenses of counsel to the
Buyer shall be considered "Damages" for purposes of this Agreement.  The party 
controlling such defense shall keep the other party advised of the status of 
such action, suit or proceeding and the defense thereof and shall consider in
good faith recommendations made by the other party with respect thereto.  The
Buyer shall not agree to any settlement of such action, suit or proceeding 
without the prior written consent of the Seller, which shall not be 
unreasonably withheld.  The Seller shall not agree to any settlement of such 
action, suit or proceeding without the prior written consent of the Buyer, 
which shall not be unreasonably withheld.

     6.3   Payment of Indemnification Obligations.

           (a)  Subject to Section 6.3(b) below, all indemnification payments by
the Seller or the Parent pursuant to this Article VI shall be effected by prompt
payment of cash or delivery of a cashier's or certified check in the amount of 
the indemnification liability.  

           (b)  Without limiting the other rights the Buyer may have, if the 
Buyer has made an indemnity claim or claims pursuant to this Article VI prior 
to the first anniversary of the Closing Date, and such claim or claims have not 
been paid by the Seller or the Parent or otherwise resolved on the date on which
any amounts are due to the Seller pursuant to the Note then the Buyer shall be 
entitled to hold back and set-off from the payment that would otherwise be 
payable an amount equal to the amount of the unresolved indemnity claim or 
claims.  Any amount so held back by the Buyer shall be segregated by the Buyer
and held in trust for the benefit of the Seller.  Upon the resolution of any 
indemnity claim that was the subject of a hold back or set-off under this 
Section 6.3, the Buyer shall release the amount held back for such claim 
within ten business days of the date of such resolution, and shall (i) retain
such portion (if any) of such amount as the Buyer is entitled to receive 
pursuant to the resolution of such indemnity claim, which shall release the 
Seller of its obligation to pay such amount of the Buyer under this Article VI 
and shall release the Buyer of its obligation to pay such amount to the Seller 
under the Note, as the case may be, and (ii) pay to the Seller the remaining 
portion (if any) of such amount. 

     6.4   Survival.  The representations, warranties, covenants and agreements
of the Seller set forth in this Agreement shall survive the Closing and the 
consummation of the transactions contemplated hereby and continue through 
December 31, 1999 and shall not be affected by any examination made for or on
behalf of the Buyer, or the knowledge of any of the Buyer's officers, directors,
stockholders, employees or agents. Notwithstanding the foregoing, the 
indemnification obligations contained in clauses (c), (e), (f), (g) and (h) of 
Section 6.1 shall survive the Closing and the consummation of the transactions 
contemplated thereby and continue until the expiration of the applicable 
statute of limitations relating to the claims underlying such indemnification
obligations.  If a notice is given in accordance with Section 6.2 before the 
expiration of such period, then (notwithstanding the expiration of such time 
period) the representation, warranty, covenant or agreement applicable to such
claim shall survive until, but only for purposes of, the resolution of such 
claim. 

     6.5   Limitation.  Except as provided in this Section 6.5, neither the 
Seller nor the Parent shall be liable under this Article VI unless and until 
the aggregate Damages exceed $100,000 (at which point the Seller and the Parent 
shall become liable for the aggregate Damages in excess of $50,000).  The 
Buyer's recourse for Damages under Section 5.1, Section 6.1(c), (d), (e), (f) 
and (h) and Section 7.12 and for the Closing Net Asset Value Adjustment shall 
not be subject to the limitation set forth in the preceding sentence.

     6.6   Parent Guaranty.  The Parent hereby unconditionally guarantees the
due and punctual payment and performance of the Seller's obligations set 
forth in this Agreement.  This guaranty is an irrevocable guaranty of payment
(and not just of collection) and shall continue in effect notwithstanding any
extension or modification of the terms of this Agreement, any assumption of 
any such guaranteed obligation by any other party or any other act or event 
which might otherwise operate as a legal or equitable discharge of the Parent 
under this Section 6.6.  The Parent hereby waives all special suretyship 
defenses and notice requirements.  This Section 6.6 shall survive the closing 
of the transactions contemplated by this Agreement.


                                 ARTICLE VII

                                MISCELLANEOUS

     7.1   Press Releases and Announcements.  No Party shall issue any press 
release or announcement relating to the subject matter of this Agreement 
without the prior written approval of the other Party; provided, however, that 
any Party may make any public disclosure it believes in good faith is required 
by law, regulation or rule of Nasdaq or the American Stock Exchange (in which 
case the disclosing Party shall advise the other Party and provide it with a 
copy of the proposed disclosure prior to making the disclosure).  

     7.2   Proprietary Information.  Each of the Seller and the Parent agrees
that from and after the Closing Date the Seller, the Parent and each of their
respective Affiliates shall hold in confidence and shall use its or his best 
efforts to have all officers, directors and personnel who continue after the 
Closing to be employed by the Seller, the Parent or any such Affiliate to hold 
in confidence all knowledge and information of a secret or confidential nature 
with respect to the Business and not to disclose, publish or make use of the 
same without the consent of the Buyer, except to the extent that such 
information shall have become public knowledge other than by breach of this 
Agreement by the Seller or the Parent.

     7.3   No Third Party Beneficiaries.  This Agreement shall not confer any
rights or remedies upon any person other than the Parties and their respective 
successors and permitted assigns.

     7.4   Entire Agreement.  This Agreement (including the documents referred 
to herein) constitutes the entire agreement between the Parties and supersedes 
any prior understandings, agreements, or representations by or among the 
parties, written or oral, that may have related in any way to the subject 
matter hereof.

     7.5   Succession and Assignment.  This Agreement shall be binding upon and 
inure to the benefit of the Parties named herein and their respective 
successors and permitted assigns.  No Party may assign either this Agreement 
or any of its rights, interests, or obligations hereunder without the prior 
written approval of the other Party (which shall not be unreasonably withheld);
provided, however, that at any time from and after the first anniversary of the
Closing Date the Buyer may assign its rights, interest and obligations 
hereunder to (a) an Affiliate of the Buyer or (b) to a person who acquires 
(whether by stock or merger or otherwise) all or substantially all of the 
business or assets of the Buyer or the Business.

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

     7.7   Headings.  The section headings contained in this Agreement are 
inserted for convenience only and shall not affect in any way the meaning or 
interpretation of this Agreement.

     7.8   Notices.  All notices, requests, demands, claims and other 
communications hereunder shall be in writing.  Any notice, request, demand, 
claim or other communication hereunder shall be deemed duly delivered two 
business days after it is sent by registered or certified mail, return receipt 
requested, postage prepaid, or one business day after it is sent via a 
reputable nationwide overnight courier service, in each case to the intended 
recipient as set forth below:

           If to the Seller
           or the Parent:                      Copy to:
           -------------                       -------

           GSE Systems, Inc.                   Arnold & Porter
           8930 Stanford Boulevard             555 Twelfth Street N.W.
           Columbia, MD  21045                 Washington DC  20004
           Attention:  Corporate Office        Attention:  Robert Ott, Esq.


           If to the Buyer:                    Copy to:
           ---------------                     -------
           Keane, Inc.                         Hale and Dorr LLP
           Ten City Square                     60 State Street
           Boston, MA  02129                   Boston, MA  02109
           Attention:                          Attention: 
           Vice President - Finance            Hal J. Leibowitz, Esq.

Any Party may give any notice, request, demand, claim or other communication 
hereunder using any other means (including personal delivery, expedited 
courier, messenger service, telecopy, telex, ordinary mail or electronic mail),
but no such notice, request, demand, claim or other communication shall be 
deemed to have been duly given unless and until it actually is received by the 
individual for whom it is intended.  Any Party may change the address to which 
notices, requests, demands, claims and other communications hereunder are to be 
delivered by giving the other Party or Parties notice in the manner herein set 
forth.

     7.9   Governing Law.  This Agreement shall be governed by and construed 
in accordance with the internal laws (and not the law of conflicts) of the 
Commonwealth of Massachusetts. 

     7.10  Amendments and Waivers.  No amendment of any provision of this 
Agreement shall be valid unless the same shall be in writing and signed by 
all of the Parties.  No waiver by any Party of any default, misrepresentation
or breach of warranty or covenant hereunder, whether intentional or not, 
shall be deemed to extend to any prior or subsequent default, misrepresentation
or breach of warranty or covenant hereunder or affect in any way any rights 
arising by virtue of any prior or subsequent such occurrence.

     7.11  Severability.  Any term or provision of this Agreement that is 
invalid or unenforceable in any situation in any jurisdiction shall not 
affect the validity or enforceability of the remaining terms and provisions 
hereof or the validity or enforceability of the offending term or provision in 
any other situation or in any other jurisdiction.  If the final judgment of a 
court of competent jurisdiction declares that any term or provision hereof is 
invalid or unenforceable, the Parties agree that the court making the 
determination of invalidity or unenforceability shall have the power to reduce 
the scope, duration or area of the term or provision, to delete specific words 
or phrases, or to replace any invalid or unenforceable term or provision with a
term or provision that is valid and enforceable and that comes closest to 
expressing the intention of the invalid or unenforceable term or provision, 
and this Agreement shall be enforceable as so modified after the expiration 
of the time within which the judgment may be appealed.

     7.12   Expenses.  Except as otherwise expressly provided herein, each of
the Buyer, on the one hand, and the Seller and the Parent, on the other hand,
will pay its own fees and expenses (including, without limitation, legal and 
accounting fees and expenses) incurred by it in connection with the 
transactions contemplated hereby. 

     7.13   Construction.  The language used in this Agreement shall be deemed 
to be the language chosen by the Parties hereto to express their mutual 
intent, and no rule of strict construction shall be applied against any Party.  
Any reference to any federal, state, local or foreign statute or law shall be 
deemed also to refer to all rules and regulations promulgated thereunder, 
unless the context requires otherwise. 

     7.14   Incorporation of Exhibits and Schedules.  If the provisions of any 
Exhibit or Schedule to this Agreement are inconsistent with the provisions of 
this Agreement, the provisions of this Agreement shall prevail.  The Exhibits 
and Schedules attached hereto or to be attached hereafter are hereby 
incorporated as integral parts of this Agreement.

     7.15   Immediate Vesting of 401(k) Plan.  The Parent and the Seller shall 
cause the account balance of each Hired Employee made under any 401(k) plan 
maintained by the Parent or the Seller for the benefit of such Hired Employee 
to become fully vested immediately prior to the Closing.

                 [Remainder of Page Intentionally Left Blank]


IN WITNESS WHEREOF, the Parties hereto have executed this Agreement as of 
the date first above written.


                                           BUYER:

                                           KEANE, INC.



                                           By: /s/ Wallace A. Cataldo
                                               ----------------------

                                           Title: Vice President - Finance
                                                  ------------------------

                                           SELLER:

                                           GSE ERUDITE SOFTWARE, INC.


                                           By: /s/ Eugene D. Loveridge
                                               -----------------------
                                           Title: President
                                                  ---------

                                           PARENT:


                                           GSE SYSTEMS, INC.


                                           By: /s/ Robert W. Stroup
                                               --------------------
                                           Title: Executive Vice President
                                                  ------------------------

Emcor, Inc. hereby executes this Agreement for the limited purpose of agreeing 
to and becoming bound by the provisions of Section 2.16 and Section 5.1 hereof.



                                           EMCOR, INC.


                                           By: /s/ Eugene D. Loveridge
                                               -----------------------
                                                   Eugene D. Loveridge
                                               Chief Financial Officer



                                                                    Exhibit A
                                                                    ---------

                     INSTRUMENT OF ASSUMPTION OF LIABILITIES


     This Instrument of Assumption of Liabilities dated as of April 30, 1998,
is made by Keane, Inc., a Massachusetts corporation (the "Buyer"), in favor 
of GSE Erudite Software, Inc. a Delaware corporation (the "Seller").  All 
capitalized words and terms used in this Instrument of Assumption of 
Liabilities and not defined herein shall have the respective meanings 
ascribed to them in the Asset Purchase Agreement dated as of April 30, 1998, 
among the Seller, the Buyer and GSE Systems, Inc. (the "Agreement").

     WHEREAS, pursuant to the Agreement, the Seller has agreed to sell, 
transfer, convey, assign and deliver to the Buyer substantially all of the 
assets and business associated with the Seller referred to in the Agreement; 
and

     WHEREAS, in partial consideration therefor, the Agreement requires the 
Buyer to assume certain of the liabilities of the Seller; 

     NOW, THEREFORE, in consideration of the mutual promises set forth in the
Agreement and other good and valuable consideration, the receipt of which is 
hereby acknowledged, the Buyer hereby agrees as follows:

     1.   The Buyer hereby assumes and agrees to perform, pay and discharge all 
of the Assumed Liabilities set forth on Schedule 1.3 hereto.

     2.   Notwithstanding the foregoing, the Buyer does not assume or agree 
to perform, pay or discharge, and the Seller shall remain unconditionally 
liable for, all obligations, liabilities and commitments, fixed or contingent,
of the Seller other than the Assumed Liabilities.

     3.   Nothing contained herein shall require the Buyer to perform, pay or
discharge any liability, obligation or commitment expressly assumed by the 
Buyer herein so long as the Buyer in good faith contests or causes to be 
contested the amount or validity thereof, subject, however, to the provisions
of Paragraph 6 below.

     4.   Nothing herein shall be deemed to deprive the Buyer of any defenses, 
set-offs or counterclaims which the Seller may have had or which the Buyer 
shall have against anyone other than the Seller with respect to any of the 
obligations, liabilities and commitments hereby assumed (the "Defenses and 
Claims").  The Seller hereby transfers, conveys and assigns to the Buyer all 
Defenses and Claims and agrees to cooperate with the Buyer to maintain, secure, 
perfect and enforce such Defenses and Claims, including the signing of any 
documents, the giving of any testimony or the taking of any such other action 
as is reasonably requested by the Buyer in connection with such Defenses and 
Claims.

     5.   It is expressly understood and agreed that all liabilities, 
obligations and commitments not assumed hereunder by the Buyer pursuant to 
Paragraph 1 above shall remain the sole obligation of the Seller and its 
respective successors and assigns.

     6.   The Buyer agrees to indemnify and hold harmless the Seller from and
against all claims, damages, losses, liabilities, costs and expenses, including 
without limitation reasonable attorneys' fees, with respect to the failure of
the Buyer to pay, discharge or otherwise satisfy or perform, when due, the 
liabilities, obligations and commitments hereby assumed by the Buyer.  The 
Seller shall give prompt written notice to the Buyer of the commencement of any 
action, suit or proceeding relating to a third party claim for which 
indemnification pursuant to this Paragraph 6 may be sought.  Within 20 days 
after delivery of such notification, the Buyer may, upon written notice thereof 
to the Seller, assume control of the defense of such action, suit or proceeding 
with counsel reasonably satisfactory to the Seller.  If the Buyer assumes 
control of such defense as provided in this Paragraph 6, the Seller shall 
provide the Buyer with reasonable assistance in connection therewith, including 
but not limited to reasonable access to documentation and personnel.  If the 
Buyer does not so assume control of such defense, the Seller shall control such 
defense.  The Seller shall not agree to any settlement of such action, 
suit or proceeding without the prior written consent of the Buyer, which shall 
not be unreasonably withheld.  The Buyer shall not agree to any settlement of
such action, suit or proceeding without the prior written consent of the Seller,
which shall not be unreasonably withheld.


     7.   The Buyer, by its execution of this Instrument of Assumption of 
Liabilities, and the Seller, by its acceptance of this Instrument of Assumption 
of Liabilities, each hereby acknowledges and agrees that neither the 
representations and warranties nor the rights, obligations or remedies of 
either party under the Agreement shall be deemed to be enlarged, modified or 
altered in any way by such execution and acceptance of this instrument.

     IN WITNESS WHEREOF, the Buyer and the Seller have caused this instrument
 to be duly executed under seal as of the date first above written.

                                                KEANE, INC.



                                                By: /s/ Wallace A. Cataldo
                                                    ----------------------

                                                Title: Vice President-Finance
                                                       ----------------------

[Corporate Seal]


Attest:


/s/ Brian T. Keane
- ------------------



ACCEPTED:

GSE ERUDITE SOFTWARE, INC.


By: /s/ Eugene D. Loveridge
    -----------------------
Title: President
       ---------


                                                                    Exhibit B
                                                                    ---------

                            FORM OF PROMISSORY NOTE

                                                               April 30, 1998
$1,000,000                                              Boston, Massachusetts

       FOR VALUE RECEIVED, Keane, Inc., a Massachusetts corporation (the 
"Maker"), promises to pay to the order of GSE Erudite Software, Inc., a 
Delaware corporation (the "Holder"), at the offices of the Holder or at such 
other place as the holder of this Note may designate, the principal sum of 
$1,000,000.  This Note was issued pursuant to the terms of an Asset Purchase 
Agreement dated April 30, 1998 between the Maker, the Holder and GSE Systems,
Inc. (the "Asset Purchase Agreement"), and is limited by that Asset Purchase 
Agreement.  This Note shall bear simple interest at the rate of 6% per annum.
The interest on this Note shall be calculated on a 365-day year basis.

       Subject to the terms of the Asset Purchase Agreement, principal and 
interest shall be due and payable on the first anniversary of the date of 
this Note.  All payments by the Maker under this Note shall be in immediately
available funds.  All outstanding amounts under the Note are subject to a 
set-off or counterclaim by the Maker for any claims or payments by the Maker 
as provided in Section 6.3(b) of the Asset Purchase Agreement.  Whenever any 
amount is paid under this Note, all or part of the amount paid may be applied
to principal or interest in such order and manner as shall be determined by 
the Holder in its discretion.

1.     Events of Default
       -----------------

       This Note and all accrued and unpaid interest shall become immediately
due and payable without notice or demand upon the occurrence at any time of 
any of the following events of default (individually, "an Event of Default" 
and collectively, "Events of Default"):

         (1) default in the payment or performance of this liability and 
         obligation of the Maker to the Holder, including the payment when 
         due of any principal, premium or interest under this Note; or

         (2) the institution by the Maker or any indorser or guarantor of 
         this Note of any proceedings under the United States Bankruptcy Code
         or any other federal or state bankruptcy, reorganization, 
         receivership, insolvency or other similar law affecting the rights 
         of creditors generally or the making by the Maker or any indorser or
         guarantor of this Note of a composition or an assignment or trust 
         mortgage for the benefit of creditors.

2.    Costs of Collection
      -------------------

      The Maker agrees to pay on demand all costs of collection, including 
but not limited to reasonable attorneys' fees, incurred by the Holder in 
enforcing the obligations of the Maker under this Note.

3.    Waivers
      -------

      No delay or omission on the part of the Holder in exercising any right 
under this Note shall operate as a waiver of such right or of any other right
of such Holder, nor shall any delay, omission or waiver on any one occasion 
be deemed a bar to or waiver of the same or any other right on any future 
occasion.  The Maker waives presentment, demand, protest and notices of every
kind and assents to any extension or postponement of the time of payment or 
any other indulgence, and  the addition or release of any other party or person
primarily or secondarily liable.

4.    Prepayment
      ----------

      This Note may be prepaid in whole or in part at any time or from time 
to time upon 10 days' prior written notice with the consent of the Holder, 
with the giving of such consent to be in the sole discretion of the Holder.  
Any such prepayment shall be without premium or penalty.

5.    General
      -------

      5.1  Successors and Assigns.  This Note, and the obligations and rights
of the Maker hereunder, shall be binding upon and inure to the benefit of the
Maker, the Holder and their respective successors and assigns; provided, 
however, that the Maker shall not assign this Note or its obligations 
hereunder.

      5.2  Entire Agreement.  This Note, the Asset Purchase Agreement and the
documents referred to in the Asset Purchase Agreement, including without 
limitation the exhibits thereto, together incorporate all discussions and 
negotiations between the Maker and the Holder, either express or implied, 
concerning the matters included herein, any custom or usage to the contrary 
notwithstanding.  No such discussion or negotiations shall limit, modify or 
otherwise affect the provisions hereof.  No modification, amendment or waiver
of any provision of this Note shall be effective unless executed in writing by 
the party to be charged with such modification, amendment or waiver.

      5.3  Currency.  All payments shall be made in such coin or currency of 
the United States of America as at the time of payment shall be legal tender 
therein for the payment of public and private debts.

      5.4  Notices.  All notices, requests, consents and demands shall be 
made in writing and shall be mailed postage prepaid, or delivered by hand, to
the Maker or to the Holder at their respective addresses set forth below or 
to such other address as may be furnished in writing to the other party hereto:

      If to the Holder:   GSE Erudite Software, Inc.
                          c/o GSE Systems, Inc.
                          8930 Stanford Boulevard
                          Columbia, MD  21045
                          Attention:  Corporate Office

      If to the Maker:    Keane, Inc.
                          Ten City Square
                          Boston, Massachusetts  02129
                          Attention:  Vice President - Finance

      5.5  Saturdays,  Sundays,  Holidays.  If any date that may at any time 
be specified in this Note as a date for the making of any payment of 
principal under this Note shall fall on Saturday, Sunday or on a day which in
Boston, Massachusetts shall be a legal holiday, then the date for the making 
of that payment shall be the next subsequent day which is not a Saturday, 
Sunday or legal holiday.

      5.6  Governing Law.  This Note shall be construed and enforced in 
accordance with, and the rights of the parties shall be governed by, the laws
of the Commonwealth of Massachusetts.

      IN WITNESS WHEREOF, this Note has been executed and delivered as a 
sealed instrument on the date first above written by the duly authorized 
representative of the Maker.

ATTEST:                                        KEANE, INC.
By: /s/ Brian T. Keane                        By: /s/ Wallace A. Cataldo
    ------------------                            ----------------------
Title: Office of the President                Title: Vice President of Finance
       -----------------------                       -------------------------




                                                                    Exhibit C
                                                                    ---------


                           [Letterhead of the Parent]

                                April 30, 1998



Keane, Inc.
Ten City Square
Boston, MA  02129

Ladies and Gentlemen:

       This opinion is being furnished to you pursuant to Section 4.1(f) of 
the Asset Purchase Agreement dated as of April 30, 1998 (the "Agreement"), 
among Keane, Inc., a Massachusetts corporation (the "Buyer"), GSE Systems, 
Inc., a Delaware corporation (the "Parent), and GSE Erudite Software, Inc., a
wholly-owned subsidiary of the Parent (the "Seller").  Capitalized terms not 
otherwise defined herein have the respective meanings ascribed to them in the
Agreement.

       I am the General Counsel of the Seller and the Parent.  As such 
counsel, I have assisted in the preparation of the Agreement, the 
Non-Competition Agreements and the Bill of Sale (collectively, the 
"Documents").

       I have also examined and are familiar with and have relied upon the 
following documents:

          (a) The charter and By-laws, each as amended to date, of each of 
          the Seller and the Parent;

          (b) Certificates, dated as of recent date(s), of the Secretary of 
          State of the States of Delaware, Arizona, Idaho and Utah certifying
          as to the legal existence and the corporate and tax good standing of 
          the Seller on such date in such jurisdictions;

          (c) A certificate of the Secretary of the Seller attesting to the 
          incumbency of the Seller's officers and the authenticity of the 
          resolutions authorizing the transactions contemplated by the 
          Agreement;

          (d) Resolutions of the Board of Directors and sole stockholder of 
          the Seller and resolutions of the Board of Directors and 
          stockholders of the Parent approving the sale of the Assets and 
          authorizing, among other things, the execution, delivery and 
          performance by the Seller and the Parent of the Agreement and 
          related documents;

          (e) The Agreement;

          (f) the Noncompetition Agreements; 

          (f) The Bill of Sale; and

          (g) Such other documents, opinions, instruments and certificates 
          (including, but not limited to, certificates of public officials 
          and officers of the Seller and the Parent) as I have considered 
          necessary for purposes of this opinion.

       In my examination of the documents described above, I have assumed the
genuineness of all signatures, the legal capacity of each signatory to such 
document, the authenticity of all documents submitted to me as originals, the
conformity to original documents of documents submitted to me as certified, 
facsimile or photostatic copies, and the authenticity of the originals of 
such latter documents. 

       The opinions hereinafter expressed are qualified to the extent that 
they may be subject to or affected by (i) applicable bankruptcy, insolvency, 
reorganization, moratorium, usury, fraudulent transfer or other laws 
affecting the rights and remedies of creditors generally, (ii) statutory or 
decisional law concerning recourse by creditors to security in the absence of
notice or hearing, and (iii) duties and standards imposed on creditors and 
parties to contracts, including without limitation requirements of good 
faith, reasonableness and fair dealing.  I express no opinion as to federal 
or state antitrust, trade regulation or unfair competition laws. Furthermore,
I express no opinion as to the availability of any equitable or specific 
remedy or defense upon any breach of any of the covenants, warranties or other 
provisions contained in the Documents or any of the other agreements, 
instruments or documents referred to herein or therein, in so much as the 
availability of such remedies or defenses may be subject to the discretion of
a court.

       On the basis of and subject to the foregoing, I am of the opinion that:

       1. The Seller is a corporation duly organized, validly existing and in
corporate and tax good standing under the laws of the state of its 
incorporation.  The Seller is duly qualified to conduct business and is in 
corporate and tax good standing under the laws of the State of Delaware.  The
Seller has all requisite corporate power and authority to carry on the 
business in which it has engaged and to own and use the properties owned and 
used by it.

       2. Each of the Seller and the Parent has all requisite power and 
authority to execute and deliver the Documents and to consummate the 
transactions contemplated thereby.  The execution and delivery of the 
Documents and the consummation of the transactions contemplated thereby have 
been duly and validly authorized by all necessary corporate and stockholder 
action on the part of the Seller and the Parent.  The Documents have been 
duly and validly executed and delivered by each of the Seller and the Parent 
and constitute valid and binding obligations of each of the Seller and 
the Parent enforceable against the Seller and the Parent in accordance 
with their respective terms.

       3. The Seller has the right and power to sell, convey, assign, 
transfer and deliver the Assets as provided in the Agreement and, to my 
knowledge, after due inquiry, there is no mortgage, pledge, lease, lien, 
Security Interest, charge, title retention or other security arrangement or 
any other encumbrance upon or affecting the Assets.

       4. The Seller has good, valid and marketable title to all of the 
Assets.  The Bill of Sale and other agreements and documents therein 
contemplated to be delivered by the Seller to effect the transfer of the 
Assets are, or will be when executed and delivered, sufficient to effect the 
sale, transfer, conveyance and assignment of all of the Seller's right, title
and interest in the Assets. 

       5. Neither the execution and delivery of the Documents to which the 
Seller or the Parent is a party, nor the consummation of the transactions 
contemplated thereby, (i) conflicts with or violates any provision of the 
charter or By-laws of the Seller or the Parent; (ii) requires on the part of 
the Seller or the Parent any filing with, or permit, authorization, consent 
or approval of, any Governmental Entity, other than any filing, permit, 
authorization, consent or approval which has been obtained; (iii) conflicts 
with, results in a breach of, constitutes (with or without due notice or 
lapse of time or both) a default under, results in the acceleration of, 
creates in any party the right to accelerate, terminates, modifies or cancels
or requires any notice, consent or waiver under, any contract, lease, 
sublease, license, sublicense, franchise, permit, indenture, agreement or 
mortgage for borrowed money, instrument of indebtedness, Security Interest or
other arrangement known to us to which the Seller or the Parent is a party or
by which the Seller or the Parent is bound or to which any of their 
respective assets is subject; (iv) to my knowledge, results in the imposition
of any Security Interest upon any assets of the Seller or the Parent; (v) to 
my knowledge, violates any order, writ, injunction or decree specifically 
naming the Seller or the Parent, or any of the property or assets of the 
Seller or the Parent or any of their respective property or assets; or (vi) 
violates any federal or Delaware statute, rule or regulation applicable to 
the Seller or the Parent or any of their respective property or assets. 

       6. To the best of my knowledge after due inquiry, the Seller (i) is 
not subject to any unsatisfied judgment, order, decree, stipulation or 
injunction and (ii) is not a party to, or to our knowledge, is threatened to 
be made a party to, any complaint, action, suit, proceeding, hearing or 
investigation of or in any court or administrative agency of any federal, 
state, local or foreign jurisdiction or before any arbitrator.



                                     Very truly yours,
      
                                     [_________________]




                                                                    Exhibit D
                                                                    ---------

                                 BILL OF SALE


     This Bill of Sale dated as of April 30, 1998, is executed and delivered 
by GSE Erudite Software, Inc., a Delaware corporation (the "Seller"), to Keane,
Inc., a Massachusetts corporation (the "Buyer").  All capitalized words and 
terms used in this Bill of Sale and not defined herein shall have the 
respective meanings ascribed to them in the Asset Purchase Agreement dated as 
of April 30, 1998, by and among the Seller, the Buyer and GSE Systems, Inc. 
(the "Agreement").

     WHEREAS, pursuant to the Agreement, the Buyer desires to purchase, and 
the Seller desires to sell, substantially all of the assets and business of 
the Seller referred to in the Agreement for the consideration set forth in 
the Agreement, subject to the terms and conditions of the Agreement;

     NOW, THEREFORE, in consideration of the mutual promises set forth in the 
Agreement and other good and valuable consideration, the receipt of which is 
hereby acknowledged, the Seller hereby agrees as follows:

     1.   The Seller hereby sells, transfers, conveys, assigns and delivers 
to the Buyer, its successors and assigns, to have and to hold forever, all of 
the Assets. 

     2.   The Seller hereby covenants and agrees that it will, at the request 
of the Buyer and without further consideration, execute and deliver, and will
cause its employees to execute and deliver, such other instruments of sale, 
transfer, conveyance and assignment, and take such other action, as may 
reasonably be necessary to more effectively sell, transfer, convey, assign and 
deliver to, and vest in, the Buyer, its successors and assigns, good, clear and 
marketable title to the Assets, and to put the Buyer in actual possession and 
operating control thereof, to assist the Buyer in exercising all rights with 
respect thereto and to carry out the purpose and intent of the Agreement.

     3.   The Seller does hereby irrevocably constitute and appoint the Buyer, 
its successors and assigns, its true and lawful attorney, with full power of 
substitution, in its name or otherwise, and on behalf of the Seller, or for 
its own use, to claim, demand, collect and receive at any time and from time 
to time any and all of the Assets, and to prosecute the same at law or in 
equity and, upon discharge thereof, to complete, execute and deliver any and 
all necessary instruments of satisfaction and release.

     4.   The Seller, by its execution of this Bill of Sale, and the Buyer, 
by its acceptance of this Bill of Sale, each hereby acknowledges and agrees 
that neither the representations and warranties nor the rights and remedies 
of any party under the Agreement shall be deemed to be enlarged, modified or 
altered in any way by this instrument. 

     IN WITNESS WHEREOF, the Seller and the Buyer have caused this instrument
to be duly executed under seal as of the date first above written.

                                GSE ERUDITE SOFTWARE, INC.


                                By: /s/ Robert W. Stroup
                                    --------------------

[Corporate Seal]                Title: Secretary
                                       ---------

ATTEST:

Thomas K. Milhollan
- -------------------

ACCEPTED:

KEANE, INC.


By:______________________

Title:____________________



                                                                    Exhibit E
                                                                    ---------


                          AGREEMENT NOT TO COMPETE
                          ------------------------


     THIS AGREEMENT NOT TO COMPETE ("Agreement") is entered into as of the 
30th day of April, 1998, by and between Keane, Inc., a Massachusetts 
corporation with its principal place of business at Ten City Square, Boston, 
Massachusetts 02129 ("Keane"), and __________________, an employee (the 
"Principal") of GSE Erudite Software, Inc., a Delaware corporation (the 
"Seller").  Keane and the Principal are referred to collectively herein as the 
"Parties."

Introduction
- ------------

     Keane, the Seller and GSE Systems, Inc., a Delaware corporation (the 
"Parent"), have entered into an Asset Purchase Agreement dated as of the date 
hereof (the "Agreement") pursuant to which Keane will acquire substantially all 
of the assets and the Business (as defined in the Agreement) of the Seller.  
The value of the Business to be acquire by Keane would be significantly 
diminished if the Principal were to compete against Keane or its subdivisions.  

     In consideration of the mutual covenants and promises contained herein, 
and the good and valuable consideration, including Keane's offer of employment 
to the Principal, the receipt of which is hereby acknowledged, the Parties 
agree as follows:

1.   Non-Compete

     1.1   During the period commencing on the date of execution of this 
     Agreement and ending on the later of (i) the third anniversary of the 
     Closing Date (as such term is defined in the Agreement), or (ii) the 
     second anniversary of the last day of employment with Keane or any of its 
     subsidiaries (the later of such dates being hereinafter referred to as the 
     "Termination Date" and such period being hereinafter referred to as the 
     "Restricted Period"), Principal will not (other than in his or her 
     capacity as an employee of Keane or any subsidiary of Keane) directly or
     indirectly as a partner, stockholder, joint venture, or investor (other 
     than as the holder of not more than five percent (5%) of the total 
     outstanding stock of a publicly-held company):

           (a)  engage in, operate or establish any aspect of the Business, or 
           if Principal becomes an employee of Keane, the business of Keane; 
           or

           (b)  solicit, divert or take away, or attempt to solicit, divert or 
           take away, the business or patronage of any individual, corporation 
           or other entity which was or is a prospective client, customer or 
           account of the Seller or Keane or any of its subsidiaries at the 
           Termination Date, or had been a client, customer or account of the 
           Seller within a period of two (2) years prior to the Termination 
           Date.


     1.2   During the Restricted Period, Principal will not directly or 
     indirectly recruit, solicit or induce any employee or employees or
     subcontractors of the Seller, Keane or any of its subsidiaries to 
     terminate their employment with, or otherwise cease their relationship 
     with the Seller, Keane or any such subsidiary.  In addition, Principal 
     will not hire nor employ or use under any subcontracting or other 
     arrangement any present or former employee(s) or contractors of Keane, any
     of its subsidiaries or the Seller for a period of one (1) year from the 
     employee's/employees' last day of employment with Keane, any of its 
     subsidiaries or the Seller, as the case may be, without the prior written 
     consent of an authorized executive officer of Keane.



2.   Entire Agreement

     This Agreement constitutes the entire agreement between the Parties and 
supersedes all prior understandings and agreements, written or oral, that may
have related in any way to the subject matter of this Agreement.

3.   Amendment

     This Agreement may be amended or modified only by a written instrument 
executed by Keane and the Principal.

4.   Applicable Laws and Jurisdiction

     This Agreement shall be governed by and construed in accordance with the
internal laws of the Commonwealth of Massachusetts without reference to the 
conflict of laws provisions thereof.

5.   Succession and Assignment

     This Agreement shall be binding upon and inure to the benefit of the 
Parties named herein and their respective successors and permitted assigns.  
No Party may assign either this Agreement or any of its rights, interests or 
obligations hereunder without the prior written approval of the other Party; 
provided, that Keane may assign its rights, interest and obligations hereunder 
to (a) an Affiliate of Keane or (b) to a person who acquires (whether by stock 
or merger or otherwise) all or substantially all of the business or assets of 
Keane or the Business.

6.   Notices

     All notices, requests, demands, claims and other communications hereunder 
shall be in writing.  Any notice, request, demand, claim or other communication 
hereunder shall be deemed duly delivered two business days after it is sent by 
registered or certified mail, return receipt requested, postage prepaid, or one 
business day after it is sent via a reputable nationwide overnight courier 
service, in each case to the intended recipient as set forth below:

                          If to the Principal:
                          -------------------

                          [name]
                          [address]

                          Copy to:
                          -------
                          
                          Arnold & Porter
                          555 Twelfth Street, N.W.
                          Washington, D.C. 20004
                          Attention:  Robert Oh, Esq.

                   
                          If to Keane:
                          -----------


                          Keane, Inc.
                          Ten City Square
                          Boston, MA  02129
                          Attention:  Vice President - Finance



                          Copy to:
                          ------- 
   
                      
                          Hale and Dorr LLP
                          60 State Street
                          Boston, MA  02109
                          Attention:  Hal J. Leibowitz, Esq.


Any Party may give any notice, request, demand, claim or other communication 
hereunder using any other means (including personal delivery, expedited 
courier, messenger service, telecopy, telex,ordinary mail or electronic mail), 
but no such notice, request, demand, claim or other communication shall be 
deemed to have been duly given unless and until it actually is received by the 
individual for whom it is intended.  Any Party may change the address to which 
notices, request, demand, claims and other communications hereunder are to be 
delivered by giving the other Party notice in the manner herein set forth.

7.    Miscellaneous

      7.1   No delay or omission by Keane in exercising any right under this 
      Agreement shall operate as a waiver of that or any other right.  A waiver 
      or consent given by Keane on any one occasion shall be effective only in 
      that instance and shall not be construed as a bar or waiver of any right 
      on any other occasion.

      7.2   The section headings in this Agreement are inserted for convenience 
      only and shall not affect in any way the meaning or interpretation of 
      this Agreement.

      7.3   In case any provision of this Agreement shall be invalid, illegal
      or otherwise unenforceable, the validity, legality and enforceability of 
      the remaining provisions shall in no way be affected or impaired thereby. 
      If any restriction set forth in this Agreement is found by any court of 
      competent jurisdiction to be unenforceable because it extends for too 
      long a period of time or over too great a range of activities or in too 
      broad a geographic area as to which it may be enforceable.

      7.4   The restrictions contained in this Agreement are necessary for the 
      protection of the business and goodwill of Keane and are considered by 
      the Principal to be reasonable for such purpose.  The Principal agrees 
      that a breach of this Agreement would not be adequately remedied by money 
      damages, and, therefore, in the event of any breach, in addition to such 
      other remedies which may be available, at law or in equity, Keane shall 
      have the right to specific performance an injunctive relief.

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

      7.6   Capitalized terms used herein and not otherwise defined shall have 
      the meanings ascribed to such terms in the Agreement.

      7.7   Each of the Parties (a) submits to the jurisdiction of any state 
      or federal court sitting in Boston, Massachusetts in any action or 
      proceeding arising out of or relating to this Agreement, (b) agrees that 
      all claims in respect of the action or proceeding may be heard and 
      determined in any such court, and (c) agrees not to bring any action or 
      proceeding arising out of or relating to this Agreement in any other 
      court.  Each of the Parties waives any defense of inconvenient forum to 
      the maintenance of any action or proceeding so brought and waives any 
      bond, surety or other security that might be required of any other Party 
      with respect thereto.  Any Party may make service on another Party by 
      sending or delivering a copy of the process to the Party to be served at 
      the address and in the manner provided for the giving of notices in 
      Section 6. Nothing in this Section 7.7, however, shall affect the right 
      of any Party to serve legal process in any other manner permitted by law.

      7.8   The Principal acknowledges that this Agreement does not constitute 
      a contract of employment and does not imply that Keane will continue his 
      or her employment for any period of time. 

      IN WITNESS WHEREOF, the Parties hereto have executed this Agreement 
as of the day and year first set forth above.

                                        KEANE, INC.



                                        By: /s/ Wallace A. Cataldo
                                            ----------------------

                                        Title: Vice President - Finance
                                               ------------------------



      
                                        _______________________
                                        [Name]




                       SCHEDULE 1.1 -- CONTRACT RIGHTS






                     SCHEDULE 1.3 -- ASSUMED LIABILITIES






                       SCHEDULE 5.1 -- HIRED EMPLOYEES




                             DISCLOSURE SCHEDULE



                                                                  EXHIBIT 2.4

                  INSTRUMENT OF ASSUMPTION OF LIABILITIES


     This Instrument of Assumption of Liabilities dated as of April 30, 1998,
is made by Keane, Inc., a Massachusetts corporation (the "Buyer"), in favor of 
GSE Erudite Software, Inc. a Delaware corporation (the "Seller").  All 
capitalized words and terms used in this Instrument of Assumption of 
Liabilities and not defined herein shall have the respective meanings ascribed 
to them in the Asset Purchase Agreement dated as of April 30, 1998, among the 
Seller, the Buyer and GSE Systems, Inc. (the "Agreement").

     WHEREAS, pursuant to the Agreement, the Seller has agreed to sell, 
transfer, convey, assign and deliver to the Buyer substantially all of the 
assets and business associated with the Seller referred to in the Agreement; 
and 
     
     WHEREAS, in partial consideration therefor, the Agreement requires the 
Buyer to assume certain of the liabilities of the Seller; 

     NOW, THEREFORE, in consideration of the mutual promises set forth in the 
Agreement and other good and valuable consideration, the receipt of which is 
hereby acknowledged, the Buyer hereby agrees as follows:

     1.   The Buyer hereby assumes and agrees to perform, pay and discharge 
all of the Assumed Liabilities set forth on Schedule 1.3 hereto.

     2.   Notwithstanding the foregoing, the Buyer does not assume or agree 
to perform, pay or discharge, and the Seller shall remain unconditionally 
liable for, all obligations, liabilities and commitments, fixed or contingent, 
of the Seller other than the Assumed Liabilities.

     3.   Nothing contained herein shall require the Buyer to perform, pay or 
discharge any liability, obligation or commitment expressly assumed by the 
Buyer herein so long as the Buyer in good faith contests or causes to be 
contested the amount or validity thereof, subject, however, to the provisions 
of Paragraph 6 below.

     4.   Nothing herein shall be deemed to deprive the Buyer of any defenses, 
set-offs or counterclaims which the Seller may have had or which the Buyer 
shall have against anyone other than the Seller with respect to any of the 
obligations, liabilities and commitments hereby assumed (the "Defenses and 
Claims").  The Seller hereby transfers, conveys and assigns to the Buyer all 
Defenses and Claims and agrees to cooperate with the Buyer to maintain, secure,
perfect and enforce such Defenses and Claims, including the signing of any 
documents, the giving of any testimony or the taking of any such other action 
as is reasonably requested by the Buyer in connection with such Defenses and 
Claims.

     5.   It is expressly understood and agreed that all liabilities, 
obligations and commitments not assumed hereunder by the Buyer pursuant to 
Paragraph 1 above shall remain the sole obligation of the Seller and its 
respective successors and assigns.

     6.   The Buyer agrees to indemnify and hold harmless the Seller from and 
against all claims, damages, losses, liabilities, costs and expenses, including 
without limitation reasonable attorneys' fees, with respect to the failure of 
the Buyer to pay, discharge or otherwise satisfy or perform, when due, the 
liabilities, obligations and commitments hereby assumed by the Buyer.  The 
Seller shall give prompt written notice to the Buyer of the commencement of any 
action, suit or proceeding relating to a third party claim for which 
indemnification pursuant to this Paragraph 6 may be sought.  Within 20 days 
after delivery of such notification, the Buyer may, upon written notice thereof 
to the Seller, assume control of the defense of such action, suit or proceeding 
with counsel reasonably satisfactory to the Seller.  If the Buyer assumes 
control of such defense as provided in this Paragraph 6, the Seller shall 
provide the Buyer with reasonable assistance in connection therewith, including 
but not limited to reasonable access to documentation and personnel.  If the 
Buyer does not so assume control of such defense, the Seller shall control such 
defense.  The Seller shall not agree to any settlement of such action, suit or 
proceeding without the prior written consent of the Buyer, which shall not be 
unreasonably withheld.  The Buyer shall not agree to any settlement of such 
action, suit or proceeding without the prior written consent of the Seller, 
which shall not be unreasonably withheld.

     7.   The Buyer, by its execution of this Instrument of Assumption of 
Liabilities, and the Seller, by its acceptance of this Instrument of 
Assumption of Liabilities, each hereby acknowledges and agres that neither the 
representations and warranties nor the rights, obligations or remedies of 
either party under the Agreement shall be deemed to be enlarged, modified or 
altered in any way by such execution and acceptance of this instrument.

     IN WITNESS WHEREOF, the Buyer and the Seller have caused this instrument 
to be duly executed under seal as of the date first above written.

                                       KEANE, INC.



                                       By: /s/ Wallace A. Cataldo
                                           ----------------------

                                       Title: Vice President - Finance
                                              ------------------------

[Corporate Seal]


Attest:


/s/ Brian T. Keane
- ------------------



ACCEPTED:

GSE ERUDITE SOFTWARE, INC.


By: Eugene D. Loveridge
    -------------------
Title: President
       ---------

                                                                EXHIBIT 10.28


                            EMPLOYMENT TERMINATION 
                            AND SEVERANCE AGREEMENT


     This EMPLOYMENT TERMINATION AND SEVERANCE AGREEMENT (this "Agreement") 
made and entered into as of April 29, 1998, by and among GSE Systems, Inc., 
a Delaware  corporation ("GSE"), GSE Erudite Software, Inc., a Delaware 
corporation ("Erudite" and together with GSE, the "Companies"), and Eugene 
Loveridge (the "Employee" and together with the Companies, the "Parties").


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

     WHEREAS, the Employee has entered into an Employment Agreement dated as 
of May 17, 1996 with GSE relating to such Employee's employment as an officer 
or employee of one or more of the Companies (the "Employment Agreement");

     WHEREAS, contemporaneously with the execution and delivery of this 
Agreement, the Companies are executing and delivering an Asset Purchase 
Agreement (the "Keane Agreement") with Keane, Inc. ("Keane") relating to the 
sale to Keane of substantially all of the assets of Erudite and the assumption 
by Keane of certain liabilities of Erudite (the "Sale Transaction");
 
     WHEREAS, the Parties have agreed that effective upon consummation of the 
Sale Transaction (the "Effective Time"), the Employee shall resign all 
employment, director and other positions he may hold with either of the 
Companies or their affiliates, the Employment Agreements shall terminate, the 
Employee shall execute and deliver the noncompetition agreement attached as 
Exhibit E to the Keane Agreement (the "Noncompetition Agreement") and the 
Employee shall accept employment with Keane pursuant to the terms of the 
offer letter presented to him by Keane (the "Offer Letter"), all as provided 
herein;

     NOW, THEREFORE, in consideration of the mutual agreements set forth 
herein and intending to be legally bound hereby, the Parties hereby agree as 
follows:

       1.  Termination of Employment; Releases. 
           ----------------------------------- 
              (a) The Employee hereby resigns each and every employment, 
director or other position such Employee may hold with either of the Companies 
or any of their affiliates, including without limitation the Employee's 
position as a director of GSE.  The Employment Agreement is hereby terminated 
and has no further force or effect.  

              (b)  The Employee hereby releases and forever discharges the 
Companies, their affiliates, and their respective officers, directors, 
employees and agents (the "Released Persons") from and waives any and all 
claims, demands, controversies, actions, causes of action, obligations, damages 
and liabilities of any nature whatsoever, whether at law or in equity, known or 
unknown, suspected or unsuspected, absolute or contingent (collectively, 
"Claims"), that the Employee ever had, now has, or may hereafter have against 
any of the Released Persons arising out of, resulting from or related to the 
Employee's service as an officer, director, employee or agent of either of the 
Companies or any of their affiliates, including without limitation any Claims 
that may arise out of, result from or relate to the Employment Agreement, 
except that nothing contained herein shall release (i) GSE from its obligations 
under Article VI of GSE's Bylaws as in effect on the date hereof or Section 
145 of the Delaware General Corporation Law  or (ii) either of the Companies 
from their obligations under this Agreement.  The Employee hereby agrees and 
acknowledges that all stock options previously issued to the Employee pursuant 
to GSE's 1995 Long-Term Incentive Plan are hereby terminated and surrendered.

             (c) Effective upon the first anniversary of the Effective Time, 
each of the Companies hereby releases and forever discharges the Employee from 
and waives any and all Claims that either of the Companies ever had, now has, 
or may hereafter have against the Employee arising out of, resulting from or 
related to such Employee's service as an officer, director, employee or agent 
of either of the Companies or any of their affiliates, including without 
limitation any Claims that may arise out of, result from or relate to such 
Employee's Employment Agreement, except that nothing contained herein shall 
release the Employee from (i) any Claims as to which either of the Companies 
has provided the Employee with written notice on or prior to the first 
anniversary of the Effective Time or (ii) his obligations under this Agreement.

         2.  Acceptance of Employment with Keane.  The Employee hereby agrees 
             -----------------------------------
to accept the offer of employment made by Keane pursuant to the Offer Letter 
and to execute and deliver the Offer Letter and the Noncompetition Agreement.

         3.  Certification.  The Employee hereby certifies, represents and 
             -------------
             warrants to the Companies as follows:

             (a) The Employee has carefully reviewed the representations and 
warranties made by the Companies in the Keane Agreement and  the information 
contained in the Disclosure Schedule to the Keane Agreement, is not aware of 
any inaccuracy contained in any such representation, warranty or information 
or any breach of any such representation or warranty not fully disclosed in 
such Disclosure Schedule, and knows of no information inconsistent with such 
representations, warranties and information or necessary to make any thereof
true, correct, accurate and complete in all respects on the date hereof.  
 
             (b) The Employee will cooperate with Erudite and Keane in the 
preparation of financial statements of Erudite for the period ended April 30,
1998, which are required by the Keane Agreement to be delivered to Keane within 
15 days after consummation of the Sale Transaction.  The Employee will 
carefully review such financial statements and hereby represents, warrants and 
covenants with the Companies that such financial statements will be true, 
correct, accurate and complete.

         4.  Severance Payments.  In consideration of the agreements and 
             ------------------
certifications set forth in Sections 1-3 of this Agreement and the Employee's 
prior service to the Companies, Erudite hereby promises to pay to the Employee 
the following severance payments:  
  
             (a)  Within seven days after the Effective Time, the Companies 
shall cause to be paid to the Employee, a severance payment in the amount of 
$100,000.
 
             (b)  Promptly after the final resolution of all claims for Damages 
made by Keane against either of the Companies under Article VI of the Keane 
Agreement, the Companies shall cause to be paid to the Employee an additional 
severance payment equal to the Additional Amount (as defined below) plus 
interest thereon at a simple annual rate of 6% for the period from the 
Effective Time to the date such additional severance payment is made to the 
Employee.  As used herein, the "Additional Amount" means the difference between 
(i) $50,000 minus (ii) the product of (A) 0.2970 multiplied by (B) the actual 
dollar amount paid or payable by either of the Companies pursuant to 
Article VI of the Keane Agreement (after taking into account the provisions 
of Section 6.5 thereof and including any reduction in the principal amount of 
the Note issued by Keane pursuant to the Keane Agreement as a payment made by 
the Companies pursuant to such Article VI) provided that (x) the dollar amount
reflected in clause (B) of this sentence shall not include (1) any amounts
paid or payable by the Companies that result from the inability of Keane to 
collect any account receivable that it acquired pursuant to the Keane 
Agreement if the Employee can demonstrate that the payor of such account 
receivable became bankrupt or insolvent after the Effective Time and that 
none of the Employee, Daniel Masterson, Gary Gray, or Douglas Austin had any 
knowledge at the Effective Time of any information that suggested that such 
account receivable might be uncollectible due to the payor's financial 
condition or (2) any amounts payable by the Companies that result from a 
liability to SSI of up to $40,000 and (y) the dollar amount reflected in 
clause (B) of this sentence shall include only 50% of the first $50,000 of 
any amounts paid or payable by either of the Companies pursuant to Article VI 
of the Keane Agreement. 

         5.  Representations and Warranties.  Each Party hereby represents and 
             ------------------------------
warrants to each other Party as follows: (a) such Party has carefully 
considered and reviewed the provisions of this Agreement and consulted with 
such Party's counsel regarding this Agreement and (b) this Agreement is a 
valid and binding obligation of such Party enforceable in accordance with its 
terms.

         6.  Miscellaneous.
             -------------

             (a)  Successors.  This Agreement shall be binding upon and inure
                  ----------
to the benefit of the respective successors and assigns of each Party.

             (b)  Interpretation and Construction.  The 
                  -------------------------------
headings of the Sections of this Agreement have been inserted for convenience 
of reference only and shall not be deemed to be a part of this Agreement.  
Words such as "herein," "hereof," "hereby," "hereunder" and words of similar 
import refer to this Agreement as a whole and not to any particular Section of 
this Agreement, unless the context clearly indicates otherwise.

             (c)  Severability.  In the event any provision of this Agreement 
                  ------------
hall finally be determined to be unlawful or unenforceable, such provision 
shall be deemed to be severed from this Agreement, and every other provision 
of this Agreement shall remain in full force and effect.

             (d)  Notices.  All notices, requests and other communications 
                  -------
hereunder shall be in writing and shall be deemed to have been duly given at 
the time of receipt if delivered by hand or by facsimile transmission or three 
days after being mailed, registered or certified mail, return receipt 
requested, with postage prepaid to the address or facsimile number listed below 
such Party's name on the signature page hereto or if any Party shall have 
designated a different address or facsimile number by notice to the other 
Parties given as provided above, then to the last address or facsimile number 
so designated.  

             (e)  Complete Agreement.  This Agreement sets forth the entire 
                  ------------------
understanding of the Parties with respect to the subject matter hereof and 
supersedes all prior letters of intent, agreements, covenants, arrangements, 
communications, representations or warranties, whether oral or written, by any 
Party or any officer, employee or representative of any Party.

             (f)  Third Parties.  This Agreement is not intended to, and shall 
                  -------------
not, create any rights in or confer any benefits upon anyone other than the 
Parties and their successors and assigns.

             (g)  Governing Law; Consent to Jurisdiction.  This Agreement shall 
                  --------------------------------------
be governed by, and construed in accordance with, the laws of the State of 
Maryland, without giving effect to the conflicts of laws provisions thereof. 
THE PARTIES HEREBY AGREE TO SUBMIT TO THE EXCLUSIVE JURISDICTION OF THE 
FEDERAL OR STATE COURTS SITTING IN THE STATE OF MARYLAND, IN ANY LEGAL ACTION 
OR PROCEEDING RELATING TO THIS AGREEMENT.  THE PARTIES AGREE TO ACCEPT SERVICE 
OF PROCESS PURSUANT TO THE PROCEDURES SET FORTH IN SECTION 6(d) HEREOF.

             (i)  Waiver.  The waiver by any Party of any matter provided for
                  ------
herein shall only be effective if made in writing signed by such Party, but 
such waiver shall not be deemed to be a waiver of any other such matter.  

             (j)  Counterparts.  More than one counterpart of this Agreement 
                  ------------
may be executed by the Parties , and each fully executed counterpart shall be 
deemed an original.

             (k)  Amendment of this Agreement.  Any amendment to this 
                  ---------------------------
Agreement must be effected by the written consent of each Party who is to be 
bound or adversely affected by such Amendment.

             (l)  Effectiveness of this Agreement.  This Agreement shall be 
                  -------------------------------
effective as of the Effective Time.  In the event the Keane Agreement is 
terminated or the Sale Transaction is otherwise not consummated, this Agreement 
shall terminate automatically and be of no further force or effect.

     IN WITNESS WHEREOF, this Agreement has been executed and delivered by 
the Parties as of the date first above written.


                      GSE SYSTEMS, INC.


                      By: /s/ Robert W. Stroup
                          --------------------
 
                      Name: Robert W. Stroup
                            ----------------
 
                      Title: Executive Vice President
                             ------------------------

                      Address:
                      8930 Stanford Boulevard
                      Columbia, Maryland 21045  
                      Attention:  President
                      Fax No.: 410-312-3720


                      GSE ERUDITE SOFTWARE, INC. 
 

                      By: /s/ Robert W. Stroup
                          --------------------
  
                      Name: Robert W. Stroup
                            ----------------
 
                      Title: Secretary
                             ---------

                      Address:
                      8930 Stanford Boulevard
                      Columbia, Maryland 21045 
                      Attention:  President
                      Fax No.: 410-312-3720


                      /s/ Eugene D. Loveridge
                      -----------------------
 
                      EUGENE LOVERIDGE

                      Address:
                      ________________________
 
                      ________________________
  
                      ________________________
 
                      Fax No.:________________ 






                                                                EXHIBIT 10.29

                            EMPLOYMENT TERMINATION 
                            AND SEVERANCE AGREEMENT


     This EMPLOYMENT TERMINATION AND SEVERANCE AGREEMENT (this "Agreement") 
made and entered into as of April 29, 1998, by and among GSE Systems, Inc., a 
Delaware corporation ("GSE"), GSE Erudite Software, Inc., a Delaware 
corporation ("Erudite" and together with GSE, the "Companies"), and Daniel 
Masterson (the "Employee" and together with the Companies, the "Parties").


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

     WHEREAS, the Employee has entered into an Employment Agreement dated as 
of May 17, 1996 with GSE relating to such Employee's employment as an officer
or employee of one or more of the Companies (the "Employment Agreement");
 
     WHEREAS, contemporaneously with the execution and delivery of this 
Agreement, the Companies are executing and delivering an Asset Purchase 
Agreement (the "Keane Agreement") with Keane, Inc. ("Keane") relating to the 
sale to Keane of substantially all of the assets of Erudite and the assumption 
by Keane of certain liabilities of Erudite (the "Sale Transaction");

     WHEREAS, the Parties have agreed that effective upon consummation of the 
Sale Transaction (the "Effective Time"), the Employee shall resign all 
employment, director and other positions he may hold with either of the 
Companies or their affiliates, the Employment Agreements shall terminate, the 
Employee shall execute and deliver the noncompetition agreement attached as 
Exhibit E to the Keane Agreement (the "Noncompetition Agreement") and the 
Employee shall accept employment with Keane pursuant to the terms of the offer 
letter presented to him by Keane (the "Offer Letter"), all as provided herein;

     NOW, THEREFORE, in consideration of the mutual agreements set forth herein 
and intending to be legally bound hereby, the Parties hereby agree as follows:

       1.  Termination of Employment; Releases . 
           -----------------------------------
  
             (a) The Employee hereby resigns each and every employment, 
director or other position such Employee may hold with either of the 
Companies or any of their affiliates.  The Employment Agreement is hereby 
terminated and has no further force or effect.  

             (b)  The Employee hereby releases and forever discharges the 
Companies, their affiliates, and their respective officers, directors, 
employees and agents (the "Released Persons") from and waives any and all 
claims, demands, controversies, actions, causes of action, obligations, damages 
and liabilities of any nature whatsoever, whether at law or in equity, known or 
unknown, suspected or unsuspected, absolute or contingent (collectively, 
"Claims"), that the Employee ever had, now has, or may hereafter have against 
any of the Released Persons arising out of, resulting from or related to the 
Employee's service as an officer, director, employee or agent of either of the 
Companies or any of their affiliates, including without limitation any Claims 
that may arise out of, result from or relate to the Employment Agreement, 
except that nothing contained herein shall release (i) GSE from its obligations 
under Article VI of GSE's Bylaws as in effect on the date hereof or Section 145 
of the Delaware General Corporation Law  or (ii) either of the Companies from 
their obligations under this Agreement.  The Employee hereby agrees and 
acknowledges that all stock options previously issued to the Employee pursuant 
to GSE's 1995 Long-Term Incentive Plan are hereby terminated and surrendered.

             (c) Effective upon the first anniversary of the Effective Time, 
each of the Companies hereby releases and forever discharges the Employee from 
and waives any and all Claims that either of the Companies ever had, now has, 
or may hereafter have against the Employee arising out of, resulting from or 
related to such Employee's service as an officer, director, employee or agent 
of either of the Companies or any of their affiliates, including without 
limitation any Claims that may arise out of, result from or relate to such 
Employee's Employment Agreement, except that nothing contained herein shall 
release the Employee from (i) any Claims as to which either of the Companies 
has provided the Employee with written notice on or prior to the first 
anniversary of the Effective Time or (ii) his obligations under this Agreement.

         2.  Acceptance of Employment with Keane.  The Employee hereby agrees 
             -----------------------------------
to accept the offer of employment made by Keane pursuant to the Offer Letter 
and to execute and deliver the Offer Letter and the Noncompetition Agreement.

         3.  Certification.  The Employee hereby certifies, represents and 
             -------------
warrants to the Companies as follows:
 
             (a) The Employee has carefully reviewed the representations and 
warranties made by the Companies in the Keane Agreement and the information 
contained in the Disclosure Schedule to the Keane Agreement, is not aware of 
any inaccuracy contained in any such representation, warranty or information 
or any breach of any such representation or warranty not fully disclosed in 
such Disclosure Schedule, and knows of no information inconsistent with such 
representations, warranties and information or necessary to make any thereof 
true, correct, accurate and complete in all respects on the date hereof.  

             (b) The Employee will cooperate with Erudite and Keane in the 
preparation of financial statements of Erudite for the period ended April 30,
1998, which are required by the Keane Agreement to be delivered to Keane within 
15 days after consummation of the Sale Transaction.  The Employee will 
carefully review such financial statements and hereby represents, warrants and 
covenants with the Companies that such financial statements will be true, 
correct, accurate and complete.

         4.  Severance Payments.  In consideration of the agreements and 
             ------------------
certifications set forth in Sections 1-3 of this Agreement and the Employee's 
prior service to the Companies, Erudite hereby promises to pay to the Employee 
the following severance payments:  

             (a)  Within seven days after the Effective Time, the Companies 
shall cause to be paid to the Employee, a severance payment in the amount of 
$100,000.

             (b)  Promptly after the final resolution of all claims for 
Damages made by Keane against either of the Companies under Article VI of the 
Keane Agreement, the Companies shall cause to be paid to the Employee an 
additional severance payment equal to the Additional Amount (as defined below)
plus interest thereon at a simple annual rate of 6% for the period from the 
Effective Time to the date such additional severance payment is made to the 
Employee.  As used herein, the "Additional Amount" means the difference between 
(i) $50,000 minus (ii) the product of (A) 0.2970 multiplied by (B) the actual 
dollar amount paid or payable by either of the Companies pursuant to Article VI 
of the Keane Agreement (after taking into account the provisions of Section 6.5 
thereof and including any reduction in the principal amount of the Note issued 
by Keane pursuant to the Keane Agreement as a payment made by the Companies 
pursuant to such Article VI) provided that (x) the dollar amount reflected in 
clause (B) of this sentence shall not include (1) any amounts paid or payable 
by the Companies that result from the inability of Keane to collect any account 
receivable that it acquired pursuant to the Keane Agreement if the Employee can 
demonstrate that the payor of such account receivable became bankrupt or 
insolvent after the Effective Time and that none of the Employee, 
Eugene Loveridge, Gary Gray, or Douglas Austin had any knowledge at the 
Effective Time of any information that suggested that such account receivable 
might be uncollectible due to the payor's financial condition or (2) any 
amounts payable by the Companies that result from a liability to SSI of up to 
$40,000 and (y) the dollar amount reflected in clause (B) of this sentence 
shall include only 50% of the first $50,000 of any amounts paid or payable by 
either of the Companies pursuant to Article VI of the Keane Agreement. 

         5.  Representations and Warranties.  Each Party hereby represents and 
             ------------------------------
warrants to each other Party as follows: (a) such Party has carefully 
considered and reviewed the provisions of this Agreement and consulted with 
such Party's counsel regarding this Agreement and (b) this Agreement is a valid 
and binding obligation of such Party enforceable in accordance with its terms.

         6.  Miscellaneous.
             -------------
             (a)  Successors.  This Agreement shall be 
                  ----------
binding upon and inure to the benefit of the respective successors and assigns
of each Party.

             (b)  Interpretation and Construction.  The headings of the 
                  -------------------------------
Sections of this Agreement have been inserted for convenience of reference only 
and shall not be deemed to be a part of this Agreement.  Words such as 
"herein," "hereof," "hereby," "hereunder" and words of similar import refer to 
this Agreement as a whole and not to any particular Section of this Agreement, 
unless the context clearly indicates otherwise.

             (c)  Severability.  In the event any provision of this Agreement 
                  ------------
shall finally be determined to be unlawful or unenforceable, such provision 
shall be deemed to be severed from this Agreement, and every other provision of
this Agreement shall remain in full force and effect.

             (d)  Notices.  All notices, requests and other communications 
                  -------
hereunder shall be in writing and shall be deemed to have been duly given at 
the time of receipt if delivered by hand or by facsimile transmission or three 
days after being mailed, registered or certified mail, return receipt 
requested, with postage prepaid to the address or facsimile number listed below 
such Party's name on the signature page hereto or if any Party shall have 
designated a different address or facsimile number by notice to the other 
Parties given as provided above, then to the last address or facsimile number 
so designated.  

             (e)  Complete Agreement.  This Agreement sets forth the entire 
                  ------------------
understanding of the Parties with respect to the subject matter hereof and 
supersedes all prior letters of intent, agreements, covenants, arrangements, 
communications, representations or warranties, whether oral or written, by any 
Party or any officer, employee or representative of any Party.

             (f)  Third Parties.  This Agreement is not intended to, and shall 
                  -------------
not, create any rights in or confer any benefits upon anyone other than the 
Parties and their successors and assigns.

             (g)  Governing Law; Consent to Jurisdiction.  This Agreement 
                  --------------------------------------
shall be governed by, and construed in accordance with, the laws of the State
of Maryland, without giving effect to the conflicts of laws provisions thereof. 
THE PARTIES HEREBY AGREE TO SUBMIT TO THE EXCLUSIVE JURISDICTION OF THE FEDERAL 
OR STATE COURTS SITTING IN THE STATE OF MARYLAND, IN ANY LEGAL ACTION OR 
PROCEEDING RELATING TO THIS AGREEMENT.  THE PARTIES AGREE TO ACCEPT SERVICE OF 
PROCESS PURSUANT TO THE PROCEDURES SET FORTH IN SECTION 6(d) HEREOF.

           (i)  Waiver.  The waiver by any Party of any matter provided for 
                ------
herein shall only be effective if made in writing signed by such Party, but 
such waiver shall not be deemed to be a waiver of any other such matter.  

           (j)  Counterparts.  More than one counterpart of this Agreement 
                ------------
may be executed by the Parties , and each fully executed counterpart shall be 
deemed an original.

           (k)  Amendment of this Agreement.  Any amendment to this Agreement 
                ---------------------------
must be effected by the written consent of each Party who is to be bound or 
adversely affected by such Amendment.

           (l)  Effectiveness of this Agreement.  This Agreement shall be 
                -------------------------------
effective as of the Effective Time.  In the event the Keane Agreement is 
terminated or the Sale Transaction is otherwise not consummated, this Agreement 
shall terminate automatically and be of no further force or effect.

     IN WITNESS WHEREOF, this Agreement has been executed and delivered by the 
Parties as of the date first above written.


                      GSE SYSTEMS, INC.


                      By: /s/ Robert W. Stroup
                          --------------------

                      Name: Robert W. Stroup
                            ----------------

                      Title: Executive Vice President
                             ------------------------

                      Address:
                      8930 Stanford Boulevard
                      Columbia, Maryland 21045 
                      Attention:  President
                      Fax No.: 410-312-3720


                      GSE ERUDITE SOFTWARE, INC. 


                      By: /s/ Robert W. Stroup
                          --------------------

                      Name: Robert W. Stroup
                            ----------------

                      Title: Secretary
                             ---------
 

                      Address:
                      8930 Stanford Boulevard
                      Columbia, Maryland 21045 
                      Attention:  President
                      Fax No.: 410-312-3720


                      Daniel Masterson
                      ----------------

                      DANIEL MASTERSON

                      Address:
                      ________________________
 
                      ________________________
 
                      ________________________ 

                      Fax No.:________________ 




                                                                 EXHIBIT 99.1
                                                        For Immediate Release


     GSE SYSTEMS FINALIZES SALE OF GSE ERUDITE SOFTWARE BUSINESS TO KEANE

Columbia, Maryland, May 4, 1998 -- GSE Systems, Inc. (Nasdaq National Market:
GSES), a leading global provider of integrated enterprise software and 
information solutions to the energy, process and manufacturing industries, 
announced today they have completed the asset sale of its GSE Erudite Software 
business to Keane Inc.  (AMEX:KEA)  for approximately  $9 million in cash.  
In addition to the cash at closing, Keane has issued a promissory note for an 
additional $1 million to be paid to GSE Systems on the first anniversary of 
the closing, subject to offset in the case of any claims for indemnification.

With this sale completed, GSE Systems will concentrate on key industry markets 
currently served by their Power, Process Automation and Oil & Gas business 
units.

"This transaction is a significant step in our previously announced initiative 
to refocus our Company back to building a stronger core business of controls 
and simulation", said Chris Carnavos, President of GSE Systems.  "Our improved 
balance sheet will strengthen our efforts toward meeting these objectives."


GSE Systems, Inc. develops and delivers business and technology solutions by 
applying process control, data acquisition and simulation software, systems 
and services to the energy, process and manufacturing industries worldwide. 
The Company's products are used in the following industries: specialty 
chemical, food and beverage, petroleum refining, oil and gas, pharmaceutical, 
fossil and nuclear power generation, metals and water treatment. GSE Systems 
is headquartered in Columbia, Maryland with other offices in Georgia, 
Louisiana, Maryland, North Carolina, Pennsylvania, and Texas, and its global 
locations include offices in Belgium, Japan, Korea, Singapore, Sweden and 
Taiwan. Information about GSE Systems is available via the Internet's World 
Wide Web at http://www.gses.com.

Headquartered in Boston, Massachusetts, Keane, Inc. is an $800 million firm 
that helps companies build and manage high-performance IT organizations. 
Keane does this by adhering to rigorous process and management disciplines and 
performance metrics incorporated in its six core IT solutions. Keane's services 
include IT consulting, application development, application outsourcing, year 
2000 compliance, help desk outsourcing, and enterprise healthcare solutions. 
These service offerings are delivered through a North American network of more 
than 40 branch offices. Information about Keane, which was recently named the 
Wall Street Journal's Best 10-Year Performer, is available via the Internet's 
World Wide Web at http://www.keane.com.

This news release contains forward-looking statements that involve risks and 
uncertainties. The actual future results of GSE Systems may differ materially 
due to a number of factors, including but not limited to delays in introduction 
of products or enhancements, size and timing of individual orders, rapid 
technological changes, market acceptance of new products and competition. These 
and other factors are more fully discussed in the Company's annual report 
on Form 10-K.


<TABLE> <S> <C>


<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               MAR-31-1998
<CASH>                                             754
<SECURITIES>                                         0
<RECEIVABLES>                                   23,724
<ALLOWANCES>                                     (780)
<INVENTORY>                                      2,898
<CURRENT-ASSETS>                                31,327
<PP&E>                                          11,342
<DEPRECIATION>                                 (8,052)
<TOTAL-ASSETS>                                  47,383
<CURRENT-LIABILITIES>                           30,076
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        21,428
<OTHER-SE>                                     (6,404)
<TOTAL-LIABILITY-AND-EQUITY>                    47,383
<SALES>                                         17,454
<TOTAL-REVENUES>                                17,454
<CGS>                                           12,243
<TOTAL-COSTS>                                    5,888
<OTHER-EXPENSES>                                 (428)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 165
<INCOME-PRETAX>                                  (414)
<INCOME-TAX>                                        40
<INCOME-CONTINUING>                              (454)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (454)
<EPS-PRIMARY>                                   (0.09)
<EPS-DILUTED>                                   (0.09)
        




</TABLE>


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