UNITED STATES
                      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, 2000

                                      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 0-22935

                           PEGASUS SOLUTIONS, INC.
            (Exact Name of Registrant as specified in its charter)


                 Delaware                           75-2605174
      (State or other jurisdiction of            (I.R.S. Employer
      incorporation or organization)            Identification No.)

         3811 Turtle Creek Boulevard, Suite 1100, Dallas, Texas 75219
                   (Address of principal executive office)
                                  (Zip Code)

      Registrant's telephone number, including area code: (214) 528-5656


 Indicate by check  mark whether  the registrant  (1) has  filed all  reports
 required to be filed by Section 13  or 15(d) of the Securities  Exchange Act
 of 1934 during the preceding 12 months (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   [   ]

 The number of shares of the registrant's common stock outstanding as of May
 9, 2000 was 24,240,085.


                           PEGASUS SOLUTIONS, INC.

                                  FORM 10-Q

                     For the Quarter Ended March 31, 2000

                                    INDEX

 Part I.  Financial Information

      Item 1. Financial Statements (unaudited)                  Page

           a) Consolidated Balance Sheets
                as of March 31, 2000 and December 31, 1999        3

           b) Consolidated Statements of Operations for the
                Three Months Ended March 31, 2000 and 1999        4

           c) Consolidated Statements of Cash Flows for the
                Three Months Ended March 31, 2000 and 1999        5

           d) Notes to Consolidated Financial Statements          6

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


 Part II.  Other Information

      Item 2.   Changes in Securities and Use of Proceeds        15

      Item 6.   Exhibits and Reports on Form 8-K                 15


 Signatures                                                      16



 Part I - Financial Information
 Item 1.   Financial Statements

                             PEGASUS SOLUTIONS, INC.
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)

                                             March 31, 2000    December 31, 1999
                                              ------------       ------------
                                                          
 ASSETS
 Cash and cash equivalents                   $ 134,959,771      $ 104,616,147
 Restricted cash                                 3,559,420          2,928,680
 Short-term investments                          7,495,900         35,282,524
 Accounts receivable, net                        7,145,026          4,854,185
 Other current assets                            3,608,600          2,585,247
                                              ------------       ------------
    Total current assets                       156,768,717        150,266,783

 Capitalized software, net                       1,354,628          1,287,422
 Property and equipment, net                     4,300,323          3,568,212
 Goodwill, net                                   2,805,900          2,890,077
 Other noncurrent assets                         5,266,617          5,527,274
                                              ------------       ------------
       Total assets                          $ 170,496,185      $ 163,539,768
                                              ============       ============

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Accounts payable and accrued liabilities    $   7,400,101      $   6,162,314
 Unearned income                                 1,767,544             62,640
 Customer deposits                                 414,463            383,966
 Current portion of capital lease
   obligations                                        -                52,564
                                              ------------       ------------
    Total current liabilities                    9,582,108          6,661,484

 Other noncurrent liabilities                      606,858            106,788

 Stockholders' equity:
    Preferred stock, $.01 par value;
      2,000,000 shares authorized; zero
      shares issued and outstanding,                  -                  -
    Common stock, $.01 par value;
      50,000,000 shares authorized;
      20,557,285 and 20,515,050
      shares issued, respectively                  205,573            205,151
    Additional paid-in capital                 157,383,441        156,978,043
    Unearned compensation                         (350,957)          (442,106)
    Accumulated comprehensive loss                  (6,148)           (24,905)
    Retained earnings                            3,101,648             81,651
    Less treasury stock (174,726
      shares, at cost)                             (26,338)           (26,338)
                                              ------------       ------------
       Total stockholders' equity              160,307,219        156,771,496
                                              ------------       ------------
       Total liabilities
         and stockholders' equity            $ 170,496,185      $ 163,539,768
                                              ============       ============

         See accompanying notes to consolidated financial statements



                           PEGASUS SOLUTIONS, INC.
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                                (UNAUDITED)


                                                   Three Months Ended
                                                        March 31,
                                                -------------------------
                                                   2000           1999
                                                -----------    ----------
                                                        
 Net revenues                                  $ 10,660,714   $ 8,372,496

 Cost of services                                 3,431,080     2,563,425
 Research and development                           602,398       611,443
 General and administrative expenses              1,905,294     1,332,958
 Marketing and promotion expenses                 1,594,312     1,263,819
 Depreciation and amortization                      604,569       679,272
                                                -----------    ----------
 Operating income                                 2,523,061     1,921,579
 Other income (expense):
    Interest income                               1,594,363       528,709
    Interest expense                                 (6,130)      (18,227)
                                                -----------    ----------
 Income before income taxes                       4,111,294     2,432,061
 Income taxes                                     1,090,086       930,750
                                                -----------    ----------
 Net income                                    $  3,021,208   $ 1,501,311
                                                ===========    ==========

 Other comprehensive income - change in
    unrealized gain                                  18,757           -
                                                -----------    ----------

 Comprehensive income                          $  3,039,965   $ 1,501,311
                                                ===========    ==========

 Net income per share:
    Basic                                      $       0.15   $      0.09
                                                ===========    ==========

    Diluted                                    $       0.14   $      0.09
                                                ===========    ==========

 Weighted average shares outstanding:
    Basic                                        20,356,367    15,862,176
                                                ===========    ==========

    Diluted                                      21,048,068    17,304,075
                                                ===========    ==========

         See accompanying notes to consolidated financial statements



                           PEGASUS SOLUTIONS, INC.
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (UNAUDITED)
                                                               Three Months Ended
                                                                    March 31,
                                                           --------------------------
                                                               2000           1999
                                                           -----------     ----------
                                                                    
 Cash flows from operating activities:
   Net income                                             $  3,021,208    $ 1,501,311
   Adjustments to reconcile net income to net cash
      from operating activities:
     Windfall tax benefit from employee exercise of
        non-qualified stock options                            281,929        843,753
     Depreciation and amortization                             604,569        679,272
     Recognition of stock option compensation                   89,166         80,752
     Amortization of premiums on short-term investments         20,672          8,271
     Changes in assets and liabilities:
       Restricted cash                                        (630,739)       117,439
       Accounts receivable                                  (1,357,124)    (1,566,949)
       Other current and noncurrent assets                  (1,674,807)        41,596
       Accounts payable and accrued liabilities              1,642,034        (17,573)
       Unearned income                                       1,673,637      1,000,375
       Other noncurrent liabilities                            125,108         (8,898)
                                                           -----------     ----------
         Net cash provided by operating activities           3,795,653      2,679,349
                                                           -----------     ----------
 Cash flows from investing activities:
   Purchase of software, property and equipment             (1,319,709)      (917,476)
   Purchase of marketable securities                              -        (3,567,675)
   Proceeds from maturity of marketable securities          27,794,372     11,404,912
   Investment in minority interest                                -           (50,110)
                                                           -----------     ----------
       Net cash provided by investing activities            26,474,663      6,869,651
                                                           -----------     ----------
 Cash flows from financing activities:
   Net proceeds from issuance of stock                         125,872        512,342
   Repayment of capital leases                                 (52,564)      (262,622)
                                                           -----------     ----------
     Net cash provided by financing activities                  73,308        249,720
                                                           -----------     ----------
 Net increase in cash and cash equivalents                  30,343,624      9,798,720
 Cash and cash equivalents, beginning of period            104,616,147     25,002,185
                                                           -----------     ----------
 Cash and cash equivalents, end of period                 $134,959,771    $34,800,905
                                                           ===========     ==========
 Supplemental disclosure of cash flow information:

   Interest paid                                          $      3,204    $    15,390
                                                           ===========     ==========
   Income taxes paid                                      $       -       $      -
                                                           ===========     ==========

        See accompanying notes to consolidated financial statements




                  Notes to Consolidated Financial Statements
                                 (Unaudited)


 1. BASIS OF PRESENTATION

    Pegasus  is a leading provider  of transaction processing and  electronic
    commerce services to  the hotel industry worldwide.  Pegasus is organized
    into   three  businesses:   Pegasus  Electronic   Distribution,   Pegasus
    Commission   Processing,  and   Pegasus  Business   Intelligence.     The
    consolidated  financial  statements  include  the  accounts  of   Pegasus
    Solutions,  Inc.  (Note  5)  and its  wholly  owned  subsidiaries.    All
    significant intercompany balances have been eliminated in consolidation.

    In  the  opinion  of management,  the  unaudited  consolidated  financial
    statements presented  herein reflect all adjustments necessary to  fairly
    state the financial  position, operating results, and cash flows for  the
    periods presented.  Such adjustments are of a normally recurring  nature.
    The  results  for  interim periods  are  not  necessarily  indicative  of
    results expected for the entire fiscal year.  The accompanying  unaudited
    consolidated  financial statements and the  notes thereto should be  read
    in  conjunction  with the  consolidated  financial statements  and  notes
    thereto contained  in our annual report for  the year ended December  31,
    1999 on Form 10-K.  Pegasus management believes that the disclosures  are
    sufficient for interim financial reporting purposes.

 2. EARNINGS PER SHARE

    Basic net income per share for the three months ended March 31, 2000  and
    1999  has  been  computed  in  accordance  with  Statement  of  Financial
    Accounting Standards No. 128, "Earnings per Share" ("FAS 128") using  the
    weighted average number of common shares outstanding.

    Diluted net  income per share for the three  months ended March 31,  2000
    and 1999 gives  effect to all dilutive potential common shares that  were
    outstanding  during  the  respective  periods.  Outstanding  options  and
    warrants  with strike  prices  below the  average  fair market  value  of
    Pegasus common stock  for the three months ended March 31, 2000 and  1999
    were included in the diluted earnings per share ("EPS") calculations  for
    the respective periods.

    The following table sets forth the options excluded from the diluted EPS
    calculations for the three months ended March 31:

                                    2000            1999
                                    ----            ----
         Options excluded          99,000           1,500
         Strike price         $25.25 - $29.02      $27.25


    The  options were excluded  because they were  antidilutive. The  options
    excluded  in 2000  expire from  December  2006 to  September 2009.    The
    options excluded in 1999 expire in December 2006.


    The following table sets forth the basic and diluted EPS computation  for
    the three months ended March 31, 2000 and 1999:

                                            Three Months Ended
                                                 March 31,
                                         -------------------------
                                            2000           1999
                                         -------------------------
                                                  
     Net income                          $3,021,208     $1,501,311
                                         =========================
     Basic:

      Weighted average number of
       shares outstanding                20,356,367     15,862,176
                                         -------------------------
      Net income per share                   $ 0.15         $ 0.09
                                         =========================
     Diluted:

      Weighted average number of
      shares outstanding                 20,356,367     15,862,176

      Additional weighted average
      shares from assumed exercise
      of dilutive stock options and
      warrants, net of shares to be
      repurchased with exercise
      proceeds                              691,701      1,441,899
                                         -------------------------
      Weighted average number of         21,048,068     17,304,075
      shares outstanding used in the
      diluted net income per share
      calculation
                                         -------------------------
      Net income per share                   $ 0.14         $ 0.09
                                         =========================



 3. SEGMENT INFORMATION

    Based on the  criteria set forth under Statement of Financial  Accounting
    Standards  No. 131,  "Disclosures  about Segments  of an  Enterprise  and
    Related  Information,"   Pegasus  is  organized  into  three   reportable
    segments:

    *  Pegasus  Electronic  Distribution  -  provides  services  that  enable
       travel agents and individual travelers to electronically access  hotel
       room inventory information and conduct reservation transactions;
    *  Pegasus   Commission  Processing   -   provides   commission   payment
       processing services to the hotel industry and travel agencies; and
    *  Pegasus  Business  Intelligence  -  provides  database  marketing  and
       consulting services and is being  expanded to provide data  mining and
       reporting services for benchmark  analysis and strategic planning  for
       the hotel industry.

    Pegasus  is  organized  primarily on  the  basis  of  services  provided.
    Segment  data includes  a charge allocating  all corporate  costs to  the
    operating  segments. Management  evaluates  performance of  its  segments
    based on pretax income.




    The following table presents information about reported segments for the
    three months ended March 31:

                Electronic    Commission    Business    Reconciling
               Distribution   Processing  Intelligence    Items        Total
                 ----------   ----------    ---------    ---------   ----------
                                                     
 2000
 ----
 Net revenues   $ 5,238,694  $ 5,069,062   $  352,958   $   ---     $10,660,714

 Income (loss)
   before taxes   2,089,747    1,942,880   (1,412,100)   1,490,767    4,111,294

 1999
 ----
 Net revenues     3,964,052    3,985,189      423,255       ---       8,372,496

 Income (loss)
   before taxes   1,162,337    1,699,419     (925,992)     496,297    2,432,061



    Reconciling  items   represent  interest  income  earned  on   short-term
    investment of operating  cash balances and of a portion of proceeds  from
    our initial and secondary public offerings of common stock.

 4. RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

    In June 1998,  the Financial Accounting Standards Board issued  Statement
    of  Financial Accounting Standards  No. 133,  "Accounting for  Derivative
    Instruments and Hedging Activities" (FAS 133). FAS 133 requires that  all
    derivative instruments  be recorded on the  balance sheet at fair  value.
    Changes  in the fair  value of derivative  instruments are recorded  each
    period  in current earnings or  other comprehensive income, depending  on
    whether the derivative is designated as part of a hedge transaction.  FAS
    133, as amended  by Statement of Financial Accounting Standards No.  137,
    "Accounting for Derivative Instruments and Hedging Activities -  Deferral
    of  Effective  Date of  FAS  133," is  effective  for our  first  quarter
    financial  statements in fiscal 2001.  Pegasus is not currently  involved
    in  derivative instruments  or hedging  activities, and  therefore,  will
    measure the impact of this statement as it becomes necessary.

    On  December 3,  1999, the  Securities and  Exchange Commission  released
    Staff  Accounting Bulletin No. 101  ("SAB 101"), "Revenue Recognition  in
    Financial  Statements," which  summarizes some  of the  Staff's views  in
    applying generally accepted accounting principles to revenue  recognition
    in financial statements.  The Staff provided this guidance due, in  part,
    to  the  large number  of  revenue recognition  issues  that  registrants
    encounter.  Pegasus is applying SAB 101 on a prospective basis  beginning
    in fiscal year 2000.


 5. SUBSEQUENT EVENTS

    On  April  3, 2000,  Pegasus  completed  the acquisition  of  REZ,  Inc.,
    formerly known as REZsolutions, Inc.  REZ will operate as a wholly  owned
    subsidiary  of Pegasus.  REZ  stockholders received the following  merger
    consideration on a pro rata basis:

    1)     An  aggregate  3.99  million  shares  of  Pegasus  common   stock,
       approximately   338,000  shares   of   which   were   placed   in   an
       indemnification escrow  account and  approximately 123,000  shares  of
       which  were  placed  in  an escrow  account  pending the determination
       of  post-closing  adjustments.   The  aggregate  3.99  million  shares
       constitute 16.4%  of the total  Pegasus common  shares outstanding  at
       March  31,  2000.    No  fractional  shares  will  be  issued.     REZ
       stockholders will receive  a cash payment  in lieu  of any  fractional
       shares.
    2)     Approximately $89 million in cash, $5.5 million of which is in  an
       indemnification escrow account.
    3)     $20 million note  payable to Utell  International Group, Ltd.,  in
       lieu of cash consideration otherwise  receivable by Utell.  Utell  was
       the majority REZ stockholder.

    The   acquisition  will  be  recorded   under  the  purchase  method   of
    accounting.  Accordingly,  REZ's results of operations subsequent  to the
    acquisition  date   will  be  included  in  the  Company's   consolidated
    financial statements for the three months ended June 30, 2000.

    On  May 2,  2000,  the stockholders  of  Pegasus Systems,  Inc.  approved
    changing  the  Company's  name  to Pegasus  Solutions,  Inc.    With  the
    acquisition of REZ on April 3, 2000, the new name is more descriptive  of
    the  combined entity and our  services.  Pegasus'  common stock is  still
    traded on the Nasdaq National Market under the symbol PEGS.

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

 FORWARD-LOOKING STATEMENTS

 This Form 10-Q, including the following discussion, contains forward-looking
 statements that involve  risks and  uncertainties.   Actual  results and the
 timing of  events  could  differ materially  from  those  discussed  in  the
 forward-looking statements as a  result of certain  factors.  These  factors
 include those set forth under the heading "Risk Factors" in our filings with
 the Securities and Exchange Commission, including our Form 10-K for the year
 ended December 31, 1999 and the  Form S-4 (registration no. 333-92683)  that
 was declared effective on March 31, 2000.

 OVERVIEW

 Pegasus is  a  leading provider  of  transaction processing  and  electronic
 commerce services to the hotel industry worldwide. Pegasus is organized into
 three businesses:    Pegasus  Electronic  Distribution,  Pegasus  Commission
 Processing and Pegasus Business Intelligence.

 Pegasus Electronic  Distribution. Pegasus  Electronic Distribution  includes
 our GDS distribution service and Internet-based distribution services. These
 services improve the efficiency and  effectiveness of the hotel  reservation
 process by enabling travel agents and individual travelers to electronically
 access hotel room inventory information and conduct reservation transactions.

 Our GDS  distribution service  provides an  electronic interface  between  a
 hotel's central reservation system and the global distribution systems  that
 travel agents use to  book hotel and  airline reservations. Pegasus  derives
 revenues from this service by charging hotel participants a fee based on the
 number of reservations made, less the number cancelled ("net reservations"),
 and a  fee for  "status messages"  processed  through the  GDS  distribution
 service.  Status messages are electronic  messages sent by hotels to  global
 distribution  systems  to  update  room  rates,  features  and  availability
 information  on  global  distribution  system  databases.    As  a   hotel's
 cumulative volume of  net reservations increases  during the  course of  the
 calendar  year,  its  fee  per  transaction  decreases  after  predetermined
 transaction volume hurdles have  been met.  As  a result, for higher  volume
 customers, unit transaction fees  are higher at the  beginning of the  year,
 when cumulative transactions are lower.   Pegasus recognizes revenues  based
 on the fee per  transaction that a  customer is expected  to pay during  the
 entire year.  Pegasus'  interim balance sheets reflect  a liability for  the
 difference between the  fee per transaction  that Pegasus  actually bills  a
 customer during  the period  and  the average  fee  per transaction  that  a
 customer is expected  to pay  for the entire  year.   The liability  created
 during the early periods of the year is  eliminated by the end of each  year
 as the fee  per transaction  that Pegasus  actually bills  a customer  falls
 below the average fee per transaction for the entire year.   Pegasus  offers
 volume-based  discounting   for  GDS   distribution   fees.     The   recent
 consolidation in the hotel industry has resulted in a lower average fee  per
 transaction for  the GDS  distribution service.   Despite  increases in  the
 number of transactions, revenues generated from the GDS distribution service
 have remained consistent with prior periods.  Pegasus expects this trend  to
 continue.

 Additionally,  Pegasus  generally  charges  new  participants  in  the   GDS
 distribution service a one-time set-up fee  for work performed to  establish
 the connection between a hotel's central reservation system and the  Pegasus
 electronic distribution technology.   In  1999, revenue  for these  one-time
 set-up fees was recognized ratably over  the set-up period, which  generally
 ranges from two to four months.  In 2000, revenue for these one-time  set-up
 fees is  recognized over  the  contract term  in  accordance with  SAB  101.
 Pegasus also charges some global distribution systems a fee based on  either
 the number of  net reservations  or the number  of hotels  connected to  the
 global  distribution   system  to   compensate   for  the   management   and
 consolidation of multiple interfaces.

 Our Internet-based distribution  services provide  online hotel  reservation
 capabilities to travelers via our TravelWeb.com website  (www.travelweb.com)
 and our private-label reservation service.  To participate in the  Internet-
 based distribution services, hotels pay  Pegasus subscription fees based  on
 the number of the hotel company's properties in Pegasus' online distribution
 database.  For  reservations that  originate on  the TravelWeb.com  website,
 Pegasus charges  either  a  transaction  fee based  on  the  number  of  net
 reservations made at participating properties or  a commission based on  the
 value of the guest stay.  For reservations that originate on websites  using
 the private-label  reservation  service, Pegasus  charges  transaction  fees
 based on the number  of net reservations  made at participating  properties.
 Private-label reservation customers  also pay initial  development fees  and
 either monthly subscription or maintenance  fees.  Initial development  fees
 are for establishing  an electronic communication  link between the  hotel's
 central reservation system and third-party  websites.  Maintenance fees  are
 for the management  of the communication  link and  the online  distribution
 database.

 Pegasus Commission Processing. Pegasus  Commission Processing is the  global
 leader in hotel commission payment processing. Pegasus Commission Processing
 improves the efficiency and effectiveness of the commission payment  process
 for participating  hotels and  travel  agencies by  consolidating  payments,
 paying in local  currency and providing  comprehensive transaction  reports.
 Pegasus Commission Processing derives  revenues by charging a  participating
 travel agency a fee based on a percentage of the commissions paid by  hotels
 and hotel chains  that are processed  by Pegasus on  behalf of that  agency.
 Pegasus also generally  charges a  participating hotel  a fee  based on  the
 number of  commissionable  transactions arising  from  that hotel  that  are
 processed  by  Pegasus.    Revenues  from   travel  agency  fees  can   vary
 substantially from period to  period based on the  types of hotels at  which
 reservations are  made and  fluctuations in  overall  room rates.    Pegasus
 Commission Processing recognizes revenues  in the month  in which the  hotel
 stay occurs.  In the following month, Pegasus collects commissions from  the
 hotels by the 12th business day of the month and pays commissions to  travel
 agencies by the 15th day of the month.  If a hotel fails to deliver funds to
 Pegasus, Pegasus is not obligated to  deliver commission payments on  behalf
 of the hotel to travel agencies.

 Pegasus  Business  Intelligence.  Pegasus  Business  Intelligence   provides
 database marketing and consulting services and is being expanded to  provide
 data mining  and  reporting services  that  search and  organize  data  into
 meaningful information for competitive analysis  and strategic planning  for
 the hotel industry.  Pegasus Business Intelligence revenues consist of  fees
 charged to hotels for the development of hotel databases and for  consulting
 services.

 Historically, Pegasus  has  derived a  majority  of its  revenues  from  its
 electronic distribution  and commission  processing services.   Pegasus  has
 experienced substantial growth since its inception.   However, there can  be
 no assurance that Pegasus will experience the same rate of revenue growth in
 the future.  Any  significant decrease in the  rate of revenue growth  could
 have a material adverse effect on  Pegasus' operating results and  financial
 condition.

 Pegasus has  developed  or is  in  the  process of  developing  several  new
 services to capitalize on its existing  technology and customer base and  to
 provide additional electronic hotel reservation capabilities and information
 services to its existing  customers and to other  participants in the  hotel
 room distribution process.   Pegasus Electronic Distribution has  introduced
 services that  automate  the  processing of  hotel  reservations  for  large
 meetings and  conventions and  for corporate  travelers.   Pegasus  Business
 Intelligence intends to  introduce data  mining and  reporting services  for
 benchmark analysis and strategic planning for  the hotel industry.   Pegasus
 has not received a material amount of revenue from these services, and there
 can be  no assurance  that any  of these  services will  produce a  material
 amount of revenue in the future.

 Pegasus' future success will depend, in part, on its ability to :

   *  Develop leading technologies
   *  Enhance existing services
   *  Develop and introduce new services that address the increasingly
      sophisticated and varied needs of current and prospective customers
   *  Respond to technological advances and emerging industry standards on
      a timely and cost-effective basis.

 RECENT DEVELOPMENTS

 On April 3, 2000, Pegasus completed  the acquisition of REZ, Inc.,  formerly
 known as REZsolutions, Inc.  REZ  will operate as a wholly owned  subsidiary
 of Pegasus.  REZ stockholders received the following merger consideration on
 a pro rata basis:

   1)   An  aggregate   3.99  million   shares  of   Pegasus  common   stock,
      approximately 338,000 shares of which were placed in an indemnification
      escrow account and approximately 123,000 shares of which were placed in
      an  escrow   account   pending  the   determination   of   post-closing
      adjustments.  The aggregate 3.99 million shares constitute 16.4% of the
      total Pegasus  common  shares  outstanding  at  March  31,  2000.    No
      fractional shares will be issued.  REZ stockholders will receive a cash
      payment in lieu of any fractional shares.
   2)   Approximately $89  million in cash,  $5.5 million of  which is in  an
      indemnification escrow account.
   3)   $20 million note payable to Utell International Group, Ltd., in  lieu
      of cash consideration  otherwise receivable by  Utell.   Utell was  the
      majority REZ stockholder.

 The acquisition will be  recorded under the  purchase method of  accounting.
 Accordingly, REZ's results of operations subsequent to the acquisition  date
 will be included in the Company's consolidated financial statements for  the
 three months ended June 30, 2000.

 On May 2, 2000, the stockholders of Pegasus Systems, Inc. approved  changing
 the Company's name to Pegasus Solutions,  Inc.  With the acquisition of  REZ
 on April 3, 2000, the  new name is more  descriptive of the combined  entity
 and our services.

 THREE MONTHS ENDED MARCH 31, 2000 AND 1999

 Net revenues.  Net  revenues for  the  three  months ended  March  31,  2000
 increased to $10.7  million from  $8.4 million  for the  three months  ended
 March 31,  1999,  an increase  of  27.3%.   This  increase in  revenues  was
 primarily  driven  by  higher  transaction  levels  for  Pegasus  Electronic
 Distribution and Pegasus Commission Processing.

 Pegasus Electronic  Distribution  revenues  increased 32.2%  for  the  three
 months ended March 31, 2000 as  compared to the same  period in 1999.   This
 increase resulted primarily  from a 18.6%  increase in the  number of  hotel
 reservations made through our GDS and Internet-based distribution  services.
 Although GDS revenue per  transaction decreased for  the three months  ended
 March 31,  2000 compared  to  the same  period  in 1999,  total  transaction
 revenue per transaction increased 12.6% due to an increase in the number  of
 Internet-based transactions, which  generate more  revenue per  transaction.
 A $188,000 increase in non-transaction related revenue also  contributed  to
 the  increase  in total  electronic distribution  revenue.   Non-transaction
 related revenue  includes implementation fees,  license  fees,  subscription
 fees and advertising revenue.

 Pegasus Commission Processing revenues increased 27.2% for the three  months
 ended March 31, 2000 compared to  the same period in 1999  as a result of  a
 39.3% increase in the number of hotel commission transactions processed. The
 increase in the number of transactions was due in part to an increase in the
 number of  hotel properties  and travel  agencies participating  in  Pegasus
 Commission Processing. The  value of commissions  paid by Pegasus  increased
 39.2% for the three months ended March 31, 2000 compared to the same  period
 in  1999  because  of  an  increase  in  the  number  of  hotel   commission
 transactions processed combined  with an increase  in the  average value  of
 commissions processed. Net revenues arising from the increase in commissions
 paid was somewhat  offset by a  reduction in the  average fee received  from
 participating  travel  agencies  for   consolidating  and  remitting   hotel
 commission payments.    The  decrease  in  travel  agency  fees  is  due  to
 consolidation within the travel agency industry.  Pegasus expects this trend
 to continue.

 Pegasus Business  Intelligence  revenues  decreased $70,000,  or  16.6%,  to
 $353,000 for the three months ended March 31, 2000 compared to $423,000  for
 the three  months  ended  March  31,1999.    Pegasus  Business  Intelligence
 revenues consisted  of  fees  charged to  hotels  for  the  development  and
 maintenance of hotel databases and for consulting services.

 Pegasus Business Intelligence  had net pretax  losses of approximately  $1.4
 million and $925,000  for the three  months ended March  31, 2000 and  1999,
 respectively.  Pegasus expects  this segment to continue  to have losses  in
 the foreseeable future.  However, Pegasus  expects the losses to decline  as
 this segment develops new products, builds  its customer base and  increases
 revenues.

 Cost of services. Cost of services increased by $868,000, or 33.9%, to  $3.4
 million for the three months ended March 31, 2000 from $2.6 million for  the
 three months ended March  31, 1999.   Cost of services  increased due to  an
 increase in the number of technology personnel as well as higher  technology
 salaries for the  three months  ended March 31,  2000 compared  to the  same
 period in 1999.

 Research and  development.    Research and  development  expenses  decreased
 slightly to $602,000 for the three months ended March 31, 2000 from $611,000
 for the same  period in 1999.   An increase  in headcount  and salaries  was
 offset by  $80,000 of  capitalized software  costs during  the three  months
 ended March  31,  2000  and a  $39,000  decrease  in  commission  processing
 consulting costs compared to the three months ended March 31, 1999.

 General and  administrative expenses.  General and  administrative  expenses
 increased $572,000, or  42.9%, to $1.9  million for the  three months  ended
 March 31, 2000 from $1.3 million for the same period in 1999.  This increase
 was primarily due  to an  increase in  personnel expenses  and office  costs
 including rent,  telephone, travel  and supplies  associated with  increased
 headcount.  Personnel and office costs increased approximately $144,000  for
 the three months ended March 31, 2000  compared to the same period in  1999.
 As a result of a third-party  review of executive compensation conducted  at
 the end of 1999, Pegasus now has a supplemental employee retirement plan for
 four executives and a revised fee structure for its board of directors.  The
 funding for this  plan, higher  director compensation,  and consulting  fees
 related to  this  review and  the  creation  of the  plan  also  contributed
 $134,000, $35,000 and $47,000, respectively, to the increase in general  and
 administrative expenses.   In  addition,  annual report  expenses  increased
 $83,000 for the three months  ended March 31, 2000  as compared to the  same
 period  in  1999  because  of  a  significant  increase  in  the  number  of
 shareholders.

 Marketing and promotion expenses. Marketing and promotion expenses increased
 $330,000, or 26.2%,  to $1.6 million  for the three  months ended March  31,
 2000 from $1.3 million for the same period in 1999. Marketing and  promotion
 expenses increased due to  a 10.7% increase in  the number of marketing  and
 sales personnel  including  an  executive vice  president  and  senior  vice
 president.  In contemplation of the  REZ acquisition, we hired an  executive
 vice president  and incurred  salary,  benefits, recruiting  and  relocation
 costs.

 Depreciation  and  amortization.  Depreciation  and  amortization   expenses
 decreased  $75,000, or 11.0%, to  $605,000 for the three months ended  March
 31, 2000 from $679,000 for the  same period in 1999. Depreciation  decreased
 $48,000 for  the three  months ended  March 31,  2000 compared  to the  same
 period in 1999 because our  old switch platform, the technology on which our
 electronic distribution  services  are  based,  was  fully  depreciated  and
 replaced with  less expensive  equipment during  1999.   This  decrease  was
 partially offset  by  additions of  property  and equipment.    Amortization
 expense decreased  $26,000 for  the three  months ended  March 31,  2000  as
 compared to the  same period in  1999 because of  an adjustment  to the  tax
 basis of goodwill related to the 1998 acquisition of Driving Revenue L.L.C.

 Interest income.  Interest income  increased $1.1  million to  $1.6 for  the
 three months ended March 31, 2000 from $529,000 for the same period in 1999.
 Interest income  increased  as Pegasus  had  additional cash  available  for
 short-term investment as a result of the secondary public offering of common
 stock in May 1999.   In addition,  there was an  increase in the  prevailing
 interest rate level for short-term investments during the three months ended
 March 31, 2000  compared to  the same  period in  1999.   This increase  was
 partially offset by  a shift  in the  investment portfolio  to include  tax-
 exempt securities with lower pre-tax yields.

 Interest expense. Interest expense decreased $12,000 to $6,000 for the three
 months ended March 31, 2000  from $18,000 for the  same period in 1999.  The
 expense reflects payments made under capital equipment leases.

 Income taxes. Income  taxes for the  three months ended  March 31, 2000  and
 1999 reflect federal, state and foreign income taxes payable.  The effective
 tax rate of approximately  26.5% for the three  months ended March 31,  2000
 decreased from the effective tax rate  of approximately 38.3% for the  three
 months ended March 31, 1999 because of tax-exempt interest income.

 LIQUIDITY AND CAPITAL RESOURCES

 Pegasus' principal sources of liquidity at March 31, 2000 included cash  and
 cash equivalents of $135.0 million,  short-term investments of $7.5  million
 and restricted  cash  of  $3.6  million.    Pegasus'  principal  sources  of
 liquidity at December 31, 1999 included cash and cash equivalents of  $104.6
 million, short-term investments of $35.3 million and restricted cash of $2.9
 million.

 Restricted cash represents  funds for travel  agency commission checks  that
 were never submitted to the bank  by travel agencies for payment within  one
 year of their original issuance.  After one year, the bank places a stop  on
 the outstanding travel  agency commission checks  and returns  the funds  to
 Pegasus.  Pegasus records, in an accrued liability account, an amount  equal
 to the  restricted  cash recorded  upon  receipt  of funds  from  the  bank.
 Reasons for the  checks not clearing  include travel agencies  going out  of
 business, change in address  or the checks being  lost.  The returned  funds
 are repaid to the original travel agency if they can be located, or if  not,
 then to their state of residence as required by the unclaimed property  laws
 of their state.

 Working capital increased to  $147.2 million at March  31, 2000 from  $143.6
 million at December 31, 1999. Net cash provided by operating activities  was
 $3.8 million for  the three  months ended March  31, 2000  compared to  $2.7
 million  for  the  same  period  in  1999  due  to  our  improved  operating
 performance.

 Capital expenditures  consisted  of  purchases of  software,  furniture  and
 computer equipment  as  well  as internally  developed  software  costs  and
 amounted to $1.3 million for the three months ended March 31, 2000  compared
 to $917,000 for  the same period  in 1999.   Pegasus has  financed its  cash
 requirements  for  investments   primarily  through   cash  generated   from
 operations and  the sale  of  capital stock.    Pegasus estimates  that  its
 capital expenditures during 2000 will approximate $3.0 million and primarily
 relate to adding capacity to existing systems.

 Proceeds from the  exercise of  stock options  were $126,000  for the  three
 months ended March  31, 2000  compared to $512,000  for the  same period  in
 1999.

 Pegasus completed secondary public offerings of its common stock in February
 1998, raising net  proceeds to  Pegasus of $4.2  million, and  in May  1999,
 raising net proceeds to Pegasus of $84.4 million.  A portion of the proceeds
 was used at the  time of each offering  to repay certain lease  obligations,
 for working capital and other general corporate purposes, with the remaining
 proceeds placed in  short-term marketable securities.    On  April 3,  2000,
 Pegasus completed the acquisition of  REZ, Inc. utilizing approximately  $89
 million of the net proceeds from its initial and secondary public offerings.
 Other consideration included an aggregate of 3.99 million shares of  Pegasus
 common stock  and a  $20 million  note payable  to Utell,  the majority  REZ
 stockholder.

 In conjunction  with the  REZ acquisition,  Pegasus  entered into  a  credit
 agreement with  Chase Bank  of  Texas, Compass  Bank  and Wells  Fargo  Bank
 (Texas) on April 17, 2000.  Under the terms of the credit agreement, Pegasus
 has a  $10  million  revolving  credit facility  with  each  lender,  or  an
 aggregate of $30 million credit facility.   The credit agreement has a  two-
 year term, and the current interest rate is LIBOR plus 2%.

 Our future  liquidity  and  capital requirements  will  depend  on  numerous
 factors, including:

   *  Our profitability
   *  Operational cash requirements
   *  Competitive pressures
   *  Development of new services and applications
   *  Acquisition of complimentary businesses or technologies
   *  Response to unanticipated cash requirements

 Pegasus believes that its liquidity and cash flow from operations after  the
 closing of the REZ acquisition, together  with funds available from  current
 and future  debt  financing, will  be  sufficient to  meet  its  foreseeable
 operating and  capital  requirements  through at  least  the  end  of  2000.
 Pegasus may consider other financing alternatives to fund its  requirements,
 including possible public  or private debt  or equity  offerings.   However,
 there can be no assurance that any financing alternatives sought by  Pegasus
 will be  available or  will be  on  terms that  are attractive  to  Pegasus.
 Further, any  debt  financing may  involve  restrictive covenants,  and  any
 equity financing may be dilutive to stockholders.
 Part II - Other Information

 Item 2.   Changes  in  Securities  and  Use  of  Proceeds  -  The Securities
      and Exchange  Commission  on  August 6,  1997  declared  effective  the
      Registration Statement on Form S-1 (File No. 333-28595) relating to the
      initial  public  offering (IPO)  of the  Company's Common  Stock.   The
      Company raised proceeds,  net of offering expenses,  of  $40.5  million
      from  the IPO.  Approximately, $5.2 million of these proceeds were used
      to  repay  notes  payable  to  stockholders  and  repay  certain  lease
      obligations.   $400,000 was used to acquire software assets of a third-
      party company.  $1.5 million was used to acquire minority  interests in
      a database  management consulting company and a  company that  provides
      software services  to the hospitality industry.   The Company also paid
      $6.0  million  to acquire  a  hotel  database marketing  and consulting
      company.   On April 3, 2000, Pegasus completed the acquisition of  REZ,
      Inc. utilizing approximately $89 million of cash, which constituted all
      of the  remaining net  proceeds from  its initial public offering and a
      portion  of  the net  proceeds  from its  secondary  public  offerings.
      Other  consideration included an  aggregate of 3.99  million shares  of
      Pegasus  common stock  and a  $20 million  note payable  to Utell,  the
      majority REZ stockholder.


 Item 6.  Exhibits and Reports on Form 8-K

      (a) Exhibits

          Exhibit 3.1   - Fourth Amended and Restated Certificate of
                          Incorporation

          Exhibit 10.14 - Credit Agreement with Chase Bank of Texas, Compass
                          Bank and Wells Fargo Bank (Texas)

          Exhibit 10.15 - Security Agreement with Chase Bank of Texas,
                          National Association

          Exhibit 27    - Financial Data Schedule


      (b) Reports on Form 8-K

        On April  18, 2000, Pegasus  filed a current  report on  Form 8-K  to
        announce the completion of the REZ, Inc. acquisition.  The  financial
        statements  of  the   business  acquired  and  pro  forma   financial
        information are  incorporated by reference to  the Form S-4  declared
        effective by the Commission on March 31, 2000 (registration no.  333-
        92683).



                                    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.


                                                      PEGASUS SOLUTIONS, INC.




      May 12, 2000                                     /s/ JOHN F. DAVIS, III
                                                       ----------------------
                                                          John F. Davis, III,
                                                          President and Chief
                                                            Executive Officer





      May 12, 2000                                       /s/ JEROME L. GALANT
                                                         --------------------
                                                             Jerome L. Galant
                                                      Chief Financial Officer
                                               (principal accounting officer)




                                   EXHIBIT INDEX


   Exhibit Number             Description of Exhibits
   --------------             -----------------------
        3.1          Fourth Amended and Restated Certificate of
                       Incorporation
       10.14         Credit Agreement with Chase Bank of Texas, Compass
                       Bank and Wells Fargo Bank (Texas)
       10.15         Security Agreement with Chase Bank of Texas,
                       National Association
       27            Financial Data Schedule