____________________________________________________________________________

 _______________________________________________________________________________

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                 SCHEDULE 13E-3
                        Rule 13e-3 Transaction Statement
       (Pursuant to Section 13(E) of the Securities Exchange Act of 1934)
    
                              [Amendment No. 1]
     

                                MEGAMATION INC.
                              (Name of the Issuer)

                                MEGAMATION INC.
                                MI MERGER CORP.
                          MR. TRISTRAM C. COLKET, JR.
                                 MR. MAX COOPER
                      (Name of Person(s) Filing Statement)

                   COMMON STOCK, ONE DOLLAR ($.01) PAR VALUE
                         (Title of Class of Securities)
                                  585 154 10 7
                     (CUSIP Number of Class of Securities)
                                        

                                                                          
     Edward Borkowski        Tristram C. Colket, Jr.        Edmond M. Coller         James D. Epstein, Esq.
     Megamation Inc.               Max Cooper              Goodkind, Labaton,      Pepper, Hamilton & Scheetz
     51 Everett Drive        c/o Tekloc Enterprises             Rudoff,              3000 Two Logan Square
       Building #B4         500 Chester Field Parkway        Sucharow, LLP         Eighteenth & Arch Streets
 Lawrenceville, NJ  08648      Malvern, PA  19355           100 Park Avenue         Philadelphia, PA  19103
                                                          New York, NY  10017

  (Name, Address and Telephone Number Of Person Authorized to Receive Notices
          And Communications On Behalf of Person(s) Filing Statement)

This statement is filed in connection with (check the appropriate box):

 

        
a.     [X]   The filing of solicitation materials or an information statement subject to Regulation 14A,
             Regulation 14C, or Rule 13e-3(c) under the Securities Exchange Act of 1934.
 
b.     [ ]   The filing of a registration statement under the Securities Act of 1933.
 
c.     [ ]   A tender offer.
 
d.     [ ]   None of the above.



           Check the following box if the soliciting materials or information
statement referred to in checking box (a) are preliminary copies. [X]

                           CALCULATION OF FILING FEE




- - -------------------------------------------------------------------------------
 TRANSACTION VALUATION(1)                           AMOUNT OF FILING FEE
- - -------------------------------------------------------------------------------
                                        
$920,483.20                                $184.10
- - -------------------------------------------------------------------------------




(1)  For purposes of calculating the filing fee only.  This amount is based upon
     the purchase of 9,204,832 shares of common stock of the Issuer at $0.10 in
     cash per share.  The amount of the filing fee, calculated in accordance
     with Rule 0-11(c)(1) of the Securities Exchange Act of 1934, equals 1/50th
     of one percent of the proposed cash payment to the holders of the common
     stock.

[X]  Check box if any part of the fee is offset as provided by Rule O-11(a)(2)
     and identify the filing with which the offsetting fee was previously paid.
     Identify the previous filing by registration statement number, or the form
     or schedule and the date of its filing.

Amount previously paid:  $184.10        Filing Party:  Megamation Inc.

    
Form or Registration no.:  Schedule 14A        Date Filed:    May 13, 1996
    

                                                                  

                               Page 1 of    Pages
                                         -- 
                        Exhibit Index Appears on Page 17

 
          This Rule 13e-3 Transaction Statement on Schedule 13E-3 (the
"Statement") relates to an Agreement and Plan of Merger dated as of March 19,
1996 (the "Merger Agreement") by and between Megamation Inc., a Delaware
corporation (the "Company"), and MI Merger Corp. a Delaware corporation
("MergerCo"), pursuant to which, among other things, (a) MergerCo will be merged
with and into the Company with the Company being the surviving corporation (the
"Surviving Corporation"), (b) each outstanding share of common stock, par value
$.01 per share (the "Common Shares"), of the Company (except those Common Shares
held by the Company as treasury stock, owned by MergerCo or held by persons who
perfect their dissenters' rights under Delaware law) will be converted into the
right to receive $.10 in cash, without interest, subject to applicable back-up
withholding taxes, (c) each outstanding Common Share held by MergerCo or by the
Company as treasury stock will be canceled without consideration, and (d) each
outstanding share of MergerCo common stock will be converted into one share of
common stock of the Surviving Corporation.  This Statement is being filed by the
Company, MergerCo and Tristram C. Colket, Jr. and Max Cooper, the sole
stockholders of MergerCo and currently the largest stockholders and sole members
of the Company's Board of Directors.

          The Company has filed its Preliminary Proxy Statement with the
Securities and Exchange Commission contemporaneously herewith in connection with
the Company's Special Meeting of Stockholders called for the purpose of
considering and voting upon the proposal to approve and adopt the Merger
Agreement (the "Proxy Statement"), which Proxy Statement is listed (but not
attached) as Exhibit (d)(1) hereto.  The cross reference sheet below is being
supplied pursuant to Instruction F to Schedule 13E-3 and shows the location in
the Proxy Statement to the information required to be included in response to
the items of this Statement.  The information in the Proxy Statement, including
all exhibits thereto, is hereby expressly incorporated herein by reference.


                             CROSS REFERENCE SHEET




SCHEDULE 13E-3 ITEM                  LOCATION IN PROXY STATEMENT
- - -------------------                  ---------------------------
                                  
Item 1(a)........................    *
Item 1(b)........................    "INTRODUCTION," "SUMMARY--The Special
                                     Meeting," "THE MEETING; MECHANICS OF VOTING
                                     AND PROXIES" and "MARKET PRICE AND
                                     STOCKHOLDER INFORMATION"
Item 1(c)........................    "SUMMARY--The Merger" and "MARKET PRICE AND
                                     STOCKHOLDER INFORMATION"
Item 1(d)........................    "SUMMARY--Special Factors," "SPECIAL
                                     FACTORS--Certain Effects of the Merger" and
                                     "MARKET PRICE AND STOCKHOLDER INFORMATION"
Item 1(e)........................    **
Item 1(f)........................    "PURCHASES OF COMMON SHARES BY AND OTHER
                                     TRANSACTIONS WITH CERTAIN PERSONS"
Item 2(a)-(d) and (g)............    "INTRODUCTION" and "SUMMARY--The Parties"
Item 2(e)-(f)....................    *

Item 3(a)(1).....................    "SUMMARY--Special Factors," "SPECIAL
                                     FACTORS--Background of the Merger,"
                                     "SPECIAL FACTORS--Conflict of Interests of
                                     Principal Stockholders in the Merger" and
                                     "PURCHASES OF COMMON SHARES BY



                                      -2-

 
 
                                  
                                     AND OTHER TRANSACTIONS WITH CERTAIN
                                     PERSONS"
    

Item 3(a)(2).....................    "INTRODUCTION," "SUMMARY--Special Factors,"
                                     "SUMMARY--The Merger," "SPECIAL FACTORS--
                                     Background of the Merger," "SPECIAL
                                     FACTORS--Purpose of and Reasons for the
                                     Merger," "THE MERGER AGREEMENT," EXHIBIT
                                     A-1--"AGREEMENT AND PLAN OF MERGER,"
                                     EXHIBIT A-2--"FIRST AMENDMENT TO AGREEMENT
                                     AND PLAN OF MERGER"
     

Item 3(b)........................    "INTRODUCTION," "SUMMARY--The Parties,"
                                     "SUMMARY--The Merger," "SPECIAL FACTORS--
                                     Background of the Merger," "SPECIAL
                                     FACTORS--Purpose of and Reasons for the
                                     Merger," "SPECIAL FACTORS--Conflict of
                                     Interests of Principal Stockholders in the
                                     Merger," "CERTAIN INFORMATION REGARDING THE
                                     BUSINESS OF THE COMPANY; RECENT
                                     DEVELOPMENTS" and "SECURITY OWNERSHIP OF
                                     CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

    
Item 4(a).......................     "INTRODUCTION," "SUMMARY--The Merger,"
                                     "SUMMARY--Special Factors," "SPECIAL
                                     FACTORS--Purpose Of And Reasons For The
                                     Merger," "SPECIAL FACTORS--Certain Income
                                     Tax Consequences of the Merger," "SPECIAL
                                     FACTORS--Estimated Fees and Expenses;
                                     Sources of Funds," "THE MERGER AGREEMENT,"
                                     EXHIBIT A-1--"AGREEMENT AND PLAN OF
                                     AGREEMENT," EXHIBIT A-2--"FIRST AMENDMENT
                                     TO AGREEMENT AND PLAN OF MERGER"

Item 4(b).......................     "INTRODUCTION," "SUMMARY--The Merger,"
                                     "SUMMARY--Special Factors," "SPECIAL
                                     FACTORS--Background of the Merger,"
                                     "SPECIAL FACTORS--Purpose of and Reasons
                                     for the Merger," "SPECIAL FACTORS--Conflict
                                     of Interests of Principal Stockholders in
                                     the Merger," "SPECIAL FACTORS--Certain
                                     Effects of the Merger," "THE MERGER
                                     AGREEMENT--General," "THE MERGER AGREEMENT
                                     --Surviving Corporation," "THE MERGER
                                     AGREEMENT--Consideration to be Paid to
                                     Public Stockholders; Conversion of Common
                                     Shares," "CERTAIN INFORMATION REGARDING THE
                                     BUSINESS OF THE COMPANY; RECENT
                                     DEVELOPMENTS," "SECURITY OWNERSHIP OF
                                     CERTAIN BENEFICIAL OWNERS AND MANAGEMENT,"
                                     EXHIBIT A-1--

    
 

                                      -3-

 
 
                                  
    
                                     "AGREEMENT AND PLAN OF MERGER," EXHIBIT 
                                     A-2--"FIRST AMENDMENT TO AGREEMENT AND PLAN
                                     OF MERGER"

Item 5(a)--(g)..................     "SUMMARY--The Merger," "SUMMARY--Special
                                     Factors," "SPECIAL FACTORS--Background of
                                     the Merger," "SPECIAL FACTORS--
                                     Determination of Fairness of the Merger by
                                     the Board of Directors," "SPECIAL FACTORS--
                                     Certain Effects of the Merger," "SPECIAL
                                     FACTORS--Future Plans of the Company," "THE
                                     MERGER AGREEMENT--The Surviving
                                     Corporation," EXHIBIT A-1--"AGREEMENT AND
                                     PLAN OF MERGER" and  EXHIBIT A-2--"FIRST
                                     AMENDMENT TO AGREEMENT AND PLAN OF MERGER"


Item 6(a)--(b)..................     "SUMMARY--The Merger," "SPECIAL FACTORS--
                                     Background of the Merger," "SPECIAL
                                     FACTORS--Certain Effects of the Merger,"
                                     "SPECIAL FACTORS--Future Plans for the
                                     Company" and "SPECIAL FACTORS--Estimated
                                     Fees and Expenses; Sources of Funds."
    

Item 6(c)--(d)..................     **

Item 7(a) and (c)...............     "INTRODUCTION," "SUMMARY--The Merger,"
                                     "SUMMARY--Special Factors," "SPECIAL
                                     FACTORS--Background of the Merger,"
                                     "SPECIAL FACTORS--Purpose of and Reasons
                                     for the Merger," "SPECIAL FACTORS--
                                     Determination of Fairness of the Merger by
                                     the Board of Directors," "SPECIAL FACTORS--
                                     Financial Advisor to the Principal
                                     Stockholders," "SPECIAL FACTORS--Certain
                                     Effects of the Merger" and "CERTAIN
                                     INFORMATION REGARDING THE BUSINESS OF THE
                                     COMPANY; RECENT DEVELOPMENTS."

Item 7(b).......................     "SPECIAL FACTORS--Background of the
                                     Merger," "SPECIAL FACTORS--Purpose of and
                                     Reasons for the Merger," "SPECIAL FACTORS--
                                     Determination of Fairness of the Merger by
                                     the Board of Directors."

Item 7(d).......................     "INTRODUCTION," "SUMMARY--The Merger,"
                                     "SUMMARY--Special Factors," "SPECIAL
                                     FACTORS--Background of the Merger,"
                                     "SPECIAL FACTORS--Purpose of and Reasons
                                     for the Merger," "SPECIAL FACTORS--
                                     Determination of Fairness of the Merger by
                                     the Board of Directors," "SPECIAL FACTORS--
                                     Conflict of Interests of Principal
                                     Stockholders in the Merger," "SPECIAL
                                     FACTORS--Certain Effects of the Merger,"
                                     "SPECIAL FACTORS--Future Plans of the
                                     Company," "SPECIAL FACTORS--Certain Federal
                                     Income Tax



                                      -4-

 

                                  
    
                                     Consequences of the Merger," "SPECIAL
                                     FACTORS--Estimated Fees and Expenses;
                                     Sources of Funds," "SPECIAL FACTORS--
                                     Accounting Treatment of the Merger," "THE
                                     MERGER AGREEMENT--The Surviving
                                     Corporation," "THE MERGER AGREEMENT--
                                     Consideration to be Paid to Public
                                     Stockholders of the Company; Conversion of
                                     Common Shares"  EXHIBIT A--1"AGREEMENT
                                     AND PLAN OF MERGER" and EXHIBIT A-2--"FIRST
                                     AMENDMENT TO AGREEMENT AND PLAN OF MERGER."


Item 8(a)--(b)..................     "SUMMARY--Special Factors," "SPECIAL
                                     FACTORS--Determination of Fairness of the
                                     Merger by the Board of Directors."
                                     "SPECIAL FACTORS--"Position of Principal 
                                     Stockholders as to Fairness."

Item 8(c).......................     "SUMMARY--The Merger," "SUMMARY--Special
                                     Factors," "SPECIAL FACTORS--Purposes and
                                     Reasons for the Merger," "THE MEETING;
                                     MECHANICS OF VOTING AND PROXIES," "THE
                                     MERGER AGREEMENT," EXHIBIT A-1--"AGREEMENT
                                     AND PLAN OF MERGER" and EXHIBIT A-2--"FIRST
                                     AMENDMENT TO THE AGREEMENT OF PLAN AND 
                                     MERGER."
                                     
Item 8(d).......................     "SUMMARY--Special Factors," "SPECIAL
                                     FACTORS"--Background of the Merger,"
                                     "SPECIAL FACTORS--Determination of Fairness
                                     of the Merger by the Board of Directors,
                                     "SPECIAL FACTORS--Opinion of TM Capital;
                                     Summary of Financial Analyses" and 
                                     EXHIBIT H--"OPINION OF FINANCIAL
                                     ADVISOR."
    

Item 8(e).......................     "SUMMARY," "SPECIAL FACTORS--Background of
                                     the Merger," "SPECIAL FACTORS--
                                     Determination of Fairness of the Merger by
                                     the Board of Directors" and "SPECIAL
                                     FACTORS--Conflict of Interests of the Board
                                     of Directors."

Item 8(f).......................     **

   

Item 9(a)-(c)...................     "SUMMARY--The Merger," "SUMMARY--Special
                                     Factors," "SPECIAL FACTORS--Background of
                                     the Merger," "SPECIAL FACTORS--
                                     Determination of Fairness of the Merger by
                                     the Board of Directors," "SPECIAL FACTORS--
                                     Opinion of TM Capital; Summary of Financial
                                     Analyses," "SPECIAL FACTORS--Financial
                                     Advisor to the Principal Stockholders,"
                                     "SPECIAL FACTORS--Certain Federal Income
                                     Tax Consequences of the Merger," and
    


                                      -5-

 
 
                                  
   
                                     EXHIBIT H--"OPINION OF FINANCIAL ADVISOR."
    

Item 10(a)......................     "INTRODUCTION," "SUMMARY--The Parties,"
                                     "SUMMARY--The Merger," "SUMMARY--Special
                                     Factors," "SPECIAL FACTORS--Background of
                                     the Merger," "SPECIAL FACTORS--Purpose of
                                     and Reasons for the Merger," "SPECIAL
                                     FACTORS--Conflict of Interests of Principal
                                     Stockholders in the Merger," "CERTAIN
                                     INFORMATION REGARDING THE BUSINESS OF THE
                                     COMPANY; RECENT DEVELOPMENTS," "PURCHASES
                                     OF COMMON SHARES BY AND OTHER TRANSACTIONS
                                     WITH CERTAIN PERSONS" and "SECURITY
                                     OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                                     MANAGEMENT."

Item 10(b)......................     "PURCHASES OF COMMON SHARES BY AND OTHER
                                     TRANSACTIONS WITH CERTAIN PERSONS"

Item 11.........................     "INTRODUCTION," "SUMMARY--The Parties,"
                                     "SUMMARY--The Merger," "SUMMARY--Special
                                     Factors," "SPECIAL FACTORS--Background of
                                     the Merger," "SPECIAL FACTORS--Purpose of
                                     and Reasons for the Merger," "SPECIAL
                                     FACTORS--Conflict of Interests of Principal
                                     Stockholders in the Merger," "SPECIAL
                                     FACTORS--Future Plans of the Company,"
                                     "SPECIAL FACTORS--Certain Effects of the
                                     Merger," "CERTAIN INFORMATION REGARDING THE
                                     BUSINESS OF THE COMPANY; RECENT
                                     DEVELOPMENTS" and "SECURITY OWNERSHIP OF
                                     CERTAIN BENEFICIAL OWNERS AND MANAGEMENT."

Item 12(a)......................     "INTRODUCTION," "SUMMARY--The Special
                                     Meeting," SUMMARY--The Merger," "SUMMARY--
                                     Special Factors," "SPECIAL FACTORS--
                                     Background of the Merger," "SPECIAL
                                     FACTORS--Purpose of and Reasons for the
                                     Merger," "SPECIAL FACTORS--Conflict of
                                     Interests of Principal Stockholders in the
                                     Merger" and "THE MEETING; MECHANICS OF
                                     VOTING AND PROXIES."

Item 12(b)......................     "SUMMARY--Special Factors" and "SPECIAL
                                     FACTORS--Determination of Fairness of the
                                     Merger by the Board of Directors,"

   

Item 13(a)......................     "INTRODUCTION," "SUMMARY--Special Factors,"
                                     "SPECIAL FACTORS--Dissenters' Rights of
                                     Appraisal" and "EXHIBIT I--DISSENTERS'
                                     RIGHTS UNDER SECTION 262 OF THE DGCL."
     


                                      -6-

 

                                  
Item 13(b)-(c)..................     **

   

Item 14(a)......................     "SELECTED FINANCIAL DATA" and EXHIBITS 
                                     B-1, B-2, B-3, C, E-1, E-2, AND G, the
                                     Company's "Annual Report on Form 10-K for
                                     the Year Ended June 30, 1995," "Amendment
                                     No. 1 to Annual Report on Form 10-K for
                                     Year Ended June 30, 1995," "Amendment No. 2
                                     to the Annual Report on Form 10-K for Year
                                     Ended June 30, 1995," "Quarterly Report on
                                     Form 10-Q for the Quarter Ended September
                                     30, 1995" and "Quarterly Report on Form 10-
                                     Q for the Quarter Ended December 31, 1995,"
                                     "Amendment No. 1 to the Quarterly Report on
                                     Form 10-Q for the Quarter Ended December
                                     31, 1995," and "Quarterly Report on Form
                                     10-Q for the Quarter Ended March 31, 1996,"
                                     respectively.
    


Item 14(b)......................     **
Item 15(a)......................     "INTRODUCTION," "SUMMARY--The Special
                                     Meeting" and "THE MEETING; MECHANICS OF
                                     VOTING AND PROXIES."
Item 15(b)......................     "INTRODUCTION"
Item 16.........................     Proxy Statement
Item 17.........................     *



- - ----------------------------
*    Information is contained in this Statement.
**   Not applicable

                                      -7-

 
ITEM 1.   ISSUER AND CLASS OF SECURITY SUBJECT TO THE TRANSACTION.

     (a) The issuer of the class of equity securities which is the subject of
the Rule 13e-3 transaction is the Company.  The address of the Company's
principal executive offices is 51 Everett Drive, Building #B4, Lawrenceville,
New Jersey  08648.

     (b) The information set forth in "INTRODUCTION," "SUMMARY--The Special
Meeting," "THE MEETING; MECHANICS OF VOTING AND PROXIES" and "MARKET PRICE AND
STOCKHOLDER INFORMATION" in the Proxy Statement is incorporated herein by
reference.

     (c) The information set forth in "SUMMARY--The Merger" and "MARKET PRICE
AND STOCKHOLDER INFORMATION" in the Proxy Statement is incorporated herein by
reference.

     (d) The information set forth in "SUMMARY--Special Factors," "SPECIAL
FACTORS--Certain Effects of the Merger" and "MARKET PRICE AND STOCKHOLDER
INFORMATION" in the Proxy Statement is incorporated herein by reference.

     (e)  Not applicable.

     (f) The information set forth in "PURCHASES OF COMMON SHARES BY AND OTHER
TRANSACTIONS WITH CERTAIN PERSONS" in the Proxy Statement is incorporated herein
by reference.


ITEM 2.   IDENTITY AND BACKGROUND.

     (a)-(d) and (g)  This statement is being filed by the Company, the issuer
of the class of equity securities which is the subject of the Rule 13e-3
transaction, by MergerCo and by Messrs. Colket and Cooper.  The information set
forth in "INTRODUCTION" and "SUMMARY--The Parties" in the Proxy Statement is
incorporated herein by reference.

     (e)-(f)  None of the Company, MergerCo or Messrs. Colket or Cooper has
during the last five years (i) been convicted in a criminal proceeding
(excluding traffic violations or similar misdemeanors) or (ii) been a party to a
civil proceeding of a judicial or administrative body of competent jurisdiction
and as a result of such proceeding was or is subject to a judgment, decree or
final order enjoining further violations of, or prohibiting activities subject
to, federal or state securities laws or finding any violation of such laws.


ITEM 3.   PAST CONTACTS TRANSACTIONS OR NEGOTIATIONS.

     (a)(1)  The information set forth in "SUMMARY--Special Factors," "SPECIAL
FACTORS--Background of the Merger," "SPECIAL FACTORS--Conflict of Interests of
Principal Stockholders in the Merger" and "PURCHASES OF COMMON SHARES BY AND
OTHER TRANSACTIONS WITH CERTAIN PERSONS" of the Proxy Statement is incorporated
herein by reference.

   
     (a)(2)  The information, set forth in "INTRODUCTION," "SUMMARY--The
Merger," "SUMMARY--Special Factors," "SPECIAL FACTORS--Background of the
Merger," "SPECIAL FACTORS--Purpose and Reasons for the Merger," "THE MERGER
AGREEMENT," EXHIBIT A-1--"AGREEMENT AND PLAN OF MERGER" and EXHIBIT A-2--"FIRST
AMENDMENT TO AGREEMENT AND PLAN OF MERGER" of the Proxy Statement is
incorporated herein by reference.
    


     (b)  The information set forth in "INTRODUCTION," "SUMMARY--The Parties,"
"SUMMARY--The Merger," "SPECIAL FACTORS--Background of the Merger," "SPECIAL
FACTORS--Purpose of and Reasons

                                      -8-

 
for the Merger," "SPECIAL FACTORS--Conflict of Interests of Principal
Stockholders in the Merger," "CERTAIN INFORMATION REGARDING THE BUSINESS OF THE
COMPANY; RECENT DEVELOPMENTS" and "SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
OWNERS AND MANAGEMENT" of the Proxy Statement is incorporated herein by
reference.


ITEM 4.   TERMS OF THE TRANSACTION.

     (a) The information set forth in "INTRODUCTION," "SUMMARY--The Merger,"
"SUMMARY--Special Factors," "SPECIAL FACTORS--Purpose of and Reasons for the
Merger," "SPECIAL FACTORS--Certain Income Tax Consequences of the Merger,"
"Special Factors--Estimated Fees and Expenses; Sources of Funds" and "THE MERGER
AGREEMENT" of the Proxy Statement is incorporated herein by reference.

   

     (b) The information set forth in "INTRODUCTION," "SUMMARY--The Merger,"
"SUMMARY--Special Factors," "SPECIAL FACTORS--Background of the Merger,"
"SPECIAL FACTORS--Purpose of and Reasons for the Merger," "SPECIAL FACTORS--
Conflict of Interests of Principal Stockholders in the Merger," "SPECIAL
FACTORS--Certain Effects of the Merger," "THE MERGER AGREEMENT--General," "THE
MERGER AGREEMENT--Consideration to be Paid to Public Stockholders; Conversion of
Common Shares," "CERTAIN INFORMATION REGARDING THE BUSINESS OF THE COMPANY;
RECENT DEVELOPMENTS," "SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT," EXHIBIT A-1--"AGREEMENT AND PLAN OF MERGER," and EXHIBIT A-2--
"FIRST AMENDMENT TO AGREEMENT AND PLAN OF MERGER" of the Proxy Statement is
incorporated herein by reference.
    


ITEM 5.   PLANS OR PROPOSALS OF THE ISSUER OR AFFILIATE.

   

     (a)-(g)  The information set forth in "SUMMARY--Special Factors," "SUMMARY
- - --The Merger," "SPECIAL FACTORS--Background of the Merger," "SPECIAL FACTORS--
Certain Effects of Merger," "SPECIAL FACTORS--Future Plans of the Company," "THE
MERGER AGREEMENT--The Surviving Corporation," and EXHIBIT A-1--"AGREEMENT AND
PLAN OF MERGER" and EXHIBIT A-2--"FIRST AMENDMENT TO AGREEMENT AND PLAN OF
MERGER" of the Proxy Statement is incorporated herein by reference.

    

ITEM 6.   SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION.

     (a)-(b)  The information set forth in "SUMMARY--The Merger," "SUMMARY--
Special Factors," "SPECIAL FACTORS--Background of the Merger," "SPECIAL FACTORS
- - --Certain Effects of the Merger," "SPECIAL FACTORS--Future Plans of the Company"
and "SPECIAL FACTORS--Estimated Fees and Expenses; Sources of Funds" of the
Proxy Statement is incorporated herein by reference.

     (c)-(d)  Not applicable.


ITEM 7.   PURPOSE(S), ALTERNATIVES, REASONS AND EFFECTS.

     (a) and (c)  The information set forth in "INTRODUCTION," "SUMMARY--The
Merger," "SUMMARY--Special Factors," "SPECIAL FACTORS--Background of the
Merger," "SPECIAL FACTORS--Purpose of and Reasons for the Merger," "SPECIAL
FACTORS--Determination of Fairness of the Merger by the Board of Directors,"
"SPECIAL FACTORS--Financial Advisor to the Principal Stockholders," "SPECIAL

                                      -9-

 
FACTORS--Certain Effects of the Merger" and "CERTAIN INFORMATION REGARDING THE
BUSINESS OF THE COMPANY; RECENT DEVELOPMENT" of the Proxy Statement is
incorporated herein by reference.

     (b)  The information set forth in "SPECIAL FACTORS--Background of the
Merger," "SPECIAL FACTORS--Determination of Fairness of the Merger by the Board
of Directors" and "SPECIAL FACTORS--Purpose of and Reasons for the Merger" of
the Proxy Statement is incorporated herein by reference.

   

     (d)  The information set forth in "INTRODUCTION," "SUMMARY--The Merger,"
"SUMMARY--Special Factors," "SPECIAL FACTORS--Background of the Merger,"
"SPECIAL FACTORS--Purpose of and Reasons for the Merger," "SPECIAL FACTORS--
Conflict of Interests of Principal Stockholders in the Merger," "SPECIAL
FACTORS--Certain Effects of the Merger," "SPECIAL FACTORS--Future Plans of the
Company," "SPECIAL FACTORS--Certain Federal Income Tax Consequences of the
Merger," "SPECIAL FACTORS--Estimated Fees and Expenses; Source of Funds,"
"SPECIAL FACTOR--Accounting Treatment of the Merger," "THE MERGER AGREEMENT--
General," "THE MERGER AGREEMENT--The Surviving Corporation," "THE MERGER
AGREEMENT--Consideration to be Paid to Public Stockholders of the Company,"
"SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT," EXHIBIT A-1--
"AGREEMENT AND PLAN OF MERGER," EXHIBIT A-2--"FIRST AMENDMENT TO AGREEMENT AND 
PLAN OF MERGER" of the Proxy Statement is incorporated herein by reference.

    


ITEM 8.   FAIRNESS OF THE TRANSACTION.

   

     (a)--(b)  The information set forth in "SUMMARY--Special Factors,"
"SPECIAL FACTORS--Determinations of the Fairness of the Merger by the Board of
Directors" and "SPECIAL FACTORS--Position of Principal Stockholders as to
Fairness" of the Proxy Statement is incorporated herein by reference.
    


     (c)   The information set forth in "SUMMARY--The Merger," "SUMMARY--Special
Meeting," "SPECIAL FACTORS--Purpose of and Reasons for the Merger," "THE MERGER
AGREEMENT" "THE MEETING; MECHANICS OF VOTING AND PROXIES" and EXHIBIT A-1
"AGREEMENT AND PLAN OF MERGER" and EXHIBIT A-2--"First Amendment to Agreement 
and Plan of Merger" of the Proxy Statement is incorporated herein by reference.

    
     (d)  The Board of Directors has not retained an unaffiliated representative
to act solely on behalf of unaffiliated security holders for the purposes of
negotiating the terms of the Rule 13e-3 transaction but has retained TM Capital
Corp. for the purpose of rendering an opinion with respect to the fairness of
the Merger Consideration, from a financial point of view, to the Public
Stockholders.  The information set forth in "SUMMARY--Special Factors," "SPECIAL
FACTORS--Background of the Merger," "SPECIAL FACTORS--Determination of Fairness
of the Merger by the Board of Directors," "SPECIAL FACTORS--Opinion of TM
Capital; Summary of Financial Analyses" and EXHIBIT H--"OPINION OF FINANCIAL
ADVISOR" of Proxy Statement is incorporated herein by reference.

    

     (e)  The information set forth in "SUMMARY--Special Factors," "SPECIAL
FACTORS--Background of the Merger," "SPECIAL FACTORS--Determination of the
Fairness of the Merger by the Board" and "SPECIAL FACTORS--Conflict of Interests
of the Board of Directors" of the Proxy Statement is incorporated herein by
reference.

     (f)  Not applicable.

                                      -10-

 
ITEM 9.   REPORTS, OPINIONS, APPRAISALS AND CERTAIN NEGOTIATIONS.

   

     (a)--(c)  The information set forth in "SUMMARY--The Merger," "SUMMARY--
Special Factors," "SPECIAL FACTORS--Background of the Merger," "SPECIAL FACTORS-
- - -Determination of Fairness of the Merger by the Board of Directors," "SPECIAL
FACTORS--Opinion of TM Capital; Summary of Financial Analyses," "SPECIAL
FACTORS--Financial Advisor to the Principal Stockholders," "SPECIAL FACTORS--
Certain Federal Income Tax Consequences of the Merger," and EXHIBIT H--"OPINION
OF FINANCIAL ADVISOR" of the Proxy Statement is incorporated herein by
reference.

    

ITEM 10.  INTEREST IN SECURITIES OF THE ISSUER.

     (a)  The information set forth in "INTRODUCTION," "SUMMARY--The Parties,"
"SUMMARY--The Merger," "SUMMARY--Special Factors," "SPECIAL FACTORS--Background
of the Merger," "SPECIAL FACTORS--Purpose of and Reasons for the Merger,"
"SPECIAL FACTORS--Conflict of Interests of Principal Stockholders in the
Merger," "CERTAIN INFORMATION REGARDING THE BUSINESS OF THE COMPANY; RECENT
DEVELOPMENTS," "SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT"
and "PURCHASES OF COMMON SHARES BY AND OTHER TRANSACTIONS WITH CERTAIN PERSONS"
of the Proxy Statement is incorporated herein by reference.

     (b)  The information set forth in "PURCHASES OF COMMON SHARES AND OTHER
TRANSACTIONS WITH CERTAIN PERSONS" of the Proxy Statement is incorporated herein
by reference.


ITEM 11.  CONTRACTS, ARRANGEMENTS OR UNDERSTANDINGS WITH RESPECT TO THE ISSUER'S
          SECURITIES.

     The information set forth in "INTRODUCTION," "SUMMARY--The Parties,"
"SUMMARY--The Merger," "SUMMARY--Special Factors," "SPECIAL FACTORS--Background
of the Merger," "SPECIAL FACTORS--Purpose of and Reasons for the Merger,"
"SPECIAL FACTORS--Conflict of Interests of Principal Stockholders in the
Merger," "SPECIAL FACTORS--Certain Effects of the Merger," "SPECIAL FACTORS--
Future Plans of the Company," "CERTAIN INFORMATION REGARDING THE BUSINESS OF THE
COMPANY; RECENT DEVELOPMENTS" and "SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
OWNERS AND MANAGEMENT" of the Proxy Statement is incorporated herein by
reference.


ITEM 12.  PRESENT INTENTION AND RECOMMENDATION OF CERTAIN PERSON WITH REGARD TO
          THE TRANSACTION.

     (a)  The information set forth in "INTRODUCTION," "SUMMARY--The Special
Meeting," "SUMMARY--The Merger," "SUMMARY--Special Factors," "SPECIAL FACTORS--
Background of the Merger," "SPECIAL FACTORS--Purpose of and Reasons for the
Merger," "SPECIAL FACTORS--Conflict of Interests of Principal Stockholders in
the Merger" and "THE MEETING; MECHANICS OF VOTING AND PROXIES--Required Vote,"
of the Proxy Statement is incorporated herein by reference.

     (b)  The information set forth in "SUMMARY--Special Factors" and "SPECIAL
FACTORS--Determination of Fairness of the Merger by the Board of Directors" of
the Proxy Statement is incorporated herein by reference.

                                      -11-

 
ITEM 13.  OTHER PROVISIONS OF THE TRANSACTION.

   

     (a)  The information set forth in "INTRODUCTION," "SUMMARY--Special
Factors," "SPECIAL FACTORS--Dissenters Rights' of Appraisal" and EXHIBIT I--
"DISSENTERS' RIGHTS UNDER SECTION 262 OF THE DGCL" of the Proxy Statement is
incorporated herein by reference.

    

     (b)  Such provision has not been made.

     (c)  Not applicable.


ITEM 14.  FINANCIAL INFORMATION.

   

     (a)  The information set forth in "SELECTED FINANCIAL DATA" of the Proxy
Statement and EXHIBITS B-1, B-2, B-3, C, E-1, E-2, and G--the Company's "Annual
Report on Form 10-K for the year ended June 30, 1995," "Amendment No. 1 to the
Annual Report on Form 10-K for the Year Ended June 30, 1995," "Amendment No. 2
to the Annual Report on Form 10-K for the Year Ended June 10, 1995," "Quarterly
Report on Form 10-Q for the Quarter ended September 30, 1995," "Quarterly Report
on Form 10-Q for the Quarter ended December 31, 1995," and "Amendment No. 1 to
the Quarterly Report Form 10-Q for the Quarter Ended December 31, 1995," and
"Quarterly Report on Form 10-Q for the Quarter ended March 31, 1996,"
respectively, to the Proxy Statement is incorporated herein by reference.

    


     (b)  Not applicable.


ITEM 15.  PERSONS AND ASSETS EMPLOYED, RETAINED OR UTILIZED.

     (a)  The information set forth in "INTRODUCTION," "SUMMARY--The Special
Meeting" and "THE MEETING; MECHANICS OF VOTING AND PROXIES" of the Proxy
Statement is incorporated herein by reference.

     (b)  Not applicable.


ITEM 16.  ADDITIONAL INFORMATION.

     The information set forth in the Proxy Statement is incorporated hereby by
reference in its entirety.


ITEM 17.  MATERIAL TO BE FILED AS EXHIBITS.

     (b)(1) Opinion of TM Capital (attached as EXHIBIT G to the Proxy
Statement).

     (b)(2) Report of TM Capital dated March 19, 1996.

     (b)(3) Report of Howard, Lawson dated March 15, 1996.

     (b)(4) Opinion of Pepper, Hamilton & Scheetz dated May 8, 1996.

   

     (c)(1) Agreement and Plan of Merger dated as of March 19, 1996 by and
between the Company and MergerCo (attached as EXHIBIT A-1 to the Proxy
Statement).

    

                                      -12-

 
     (c)(2) Durable Power of Attorney and Proxy by Rose Fivelson appointing Max
Cooper as proxy and attorney in fact.

     (c)(3) Durable Power of Attorney and Proxy by Scott Fivelson appointing Max
Cooper as proxy and attorney in fact.

     (c)(4) Durable Power of Attorney and Proxy by Edward Jacobson appointing
Max Cooper as proxy and attorney in fact.

     (c)(5) Durable Power of Attorney and Proxy by Sarah Jacobson appointing Max
Cooper as proxy and attorney in fact.

     (c)(6) Durable Power of Attorney and Proxy by Kenneth E. Neuman appointing
Max Cooper as proxy and attorney in fact.

     (c)(7) Durable Power of Attorney and Proxy by Shirley Neuman appointing Max
Cooper as proxy and attorney in fact.

     (c)(8) Durable Power of Attorney and Proxy by Steven Neuman appointing Max
Cooper as proxy and attorney in fact.

   

     (c)(9) First Amendment to Agreement and Plan of Merger dated as of May
            10, 1996 by and between the Company and MergerCo (attached as
            Exhibit A-2 to the Proxy Statement).

     (d)(1) Preliminary Proxy Statement dated May   , 1996 (filed separately).
                                                  --

    

     (d)(2) Notice of Special Meeting of Stockholders (included with Proxy
Statement).

     (d)(3) Proxy Card (included with Proxy Statement).

     (d)(4) Press Release issued by the Company on March 19, 1996.

   

     (d)(5) President's Letter to Stockholders (included with Proxy
Statement).

     (d)(6) Press Release issued by the Company on May 8, 1996.

    

     (e) Text of Section 262 of the Delaware General Corporation Law (attached
as EXHIBIT H to the Proxy Statement).

     (f)  Not applicable.

                                      -13-

 
                                   SIGNATURE


     After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this Statement is true, complete and correct.


                                         MEGAMATION INC.



                                         By:   /s/ Edward Borkowski
                                            -------------------------------
                                           Name:  Edward Borkowski
                                           Title: President



   
March 13, 1996
    

                                      -14-

 
                                   SIGNATURE


     After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this Statement is true, complete and correct.


                                      MI MERGER CORP.



                                      By:   /s/ Tristram C. Colket, Jr.
                                         --------------------------------
                                        Name:  Tristram C. Colket, Jr.
                                        Title: Chief Executive Officer



   

March 13, 1996
    

                                      -15-

 
                                   SIGNATURE


     After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this Statement is true, complete and correct.



                                      By:  /s/ Tristram C. Colket, Jr.
                                         -------------------------------
                                        Name:  Tristram C. Colket, Jr.



   
March 13, 1996
    

                                      -16-

 
                                   SIGNATURE


     After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this Statement is true, complete and correct.



                                      By:       /s/ Max Cooper
                                         -----------------------------
                                                Max Cooper


   

March 13, 1996
    

                                      -17-

 
                                INDEX TO EXHIBIT
                                ----------------





Exhibit No.       Description
- - -----------       -----------
               
   
(b)(1)            Opinion of TM Capital (attached as Exhibit H to the Proxy
                  Statement).
    

(b)(2)            Report of TM Capital dated March 19, 1996.
(b)(3)            Report of Howard, Lawson dated March 15, 1996.
   

(b)(4)            Opinion of Pepper, Hamilton & Scheetz dated May 8, 1996.

(c)(1)            Agreement and Plan of Merger dated as of March 19, 1996 by 
                  and between the Company and MergerCo (attached as EXHIBIT A-1
                  to the Proxy Statement).

    
(c)(2)            Durable Power of Attorney and Proxy by Rose Fivelson
                  appointing Max Cooper as proxy and attorney in fact.
(c)(3)            Durable Power of Attorney and Proxy by Scott Fivelson
                  appointing Max Cooper as proxy and attorney in fact.
(c)(4)            Durable Power of Attorney and Proxy by Edward Jacobson
                  appointing Max Cooper as proxy and attorney in fact.
(c)(5)            Durable Power of Attorney and Proxy by Sarah Jacobson
                  appointing Max Cooper as proxy and attorney in fact.
(c)(6)            Durable Power of Attorney and Proxy by Kenneth E. Neuman
                  appointing Max Cooper as proxy and attorney in fact.
(c)(7)            Durable Power of Attorney and Proxy by Shirley Neuman
                  appointing Max Cooper as proxy and attorney in fact.
(c)(8)            Durable Power of Attorney and Proxy by Steven Neuman
                  appointing Max Cooper as proxy and attorney in fact.
    
(c)(9)            First Amendment to Agreement and Plan of Merger dated as of
                  May 10, 1996 by and between the Company and MergerCo (attached
                  as Exhibit A-2 to the Proxy Statement).
(d)(1)            Preliminary Proxy Statement dated May   , 1996 (filed
                                                        --
                  separately).
    

(d)(2)            Notice of Special Meeting of Stockholders (included with Proxy
                  Statement).
(d)(3)            Proxy Card (included with Proxy Statement).
(d)(4)            Press Release issued by the Company on March 19, 1996.
(d)(5)            President's letter to Stockholders (included with Proxy
                  Statement.)
   

(d)(6)            Press Release Issued by the Company on May 7, 1996.
(e)               Text of Section 262 of the Delaware General Corporation Law
                  (attached as Exhibit I to the Proxy Statement).
    



                                      -18-