TELLURIAN INC /NJ/
SB-2, 1998-06-12
COMPUTER & OFFICE EQUIPMENT
Previous: STAFFMARK INC, S-3, 1998-06-12
Next: AMAZON COM INC, S-4, 1998-06-12



As filed with the Securities and Exchange Commission on June __, 1998. 

                                                            File No. 333-
                                  -------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM SB-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933


                                 TELLURIAN, INC.
                 ----------------------------------------------
                 (Name of small business issuer in its charter)


Delaware                               3570                          22-3451918
- ----------------------------   ---------------------------   -------------------
(State or other jurisdiction  (Primary Standard Industrial      (I.R.S. Employer
of incorporation or            Classification Code Number)   Identification No.)
organization)



                                  Stuart French
                                 Tellurian, Inc.
                              300 K Route 17 South
                               Mahwah, N.J. 07430
                                 (201) 529-0939
- --------------------------------------------------------------------------------
          (Address and telephone number of principal executive offices)

                                  Stuart French
                                 Tellurian, Inc.
                              300 K Route 17 South
                               Mahwah, N.J. 07458
                                 (201) 529-0939
- --------------------------------------------------------------------------------
     (Address and (Name, address and telephone number of agent for service)




Copies of all communications should be sent to:

       Steven Morse, Esq.                          Henry C. Malon, Esq.
       Lester Morse P.C.                           One Battery Park Plaza
       111 Great Neck Road                         3rd Floor
       Great Neck, NY 11021                        New York, NY 10004
       (516) 487-1446                              (212) 483-9600

Approximate  date of  commencement  of proposed  sale of the  securities  to the
public:  As  soon as  practicable  after  this  Registration  Statement  becomes
effective. [X]

If any of the  securities  being  registered on this form are to be offered on a
delayed basis pursuant to Rule 415 under the  Securities Act of 1933,  check the
following box. [X]


If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the  Securities  Act  registration  statement  number of the  earlier  effective
registration statement for the same offering. [ ]


If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration number of the earlier effective registration statement for the same
offering.


If the delivery of the  Prospectus  is expected to be made pursuant to Rule 434,
please check the following box. [X]




<PAGE>

<TABLE>
<CAPTION>



CALCULATION OF REGISTRATION FEE



                                                                        Proposed
                                                                        Maximum
                                                    Amount to           Offering          Proposed Maximum
    Title of Each Class of Securities to be            be              Price Per         Aggregate Offering             Amount of
                  Registered                       Registered           Unit (1)              Price (1)             Registration Fee
<S>                                                <C>                 <C>               <C>                        <C>  

Series 1 Convertible Preferred
Stock, par value $.01 per share (2)                 1,380,000            $5.00                 6,900,000                  2,035.50

Preferred Stock Warrants
to purchase Series 1 Convertible
Preferred Stock (3)                                 1,380,000             $.25                   345,000                    101.78

Series 1 Convertible Preferred
Stock underlying Preferred Stock
Warrants (4)                                        1,380,000             6.00                 8,280,000                  2,442.60

Representative's Warrants to
purchase Series 1 Convertible
Preferred Stock                                       120,000             .001                       120                       .03

Representative's Warrants to
purchase  Preferred Stock Warrants                    120,000             .001                       120                       .03

Series 1 Convertible Preferred
Stock underlying Repesentative's
Warrants to purchase Series 1
Preferred Stock (4)                                   120,000             8.25                   990,000                    292.06

Preferred Stock Warrants
underlying Representative's
Warrants to purchase Preferred
Stock Warrants (4)                                    120,000            .4125                    49,500                     14.60

Series 1 Preferred Stock underlying
Preferred Stock Warrants issuable
upon exercise of Representative's
Warrants (4)                                          120,000             9.90                 1,188,000                    350.46

           Total                                                                              17,752,740                  5,237.06
==================================                  =========         =========               ==========                  ========
</TABLE>

(1)  Total estimated solely for the purpose of determining the registration fee.

(2)  Includes 180,000 shares of Series 1 Convertible Preferred Stock pursuant to
     the Representative's Over-Allotment Option.

(3)  Includes 180,000 Preferred Stock Warrants pursuant to the  Representative's
     Over-Allotment Option.

(4) Reserved for issuance upon exercise of Warrants.

Pursuant to Rule 416 of the  Securities  Act of 1933, as amended,  the number of
securities  issuable  upon  exercise  of  the   Representative's   Warrants  and
Representative's  Warrants to purchase Warrants are subject to the anti-dilution
provisions of the Warrant.

         The registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the  Commission,  acting pursuant to Section 8(a), may
determine.


<PAGE>


                                 TELLURIAN, INC.

                              Cross Reference Sheet

Form SB-2 Item Number and Caption              Location of Caption in Prospectus

1.    Front of Registration Statement and
        Outside Front Cover Page of Prospectus Outside Cover Page

2.    Inside Front and Outside Back Cover      Inside Front and Outside
        Pages of Prospectus                    Back Cover Pages

3.    Summary Information and Risk Factors     Prospectus Summary; Risk Factors



4.    Use of Proceeds                          Use of Proceeds

5.    Determination of Offering Price          Outside Front Cover Page; 
                                               Risk Factors



6.    Dilution                                 Not Applicable

7.    Selling Security Holders                 Not Applicable

8.    Plan of Distribution                     Outside Cover Page; Underwriting



9.    Legal Proceedings                        Business - Legal Proceedings

10.   Directors, Executive Officers,           Management
        Promoters and Control Persons

11.   Security Ownership of Certain            Security Ownership of Certain 
        Beneficial Owners and Management       Beneficial Owners and Management;
                                               Certain Transactions

12.   Description of the Securities            Description of Securities


13.   Interests of named Experts and Counsel   Legal Matters; Experts

14.   Disclosure of Commission Position on     Management
        Indemnification for Securities Act 
        Liabilities

15.   Organization Within Last Five Years      Not Applicable



16.   Description of Business                  Prospectus Summary; Business



17.   Management's Discussion and Analysis     Management's Discussion and
        or Plan of Operation                   Analysis of Financial Condition
                                               and Results of Operations

18.   Description of Property                  Business

19.   Certain Relationships and                Certain Transactions
        Related Transactions

20.   Market for Common Equity and             Cover Page; Risk Factors;
        Related Stockholder Matters            Market Information

21.   Executive Compensation                   Executive Compensation



22.   Financial Statements                     Financial Statements

23.   Changes in and Disagreements with        Not Applicable
      Accountant n Accounting and Financial
      Disclosure 


<PAGE>


Subject to Completion June __, 1998

                                 TELLURIAN, INC.

          1,200,000 SHARES OF SERIES 1 CONVERTIBLE PREFERRED STOCK AND
             1,200,000 REDEEMABLE PREFERRED STOCK PURCHASE WARRANTS

         Tellurian,  Inc. (the "Company") is offering (the  "Offering") for sale
1,200,000  shares  of  Series 1  Convertible  Preferred  Stock  (the  "Series  1
Preferred  Stock") and 1,200,000  Redeemable  Series 1 Preferred  Stock Purchase
Warrants (the "Preferred  Warrants,"  which together with the Series 1 Preferred
Stock are collectively referred to as the "Securities").  The Series 1 Preferred
Stock and the Preferred Warrants offered hereby will be separately tradeable and
transferable  immediately  upon issuance and may be purchased  separately.  Each
Preferred Share is convertible  into _________ shares of Common stock commencing
_________,  1999 and pays a  cumulative  annual  dividend  of $0.50 per share on
September 30th of each year. See "Description of Securities."

          Each  Preferred  Warrant  entitles  the owner  thereof to purchase one
share of the Company's  Series 1 Preferred  Stock at an exercise  price of $6.00
per share (the "Warrant  Exercise  Price"),  subject to adjustment under certain
circumstances,  at any time  during  the three year  period  that  commences  on
___________,  1999  (one  year  from the date of this  Prospectus)  and  expires
_______2002. Beginning one year from the date hereof, the Preferred Warrants may
be redeemed by the Company,  at $.30 per Preferred Warrant if certain conditions
are met. See "Description of Securities ."

          The offering  price of the Series 1 Preferred  Stock and the Preferred
Warrants  and the initial  exercise  price of and other  terms of the  Preferred
Warrants were established by negotiation  between the Company and J.W. Barclay &
Co., Inc., the representative (the  "Representative") of the underwriters of the
Offering (collectively,  including the Representative, the "Underwriters"),  and
do not  necessarily  bear  any  direct  relationship  to the  Company's  assets,
earnings,  book value per share or other generally  accepted  criteria of value.
For  information  regarding the factors  considered in  determining  the initial
offering prices of the Securities and the terms of the Preferred  Warrants,  see
"Risk Factors" and  "Underwriting."  The Series 1 Preferred  Stock and Preferred
Warrants are expected to trade on the Nasdaq SmallCap Market ("NASDAQ SmallCap")
under the symbols "_________" and "________", respectively. The Company's Common
Stock and Common Stock  Purchase  Warrants trade on the NASDAQ  SmallCap  Market
under the symbols "TLRN" and "TLRNW," respectively.

         THESE SECURITIES INVOLVE A HIGH DEGREE OF RISK AND SUBSTANTIAL DILUTION
AS DESCRIBED HEREIN. FOR A DISCUSSION OF CERTAIN MATERIAL FACTORS THAT SHOULD BE
CONSIDERED  IN  CONNECTION  WITH AN  INVESTMENT  IN THE  SECURITIES,  SEE  "RISK
FACTORS" BEGINNING ON PAGE __ AND "DILUTION" BEGINNING ON PAGE __.


                                                         1

<PAGE>



THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY OR ADEQUACY OF THE PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.
<TABLE>
<CAPTION>



                             Proceeds
                             Price to                Underwriting                      to the
                              Public                 Discounts (1)                   Company (2)
- --------------------  ----------------------  -------------------------- ----------------------------------
<S>                   <C>                     <C>                        <C>  

Per Share                  $   5.00                    $  .50                             $4.50
Per Warrant                    .25                       .025                              .225
Total (3)                $6,300,000                  $630,000                         $5,670,000

====================  ======================  ========================== ==================================
                         (footnotes appear on next page)
</TABLE>


                  The Securities included in the underwritten offering are being
offered by the Underwriters on a "firm  commitment" basis subject to prior sale,
when,  as and if  delivered  to and  accepted  by the several  Underwriters  and
subject to certain conditions.  The Underwriters  reserve the right to withdraw,
cancel or modify the Offering and to reject any order in whole or in part. It is
expected that delivery of certificates evidencing the Securities will be made at
the  offices  of the  Representative  in New  York,  New  York  or  through  the
facilities of The Depository Trust Company, against payment therefor on or about
__________, 1998.

                                               J.W. Barclay & Co., Inc.

                                   The date of the Prospectus is __________,1998


The following legend belongs on left side of cover page in red:

"Information   contained  herein  is  subject  to  completion  or  amendment.  A
Registration  Statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the Registration  Statement  becomes
effective.  This  Prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State."


                                                         2

<PAGE>



(continued from cover page)

(1)  Does not include additional compensation to the Underwriters in the form of
     (a) a non- accountable expense allowance of three (3%) percent of the gross
     proceeds of this Offering, (b) a consulting fee of 2% of the gross proceeds
     of this offering and (c) a Warrant,  purchasable at a nominal price, giving
     the holders the right to acquire 120,000 shares of Series 1 Preferred Stock
     at an initial exercise price of $8.25 per share (the  "Underwriters'  Stock
     Warrants") and 120,000  Warrants to purchase Series 1 Preferred Stock at an
     initial   exercise   price  of  $.4125  per  Warrant  (the   "Underwriters'
     Warrants"). The Underwriters' Stock Warrants and the Underwriters' Warrants
     are  collectively  referred  to  as  the  "Underwriters'   Securities".  In
     addition,  the Company has agreed to  indemnify  the  Underwriters  against
     certain  liabilities,  including  liabilities  under the  Securities Act of
     1933, as amended (the "Securities Act). See "Underwriting."

(2)  Before deducting estimated expenses (including the non-accountable  expense
     allowance and  consulting  fee payable to the  Representative)  of $770,000
     payable by the Company.

(3)  Solely for the purpose of covering over-allotments, if any, the Company has
     granted  to  the  Underwriters  options  (the   "Over-Allotment   Option"),
     exercisable  within 45 days of the date hereof,  to purchase an  additional
     180,000 shares of Series 1 Preferred Stock and 180,000  Preferred  Warrants
     upon the same terms and conditions as the  Securities  offered  hereby.  If
     such  Over-Allotment  Options  are  exercised  in full,  the Total Price to
     Public will be $7,245,000 the Total Underwriting Discount will be $724,500,
     and  the  Total   Proceeds  to  the  Company   will  be   $6,520,500.   See
     "Underwriting."
           ------------------------

         CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN
TRANSACTIONS THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE
OF THE COMPANY'S SECURITIES INCLUDING OVER-ALLOTMENT, STABILIZING
AND SHORT-COVERING TRANSACTIONS AND THE IMPOSITION OF PENALTY BIDS.
FOR A DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."

         The Company furnishes its stockholders  with annual reports  containing
audited  financial  statements  examined  and  reported  upon by an  independent
certified public accounting firm and makes available copies of quarterly reports
containing  unaudited  financial  statements.  The Company's  fiscal year end is
December 31. The Company is a reporting company pursuant to Section 12(g) of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and is
required to file proxy statements and other  information with the Securities and
Exchange Commission (the "Commission").

                             ADDITIONAL INFORMATION

         The  Company  has filed with the  Commission  in  Washington,  D.C.,  a
Registration  Statement  on Form  SB-2,  File  No.  333-______  (of  which  this
Prospectus is a part) under the  Securities  Act with respect to the  securities
offered hereby and Form SB-2 Registration  Statements File No. 333-______.  This
Prospectus does not contain all of the information set forth in the Registration
Statement and the exhibits  thereto.  For further  information about the Company
and the  Securities  offered  hereby,  reference  is  made  to the  Registration
Statement and to the exhibits filed as a part thereof. The statements

                                                         3

<PAGE>



contained in this Prospectus are not necessarily complete and, in each instance,
reference  is made to a copy of the  relevant  contract or document  filed as an
exhibit to the Registration Statement, each statement being qualified in any and
all respects by such reference. The Registration Statement,  including exhibits,
may be  inspected  without  charge at the  Public  Reference  facilities  of the
Commission  located at Room  1024,  Judiciary  Plaza,  450 Fifth  Street,  N.W.,
Washington,  D.C.  10549,  and at the offices of the  Commission  located at the
Northeast Regional Office, 7 World Trade Center,  13th Floor, New York, NY 10048
and the Midwest Regional Office,  Northwestern  Atrium Center,  500 West Madison
Street,  Room  1400,  Chicago,  IL 60661,  and  copies of such  material  can be
obtained  upon  request  and  payment  of the  appropriate  fee from the  Public
Reference Section of the Commission  located at Room 1024,  Judiciary Plaza, 450
Fifth Street,  N.W.,  Washington,  D.C. 20549.  Materials  filed  electronically
through  EDGAR may also be accessed  through the  Commission's  home page on the
World Wide Web at http://www.sec.gov.


                                                         4

<PAGE>



                                 EXCHANGE RATIO

         The Company has  operations in Ontario,  Canada.  All dollar amounts in
this  Prospectus  have  been  converted  into  U.S.  Dollars  (unless  specified
otherwise) based on an exchange ratio of $1 Canadian for $.70 U.S.

                                    GLOSSARY

Database:  The  source  data  for the  image  generator.  A visual  database  is
comprised of a library of objects formed from 3-D polygons. Once a field of view
and viewing angle is  established,  the image  generator  constructs the picture
using appropriate elements of the database.

EAGLE: The Company's  virtual reality image  generator.  The EAGLE is capable of
rendering 30,000 polygons every 1/30 of a second. The EAGLE is considered a real
time image generator.

Field  Sequential  Video:  A method of  producing  color images from a black and
white picture  tube.  The  technique is to present a red,  green,  or blue image
field on the tube;  while  presenting a red,  green,  or blue filter at the same
time. To the viewer's eye, the colors are  integrated  together and presented to
the brain as complete and valid color images. Field sequential video is employed
when color CRT's (cathode ray tubes) are not available in miniature sizes.

Full Immersion:  A term used to depict a complete  isolation into the computer's
world of virtual  reality.  The term is most  frequently  used when describing a
virtual reality helmet when only the computers image is available to the user.

Head Tracker:  A means of depicting head movement when wearing a virtual reality
helmet.  With a head  tracker,  the view  presented to the eyes of the viewer is
accurate to the world created by the  computer.  In most  applications  the head
tracker is either a magnetic sensing device or a mechanical link to the helmet.

IAAPA:  The  International  Association of Amusement Parks and  Attractions,  an
industry association.

Location  Based  Entertainment:  LBE's are  venues for  entertainment  where the
guests can experience a wide selection of games,  sports and rides all under one
roof.  The LBE is usually  located  in large  population  centers  and caters to
repeat customers (returning several times per month).

Real Time:  A  classification  of speed when  dealing  with  computer  generated
images.  A real time computer  permits a smooth  transition of motion within the
visual  display.  Flicker,  or  "stepping"  of the image  results from an update
slower than a new frame every 1/30th of a second.


                                                         5

<PAGE>



Resolution:  One method of measuring picture quality. The higher the resolution,
the higher  the  detail of the  image.  A typical TV image has 525 lines of data
presented on the screen.  A standard  computer screen has 968 lines,  and thus a
more detailed image. The EAGLE is capable of 2,000 lines of data.

Resolution Formats: Common resolution formats range from low quality in the case
of 250 line LED's ("Light Emitting Diode") to mid range of video monitors at 680
lines to high resolution  formats at 1,200 lines. The Company's EAGLE is capable
of 2,000 lines.

Tourist Entertainment  Centers: Like the LBE, the TEC is a destination venue for
games,  sports,  and virtual reality  experiences.  The TEC however caters to an
infrequent guest and therefore must be located in a high traffic area.

Trainers/Simulators:  Devices  use to teach the  operation  and  methodology  of
expensive  machines.  The  military's  use of  trainers/simulators  has been the
foundation of virtual reality entertainment.

Virtual Reality:  An artificial  environment of sight, sound, and motion created
by computers.

Virtual Reality Helmet:  A device placed on the head to position a video display
to the eyes of a viewer.  If the helmet  completely  seals the  viewer  from all
other light except that which is presented by the computer,  then the experience
is said to be one of total immersion.

                                                         6

<PAGE>



                               PROSPECTUS SUMMARY

         The following summary is qualified in its entirety by, and must be read
in conjunction with, the more detailed  information and the Company's  financial
statements  (including the notes thereto) appearing elsewhere in the Prospectus.
Unless otherwise noted, all information included in this Prospectus assumes that
the Underwriters' Over-Allotment Option will not be exercised. All share and per
share amounts in the Prospectus give retroactive  effect to a  98.52216749-for-1
forward  stock  split  effective  March  15,  1995.   Also,  all  references  to
"Tellurian"  or  the  "Company"  includes  Tellurian,  Inc.,  a  South  Carolina
corporation,  which was formed on August 10, 1988 and reincorporated in Delaware
via  merger  into  its  wholly-owned  subsidiary  effective  July  2,  1996.  An
investment in the Securities  offered hereby  involves a high degree of risk and
immediate substantial dilution. See "Risk Factors," "Business-Legal Proceedings"
and "Dilution."

THE COMPANY

         Tellurian, Inc. ("Tellurian" or the "Company"), a Delaware corporation,
is engaged in the design,  development and marketing of virtual reality products
which include image generators,  related  software,  helmets and motion systems.
The Company also provides consulting services via developing customized software
and  databases for  customers  who purchase its image  generators  and need such
services for specific application requirements.

         Since 1988, the Company has been designing, building and selling a line
of  specialized  computers  and  ancillary  software  which are used to generate
visual  images in  realtime  for use in  flight  trainers  and other  simulation
equipment.  From 1992 through  1995,  the  Company's  principal  product was its
AT-200 image generator  which it sold to customers who manufacture  training and
simulation  equipment  such  as  Hughes/Link  Corporation,  Aviation  Simulation
Technology,  Inc.,  and Ship  Analytics,  Inc. In June 1994,  the Company  began
adapting its AT-200  Image  Generator  and selling  this  product and  ancillary
software for use in virtual reality  entertainment  devices to companies such as
Fightertown  Entertainment Centers, Ride & Show Engineering Corp., and MaxFlight
Corp.

         In 1994,  the  Company  began  designing  and  engineering  a new image
generation  product  known as the  "EAGLE",  a  specialized  computer,  which is
specifically  designed for the virtual reality  entertainment  market.  In 1996,
Tellurian delivered its first production units of the EAGLE pursuant to purchase
orders. The Eagle is available in multiple  resolution formats and is faster and
less expensive to produce than the Company's previous  products,  the AT-100 and
AT-200.  It is also different from such previous products in that it is tailored
for  entertainment  use.  Each unit is  composed  of  proprietary  hardware  and
software  which when  combined with motion and sound  simulate a  full-immersion
experience.  The "EAGLE" is intended  for use at  amusement/theme  parks,  video
arcades,  Tourist Entertainment Centers ("TEC") and Location Based Entertainment
Centers ("LBE").

                                                         7

<PAGE>



The TEC differs from the LBE in that the market of the TEC is intended to be the
family vacationer rather than the local, repeat customer.

         Utilizing  the "EAGLE"  technology,  Tellurian  has  developed a helmet
product to complement the Eagle for the entertainment  market.  This new product
is expected to be marketed and sold on two levels.  The first level of marketing
will be for  Tellurian to build its own  complete  game units either for sale or
use in establishing one or more joint ventures, or revenue share agreements with
owners and operators of TEC's or LBE's.  The second level will be components for
other virtual reality game manufacturers.

         In March 1997,  Tellurian  formed  Cyberport  Niagara Inc., an Ontario,
Canada company, as a subsidiary for the purpose of establishing a TEC in Niagara
Falls,  Ontario.  This 40,000 square foot facility known as  "Cyberport",  which
opened  in June  1997 in the  casino  district  (also  known as  Clifton  Hill),
features  the latest in  Tellurian  technology  as well as an 8,000  square foot
interactive  attraction leased from the Ontario Science Centre, various original
movie sets leased from  Universal  Studios and an Egyptian  built replica of the
treasures  from the tomb of King Tut.  Cyberport  Niagara Inc.'s Common Stock is
currently owned 100% by the Company.

         In March 1998, the Company engaged the services of Carousel Consulting,
specialists in identifying merger and/or acquisition candidates, to assist it in
seeking out companies in the entertainment industry to merge with or be acquired
by  Tellurian.   No  assurances  can  be  give  that  any  transaction  will  be
successfully completed.

     Tellurian, Inc. is located at 300K Route 17 South, Mahwah, NJ 07430 and its
telephone number is (201) 529-0939.



                                                         8

<PAGE>



THE OFFERING

Securities Offered       This Prospectus relates to 1,200,000 shares of Series 1
                         Preferred Stock and 1,200,000 Preferred Warrants.  See
                         "Description of Securities.
Common Stock
  outstanding            3,959,763 shares (1)

Common Stock
 Purchase Warrants
 outstanding             5,127,500

Series 1 Preferred
 Stock outstanding
 before Offering         -0- shares

Series 1 Preferred
  Stock outstanding
  after the Offering     1,200,000 shares (2)

Preferred Warrants
  outstanding before
  the Offering           -0- warrants

Preferred Warrants
 outstanding after
 the Offering            1,200,000 warrants

Use of Proceeds     The net proceeds  from the Offering  will be applied  toward
                    purchase a Cyberport facility in Ontario, Canada, completion
                    of food service and adding exhibits at Cyberport,  reduction
                    of current  liabilities  and notes  payable,  production and
                    marketing of the Tellurian  helmet,  payment to  Fightertown
                    and working capital. See "Use of Proceeds."

Risk Factors        The Securities  offered hereby involve a high degree of risk
                    and substantial immediate dilution to investors. Prospective
                    investors,  before purchasing any securities offered, should
                    review  carefully and consider the information  contained in
                    the  Prospectus and  particularly  the items set forth under
                    "Risk Factors" and "Dilution."

NASDAQ SmallCap     Common Stock   "TLRN"
Symbols (3)         Common Stock Purchase Warrants "TLRNW"
                    Series 1 Preferred Stock "_________"
                    Preferred Warrants "__________"


                                                         9

<PAGE>



Warrant Terms       Each  Preferred   Warrant  entitles  the  owner  thereof  to
                    purchase one share of the Company's Series 1 Preferred Stock
                    at an  exercise  price  of $6.00  per  share  (the  "Warrant
                    Exercise  Price"),   subject  to  adjustment  under  certain
                    circumstances, at any time during the three year period that
                    commences  on  ___________,  1999 (one year from the date of
                    this Prospectus) and expires _______2002. Beginning one year
                    from the date hereof, the Preferred Warrants may be redeemed
                    by the  Company,  at $.30 per  Preferred  Warrant if certain
                    conditions are met. See "Description of Securities ."


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

(1)  Does not include the following:  (i) up to 5,127,500 shares of Common Stock
     issuable upon exercise of outstanding Common Stock Purchase Warrants;  (ii)
     up to 370,000 shares of Common Stock issuable upon exercise of the Warrants
     sold to the  Underwriters  of the  Company's  initial  public  offering  in
     November  1996;  (iii) up to _______  shares of Common Stock issuable under
     Tellurian's  Stock  Option  Plans;  and (iv)  Common  Stock  issuable  upon
     conversion of the Series 1 Preferred Stock.

(2) Does not include the Underwriters' Securities.

(3)  While the  Company's  Common  Stock and Warrants  trade on NASDAQ  SmallCap
     Market and it is expected that the  Securities  offered hereby will also be
     listed on the NASDAQ Small Cap Market on the date of this Prospectus, there
     can be no  assurance  that a  trading  market  in the  Securities  will  be
     established  or will be sustained.  The Company  currently may not meet the
     maintenance  requirements  for having its  securities  listed on NASDAQ and
     unless the Company is  successful in meeting such  standards,  delisting of
     all of its securities from NASDAQ  SmallCap is likely.  See "Risk Factors -
     Requirements for Maintaining Listing Securities on NASDAQ SmallCap."

                                                        10

<PAGE>



SUMMARY FINANCIAL INFORMATION

         The following selected information has been derived from the historical
financial  statements of Tellurian  included  elsewhere in this  Prospectus  and
should be read in conjunction therewith, including the notes thereto.

Income Statement Data:

<TABLE>
<CAPTION>


                                                                       Year               Year
                                   Three Months Ended                 Ended              Ended
                              March 31,          March 31,            Dec. 31           Dec. 31
                                1998               1997                1997              1996
<S>                          <C>               <C>                <C>               <C> 

Revenues                       $34,908           $ 81,285           $521,045          $819,380
Gross Profit                   (83,023)             17,623           165,913           535,373
Net (Loss)                    (767,342)          (636,760)        (2,708,993)         (962,420)
Net (Loss) per
Common Share                      (.24)              (.21)              (.90)             (.53)
Weighted Average
Number of
Common Shares
Outstanding                   3,195,885          3,025,000         3,025,000         1,817,708
</TABLE>



                                                        11

<PAGE>




Balance Sheet Data:


                                      March 31,          Pro Forma
                                        1998
Working Capital
(deficit)                           $(393,274)           $4,506,726
Total Assets                         3,865,471            8,372,197
Long-Term Debt                         122,635              122,635
Total Liabilities                    1,641,558            1,641,558
Minority Interest                      640,027                  -0-
Stockholders'
Equity                               1,583,886            6,483,886

- --------------
(1)      See Notes to Financial Statements for an explanation of the calculation
         of shares used in computing net loss per share.

(2)      Gives  effect to the sale of  1,200,000  shares  of Series 1  Preferred
         Stock  and  1,200,000   Preferred   Warrants  offered  hereby  and  the
         anticipated  application  of the net proceeds of $4,900,000 See "Use of
         Proceeds."



                                                        12

<PAGE>



                                  RISK FACTORS

              An investment in the Securities  involve a high degree of risk and
immediate substantial dilution.  Prospective investors should consider carefully
the following risk factors,  in addition to other information  contained in this
Prospectus, in evaluating an investment in the Securities offered hereby.

              Going Concern. The audited financial statements have been prepared
by Management on a going concern basis. See "Note 1 in the Notes to Consolidated
Financial  Statements." In the event that cash generated from the Company's plan
of  operation  as  specified  above  are   insufficient  to  meet  its  existing
obligations and on-going expenses  (including those of Cyberport Niagara) or the
Company does not receive the proceeds of the  Offering,  the Company may need to
seek reorganization  protection under applicable bankruptcy laws. See "Financial
Statements"   and   "Management's   Discussion   and  Analysis  and  Results  of
Operations."

              Financial  Condition:  Losses. The Company sustained net losses of
$767,342, $674,557, $2,708,993, $962,410 and $699,665 for the three months ended
March 31, 1998 and 1997 and the years ended  December 31,  1997,  1996 and 1995,
respectively,  and  continues to incur losses from  operations.  As of March 31,
1998, the Company has  stockholders'  equity of $1,583,886 and a working capital
deficit of $393,274.  For the three months ended March 31, 1998 and 1997 and for
the years  ended  December  31,  1997,  1996 and 1995,  the Company had sales of
$34,908, $81,285, $521,045, $819,380 and $477,311, respectively. There can be no
assurance  that the Company will be able to generate  substantial  revenues from
operations or operate profitably in the future.  See "Financial  Statements" and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

              Deficit Working  Capital-Dependence upon Proceeds of the Offering.
At March 31, 1998,  Tellurian  has a deficit  working  capital of $393,274.  The
Company is currently  meeting its cash  requirements from limited cash generated
from  operations  and recent  loans made in April and May 1998.  In light of the
Company's working capital deficit and continuing  negative operating cash flows,
the  Company is  dependent  upon the  proceeds  from this  Offering  to meet its
obligations as a going  concern.  See  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations."

              Possible Need for Additional  Financing Beyond the Proceeds of the
Offering.  After  the  completion  of the  Offering,  the  company  may  require
additional  financing  beyond the  proceeds of the  Offering to open one or more
TEC's or LEC's, or for its general operations due to unforeseen circumstances or
continuing operating losses. No assurances can be given that such financing will
be available in the amount required and, if required, that such financing can be
obtained on terms satisfactory to the Company, if at all.


                                                        13

<PAGE>



              Tellurian's  Dependence  Upon  Cyberport.   Tellurian's  principal
source of revenues is the TEC it has established through a subsidiary in Niagara
Falls,  Ontario.  This 40,000 square foot  facility  known as Cyberport has only
been in operation since late June 1997 and has had limited revenues. The success
of the Company is highly dependent upon Cyberport realizing significant revenues
from operations. Cyberport's operations are anticipated to be seasonal in nature
with the high season  being the warm summer  months and the low season being the
cold winter months when tourism is at a low. No assurances can be given that the
operations of Cyberport will result in either  positive cash flow to the Company
or profitable operations.

              Management's  Lack of Experience in Running Tourist  Entertainment
Centers (TEC's);  Possible Failure of Cyberport to Promote  Tellurian  Products;
Possible Difficulty in Selling Off Majority Interest in Cyberport. The Cyberport
Niagara  tourist  entertainment  center is believed by Management to represent a
new concept in family  entertainment.  While  Management  is  encouraged  by the
initial reception which the facility has gained,  the lack of clear parallels to
compare the facility to makes it difficult for  Management to properly  evaluate
its progress  against other  facilities.  The Company has no prior experience in
owning  and  operating  a TEC.  There can be no  assurances  that the  Cyberport
facility in Niagara Falls, Ontario will operate profitably, nor can there be any
assurance that the facilities  role in promoting the sale of Tellurian  products
will be successful in the marketplace. Failure of the center to make progress in
its marketplace  would materially  affect  Management's  ability to sell up to a
majority  share of this facility to an outside  investor in accordance  with its
stated desire as described herein. See "Business."

              Certain  Market  Restrictions.  As a result of the 1996  Agreement
with  Voyager  (see  "Business  -  Licensing  of  Tellurian   Technology")   and
Fightertown  (see  "business  Agreement  with  Fightertown"),   the  Company  is
prohibited from selling  certain of its products into several  defined  markets.
Such  restrictions  could have an  adverse  affect on the  Company's  ability to
successfully  develop and sell its products in volumes necessary for the Company
to be  successful  in its  marketplace.  See  "Business-Licensing  of  Tellurian
Technology."

              Uncertain Market Acceptance;  Lack of Marketing Organization;  and
Distribution  Network.  The Company's  future success  heavily  depends upon the
acceptance  of its new  virtual  reality.  With any new  technology,  there is a
substantial  risk that the market may not  appreciate  the benefits or recognize
the potential of the  technology.  Market  acceptance  of the Company's  virtual
reality  helmet  will  depend in large part upon the  ability of the  Company to
demonstrate the technological and commercial  advantages of the Company's helmet
over other types of virtual  reality  helmets.  The  inability of the Company to
successfully  introduce its virtual reality helmet will have a material  adverse
effect on the Company's financial condition and results of operation. Successful
penetration of the Company's proposed markets will be substantially dependent on
the  Company's  ability  to  implement  its  marketing  and  sales  plan and the
successful  operation of its Cyberport TEC. There can be no assurances  that the
Company can implement its marketing and sales plan

                                                        14

<PAGE>



with the resources  available to it or, if  implemented,  that such plan will be
successful in penetrating the Company's proposed markets. See "Business."

              Uncertain  Performance  of the  Company's  Helmet Visual and Audio
System.  The Company's  virtual  reality  helmet is a critical  component in the
Company's plan to deliver high performance  virtual reality experiences that are
affordable  and  commercially   viable.  While  the  Company  has  observed  the
performance  of the prototype  helmet in laboratory  conditions,  it has not yet
placed its  proprietary  helmet  prototype  into arcade  conditions  in order to
evaluate its  performance  over longer periods under less desirable  conditions.
While the initial studies have not given management causes for concern about the
likely  results of such tests,  there can be no  assurances  that  problems that
affect  market  acceptance  of the product will not be found once the product is
subjected to tests under true market conditions. See "Business."

              Revenues Dependent Upon a Limited Number of Customers. The Company
has in the past been  dependent  upon a limited  number of customers  which have
accounted  for  substantially  all of the  Company's  revenues.  See "Business -
Products."  While  Management  believes that future revenues (from sources other
than  Cyberport)  are expected to be from a larger group of customers who are in
the entertainment  market rather than from a limited group of customers that are
primarily in the simulation and training market, no assurances can be given that
the Company will be  successful in expanding its customer base so as not to rely
on sales from a limited number of customers.

              Rapid Changes in Technology. The technology underlying Tellurian's
products is subject to rapid change.  The Company  maintains an ongoing research
and development  program and its success will depend in part upon its continuing
ability to  respond  quickly  and  successfully  to  technological  advances  by
developing and introducing new and improved products.  There can be no assurance
that the Company  will be able to foresee  and respond to such  advances or that
competitors,  including those with greater  financial and other resources,  will
not succeed in developing technologies and products that are more effective than
the Company's. See "Business - Research and Development."

              Competition.  Competition  in the  virtual  reality  entertainment
market comes  primarily from defense related  manufacturers,  many of which have
much  greater  financial,  technical,  manufacturing  and  sales  and  marketing
resources than the Company. In addition,  as the virtual reality market develops
and  continues  to grow,  many  larger  companies  can be expected to enter this
market,  thereby increasing the competition.  Although the Company believes that
its developing  virtual reality system and other virtual reality devices will be
highly  competitive  due  to  performance  and  cost  factors,  there  can be no
assurance  that the  marketplace  will  consider  the  Company's  products to be
superior to competing products or that the Company can effectively  compete with
these larger companies in the future.  Further,  the Company has entered the TEC
market  through  its  subsidiary,  Cyberport  Niagara,  Inc.  There  can  be  no
assurances that other competitors for the family tourist market will not be more
successful than the Company in marketing to this group  especially since many of
these competitors are larger and more experienced

                                                        15

<PAGE>



than the Company, in addition to which many have significantly greater resources
than the Company.  See "Business."

              Dependence  Upon  Proprietary  Technology;  Intellectual  Property
Rights; Lack of Patent Protection. Tellurian regards its products as proprietary
and relies primarily on a combination of  technological  complexity and employee
non-disclosure   agreements,  and  other  intellectual  proprietary  protections
methods to protect its proprietary  rights.  Although the Company  believes that
its products are uncopyable,  it may be possible in the future for  unauthorized
third  parties  to pay to copy  or  reverse  engineer  certain  portions  of the
Company's  products or obtain or use  information  that the  Company  regards as
proprietary.  The Company  currently  has no  patents.  Although  the  Company's
competitive  position  may be  adversely  affected  by  unauthorized  use of its
proprietary information,  the Company believes that the ability to fully protect
its  intellectual  property is less  significant  to its success  than are other
factors, such as the knowledge,  ability and experience of its employees and its
ongoing product  development and customer  support  activities.  There can be no
assurance  that third  parties  will not  assert  infringement  or other  claims
against the Company  with respect to any  existing or future  products,  or that
licenses  would be  available  if any  Tellurian  technology  were  successfully
challenged  by a third party , or if it became  desirable to use any third party
technology to enhance Tellurian's products.  Litigation to protect the Company's
proprietary  information  or to determine the validity of any third party claims
could result in significant expense to the Company and divert the efforts of the
Company's technical and management personnel,  whether or not such litigation is
determined  in favor of the  Company.  In addition,  the Company  entered into a
licensing  agreement  dated  January  1, 1996 with  Voyager  Graphics,  Inc.,  a
Republic  of  China  corporation,  ("Voyager")  which  granted  Voyager  certain
irrevocable,  exclusive  rights under an assignable  license to be the exclusive
supplier of the EAGLE image generator within a restricted group of countries and
which allows  Voyager to sell the product  worldwide,  subject to the payment of
certain  royalties to  Tellurian.  Such  agreement  could  impact the  Company's
marketing  efforts of the EAGLE should  Voyager elect to sell the EAGLE in North
America. See "Licensing of Tellurian Technology."

              Notes Due to Related  Parties.  The Company has a note  payable to
Charles Powers,  a founder of the Company,  in the principal  amount of $346,736
and against  which the Company owes  accrued  interest of $364,129 as of May 31,
1998. This note is payable on demand.  Should Mr. Powers demand payment in whole
or  significant  part,  there can be no assurance that the Company will have the
cash resources to meet such demand. Management is presently negotiating with Mr.
Powers endeavoring to get the demand date converted into Common Stock.  However,
there can be no assurance that the Company will be successful in this regard. In
the event such  conversion into Common Stock is not obtained from Mr. Powers and
he demands  payment of his note prior to the Offering at a time when the Company
is unable to pay such note, the Company may find it necessary to seek protection
from creditors by reorganizing  under  applicable  bankruptcy laws. Also "Use of
Proceeds" and "Certain Transactions."

              The Company is indebted  to Celia  Klimas,  an aunt of Richard and
Ronald  Swallow  pursuant to a demand note in the  principal  amount of $150,000
plus accrued

                                                        16

<PAGE>



interest. This loan will be paid with the proceeds of the Offering. See "Certain
Transactions."

              Management's  Broad  Discretion  in  Use  of  Proceeds.  Since  an
estimated 24% or $1,200,000 of the estimated  $4,900,000 of net proceeds of this
Offering are allocated to working  capital and Management has reserved the right
to  re-allocate  the other uses of the net proceeds of this Offering  within the
categories  specified  under "Use of  Proceeds,"  Management  of the Company has
discretion in the application of the net proceeds of the Offering.  Although the
Company  does not  intend  to use more  than an  estimated  $800,000  of the net
proceeds of this Offering toward  repayment of debt, as describe  herein,  it is
possible that  Management  will be required to  re-allocate  up to an additional
$750,000 of the net proceeds of this  Offering for said  purposes if  Management
believes  that it is in the best  interest  of the  Company.  As a result of the
foregoing,  the success of the Company will be substantially  dependent upon the
discretion and judgment of the Management of the Company.

              Agreement with  Fightertown.  The Company  recently entered into a
mutual Release and Settlement Agreement with Fightertown Entertainment,  Inc. to
settle certain  disputes that resulted in Fightertown  filing a law suit against
Tellurian in the United States District Court,  Central  District of California.
The Settlement  Agreement calls for the release of all claims against each party
other than claims arising out of the parties'  obligations  under the Settlement
Agreement  which  obligations  are discussed  under  "Business - Agreement  with
Fightertown."  In the event that Tellurian  breaches its  obligations  under the
Settlement  Agreement  and such breach is not cured  within 15 days of notice of
the breach,  Fightertown  may enter a $500,000  stipulated  judgment in favor of
Fightertown  for  Tellurian's  failure to comply with the terms of the agreement
and the damages caused to  Fightertown's  business.  In the event that Tellurian
breaches  the  Settlement  Agreement  and fails to timely cure the  breach,  the
stipulated judgment may adversely impact Tellurian's operations.  See "Business-
Agreement with Fightertown."

              Dependence on Key Employees. The Company is particularly dependent
on the services of its key employees,  Dr. Ronald Swallow and Mr. Stuart French,
the loss of one or more of whom  could  have a  material  adverse  effect on the
Company's  operations.  The Company has entered into employment  agreements with
each of Dr.  Swallow and Mr.  French and has obtained key man life  insurance in
the  amount  of  $1,000,000  on the  lives of Dr.  Swallow  and Mr.  French.  No
assurances can be given that such insurance will adequately compensate Tellurian
in the event of the loss of such key  personnel.  The Company  believes that its
success  will  depend in large  part upon its  ability  to  attract  and  retain
highly-skilled  technical,   managerial,  sales  and  marketing  personnel.  The
business of the Company is highly  technical  in nature.  The  Company's  future
growth is dependent upon its ability to attract and retain  qualified  technical
personnel.  There can be no  assurance  that the Company will be  successful  in
attracting  and  retaining  the  personnel  it requires to market its  products.
Competition for such personnel in the computer  technology  industry is intense.
Failure to attract and retain such personnel could have an adverse effect on the
Company's business,  operating results and financial condition. See "Management.
"

                                                        17

<PAGE>



              Control by Principal  Shareholders.  Without  giving effect to the
potential exercise of the Preferred Warrants and options,  the current principal
shareholders  and  Management  of the  Company  beneficially  own  approximately
1,200,000 shares of Common Stock, or  approximately  30% of the then outstanding
shares  of Common  Stock of the  Company.  Accordingly,  the  current  principal
shareholders  and  Management  may be in a position to influence the election of
the Board of Directors of the Company. See "Security Ownership of Management and
Others."

              No Cash  Dividends  on  Common  Stock  and None  Anticipated.  The
payment by  Tellurian  of cash  dividends  on its Common  Stock,  if any, in the
future rests within the  discretion  of its Board of Directors  and will depend,
among other things,  upon the Company's earnings,  its capital  requirements and
its financial  condition as well as other  relevant  factors.  Tellurian has not
paid or declared any cash  dividends  upon its Common Stock since its  inception
and,  by reason of its  present  financial  status and its  contemplated  future
financial  requirements,  does not  contemplate  or  anticipate  making any cash
distributions  upon its Common Stock in the foreseeable  future.  See "Dividends
Policy."

              Determination of Terms of the Offering. The terms of the Offering,
the exercise price of the Preferred  Warrants and offering price of the Series 1
Preferred   Stock  were   arbitrarily   determined   by  the   Company  and  the
Representative  and do not  necessarily  bear  any  direct  relationship  to the
Company's assets,  book value per share or other generally  accepted criteria of
value.

              Shares Eligible for Future Sale.  Sales of substantial  amounts of
Common  Stock or the  perception  that such sales could  occur  could  adversely
effect the market price for the Common Stock.  The Company has 3,959,763  shares
of Common Stock and 5,127,500 Common Stock Purchase  Warrants  outstanding as of
the date of this Prospectus.  Of these shares of Common Stock,  2,321,605 shares
of Common Stock are freely  tradeable in the public market  without  restriction
under the Securities Act,  except for securities  owned by an "affiliate" of the
Company  (as that  term is  defined  under  the  rules  and  regulations  of the
Securities Act),  which are subject to the resale  limitations of Rule 144 under
the  Securities  Act  ("Rule  144").   The  remaining  shares  of  Common  Stock
outstanding  are  "restricted  securities"  as  that  term  is  defined  in  the
Securities  Act and have not been  registered  under  the  Securities  Act.  The
holders  of  1,000,000  such  shares  of  Common  Stock  have  agreed  with  the
Representative  not to sell or otherwise  transfer any of their shares of Common
Stock  until  November  5,  1998,  without  the  prior  written  consent  of the
Representative.  At the end of the aforesaid lock-up period (or earlier with the
consent of the  Representative)  these shares will be eligible for sale, subject
to the restrictions imposed by Rule 144. Some of these stockholders may elect to
sell some or all of these  1,000,000  shares as soon as they are permitted to do
so.  Ordinarily,  under Rule 144, a person holding  restricted  securities for a
period  of one  year  may,  every  three  months  thereafter,  sell in  ordinary
brokerage  transactions  or in  transactions  directly with a market  maker,  an
amount  of  shares  equal  to the  greater  of  one  percent  of  the  Company's
then-outstanding  Common Stock or the average  weekly trading volume in the same
securities  during  the four  calendar  weeks  prior to such sale.  See  "Shares
Eligible For Future Sale."


                                                        18

<PAGE>



              Requirements  for  Maintaining  Listing  of  Securities  on NASDAQ
SmallCap. The Company's Common Stock and Common Stock Purchase Warrants trade on
NASDAQ  SmallCap  Market and the Company is seeking to have its Preferred  Stock
and Preferred  Warrants listed on NASDAQ. The rules of NASDAQ SmallCap establish
criteria for continued  quotation of  securities on such market.  As of June 10,
1998,  the Company may be deemed to fail to meet the net  tangible  asset/market
capitalization/net  income  requirements for continued listing of its securities
on NASDAQ.  The Company has  requested a written  hearing for an exception to be
granted and, if such written  hearing is  unsuccessful,  the Company  intends to
seek an oral hearing for an  exception to be granted.  There can be no assurance
that  Tellurian  will be able to obtain an exception  from NASDAQ from continued
listing  or  that  it will be able  to  maintain  the  standards  for  continued
quotation.  These  standards  will  require the Company to maintain net tangible
assets of $2,000,000 or net income of $500,000 in two of the last three years or
a market  capitalization of at least $35 million and a minimum bid price for its
Common  Stock of $1.00 per share  among  other  requirements.  If the  Company's
securities  are delisted from NASDAQ,  the market for the  Company's  securities
will  likely be  affected  adversely  and  holders  may be unable to sell  their
Securities.  Trading,  if any,  in the listed  securities  would  thereafter  be
conducted in the over-the-counter market in what are commonly referred to as the
"pink sheets" or on the OTC electronic  Bulletin  Board.  If this result were to
occur,  an investor may find it more  difficult to dispose of, or in the case of
the  "pink  sheets,"  to  obtain  accurate  quotations  as to the  price  of the
Company's securities.

              No Public  Market  for the  Units.  There is  presently  no public
market for the Company's  Series 1 Preferred Stock and Preferred  Warrants.  The
Company intends to list the securities for trading on NASDAQ on the date of this
Prospectus.  No assurances  can be given that a public market for the securities
will develop on the NASDAQ Stock  Market in the  over-the-counter  market on the
OTC Electronic Bulletin Board or in the "pink sheets."

              "Penny Stock" Regulations.  The Commission has adopted regulations
under the Exchange Act which  generally  define a "penny stock" to be any equity
security  that has a market price (as defined in the Exchange  Act) of less than
$5.00 per share or an  exercise  price of less than $5.00 per share,  subject to
certain  exceptions.  If the Company has less than  $2,000,000  in net  tangible
assets,  the  Securities and Common Stock may be deemed to be "penny stocks" and
become subject to rules that impose  additional  sales practice  requirements on
broker-dealers who sell such securities.  For any transaction  involving a penny
stock, unless exempt, the rules require delivery, prior to the transaction, of a
disclosure  schedule  prepared  by the  Commission  relating  to the penny stock
market. The broker-dealer also must disclose the commissions payable to both the
broker-dealer  and the  registered  representative,  current  quotations for the
securities,  information  on the  limited  market in penny  stocks  and,  if the
broker-dealer  is the sole market maker,  the  broker-dealer  must disclose this
fact and the broker-dealer's  presumed control over the market. In addition, the
broker-dealer must obtain a written  acknowledgment  from the customer that such
disclosure  information was provided and must retain such  acknowledgment for at
least three years.  Further,  monthly statements must be sent disclosing current
price information for the penny stock held in the account. Transactions

                                                        19

<PAGE>



in a  non-NASDAQ  security  would be exempt from all but the sole  market  maker
provision for (i) issuers who have  $2,000,000 in tangible assets if such issuer
has been in  continuous  operation  for three years,  or  $5,000,000 in tangible
assets if such  issuer  has been in  continuous  operation  for less than  three
years,  (ii)  transactions in which the customer is an institutional  accredited
investor and (iii)  transactions that are not recommended by the  broker-dealer.
In addition,  transactions  in a NASDAQ  security  directly with a NASDAQ market
maker  for such  securities  would be  subject  only to the sole  market  marker
disclosure,  and the  disclosure  with respect to  commissions to be paid to the
broker-dealer and the registered representative.

              The  above-described  rules may  materially  adversely  affect the
liquidity for the market of the Common Stock and Securities should they cease to
be quoted (or not listed for  trading)  on the NASDAQ  SmallCap.  Such rules may
also affect the ability of  broker-dealers  to sell the  Company's  Common Stock
(and the Securities  should a public market  develop) and may impede the ability
of holders of such securities to sell such securities in the secondary market.

              Current  Prospectus and State "Blue Sky" Registration  Required to
Exercise the Preferred Warrants. The Preferred Warrants provide that the Company
shall not be obligated to issue shares of Series 1 Preferred Stock upon exercise
of the Preferred Warrants unless there is a current  prospectus  relating to the
Series 1 Preferred  Stock under an effective  registration  statement filed with
the Commission and unless such  securities are qualified for sale or exempt from
qualification  under applicable  state  securities laws of the  jurisdictions in
which the various holders of the Preferred  Warrants reside.  In accordance with
the Securities Act, a prospectus ceases to be current nine months after the date
of such prospectus if the information therein (including  financial  statements)
is more than sixteen  months old or sooner if there have been other  fundamental
changes in the matters  discussed  in the  prospectus.  The  Company  intends to
utilize its best efforts to maintain a current prospectus  relating to the above
referenced securities under an effective  Registration  Statement filed with the
Commission. Although the Company has agreed to use its best efforts to meet such
regulatory requirements in the jurisdictions in which the Preferred Warrants are
sold in the Company's  Offering,  there can be no assurance that the Company can
continue to meet these  requirements.  Purchasers may buy Preferred  Warrants in
the  secondary  market  or may move to  jurisdictions  in which  the  securities
issuable upon exercise of the Preferred Warrants are not so qualified or exempt.
In this event, the Company would be unable lawfully to issue securities to those
persons upon exercise of the Preferred  Warrants unless and until the securities
issuable upon exercise of the Preferred Warrants is qualified for sale or exempt
from  qualification in  jurisdictions in which such persons reside.  There is no
assurance that the Company will be able to effect any required  registration  or
qualification.  The value of the Preferred  Warrants could be adversely affected
if a then current prospectus  covering the securities  issuable upon exercise of
the Preferred  Warrants is not available  pursuant to an effective  registration
statement  or if such  securities  is not  qualified  for  sale or  exempt  from
qualification  in the  jurisdictions  in  which  the  holders  of the  Preferred
Warrants  reside.  Further,  under the terms of the  agreement  under  which the
Preferred  Warrants will be issued,  the Company is not permitted to redeem such
Preferred Warrants unless a current

                                                        20

<PAGE>



prospectus  is  available  at  the  time  of  notice  of  redemption  and at all
subsequent  times to and including the date of redemption.  See  "Description of
Securities -Warrants."

              Potential  Adverse  Effect of  Redemption  of Preferred  Warrants;
Possible Expiration Without Value;  Effect of Preferred Warrants.  The Preferred
Warrants are redeemable by the Company, in whole or in part, upon 30 days' prior
written notice at $.30 per Preferred Warrant,  beginning one year after the date
of this Prospectus and provided  certain  specified  market  conditions are met.
Redemption  of the  Preferred  Warrants  could force the holders to exercise the
Preferred  Warrants and pay the Preferred  Warrant Exercise Price at a time when
it may be  disadvantageous  for the  holders  to do so,  to sell  the  Preferred
Warrants at the then current market price when they might otherwise wish to hold
the Preferred  Warrants for possible  additional  appreciation  or to accept the
redemption price, which is likely to be substantially less than the market value
of the Preferred Warrants at the time of redemption.  In addition, if the market
price of the Common Stock does not exceed the Preferred  Warrant  Exercise Price
at the  expiration of the exercise  period,  the  Preferred  Warrants may expire
without  value.  See  "Description  of  Securities  - Preferred  Warrants."  The
exercise of the Preferred Warrants and the sale of the underlying securities (or
even the potential of such exercise or sale) may have a depressive effect on the
market price of the  Company's  securities.  Moreover,  the terms upon which the
Company  will be able to  obtain  additional  equity  capital  may be  adversely
affected  because  the holders of such  outstanding  Preferred  Warrants  can be
expected to exercise  them,  to the extent that they are able to, at a time when
the Company would,  in all  likelihood,  be able to obtain any needed capital on
terms more  favorable  to the  Company  than those  provided  in such  Preferred
Warrants.  See  "Description  of  Securities."  As a  result  of  the  Preferred
Warrants,  the  Company may be deprived  of  favorable  opportunities  to obtain
additional equity capital, if it should then be needed, for its business.  It is
also possible that, as long as the Preferred Warrants remain outstanding,  their
existence might limit increases in the price of the Common Stock.

              Limitation  on  Director  Liability.   As  permitted  by  Delaware
corporation law, the Company's Certificate of Incorporation limits the liability
of Directors to the Company or its  stockholders to monetary  damages for breach
of a Director's  fiduciary duty except for liability in certain instances.  As a
result of the Company's  charter  provision and Delaware law,  stockholders  may
have a more  limited  right to  recover  against  Directors  for breach of their
fiduciary  duty other than as existed  prior to the  enactment  of the law.  See
"Management-Limitation of Directors' Liability; Indemnification."


                                                        21

<PAGE>



                                 USE OF PROCEEDS

              The net proceeds of this offering,  estimated at $4,900,000  after
the payment of offering expenses,  is anticipated to be applied to the corporate
purposes  specified  below  over a period  of  approximately  12 to 15 months as
follows:

                                                                 Amount
Purchase of Cyberport facility in
Ontario, Canada (1)                                             $2,100,000

Capital outlay to produce and
market the Tellurian Helmet to be
used in conjunction with its
proprietary image generations                                      350,000

Completion of Food Service at
Cyberport                                                          200,000

Adding Exhibits at Cyberport                                       205,000

Reduction of current liabilities (2)                               630,000

Payment of debt owed to Celia Klimas (3)                           170,000

Payment to Fightertown (4)                                          45,000

Working Capital (5)                                              1,200,000
                                                                 ---------
                                                                $4,900,000
- ------------------
(1)      The Company has an option to purchase the  Cyberport  facility.  In the
         event that the Company elects not to purchase this facility, this money
         is intended to be utilized to open an additional  TEC or LBE similar to
         Cyberport. See "Business."

(2)      At March 31, 1998,  the Company has current  liabilities  of $1,518,923
         which were incurred in the general operation of the Company's business.

(3)      $150,000 plus  interest is owed to Celia  Klimas,  a relative of Ronald
         and Richard Swallow, a director of the Company.

(4)      See "Business - Fightertown."

(5)      Amounts  allocated  to working  capital  may be used for all  corporate
         purposes,  including,  without  limitation,  establishing  one or  more
         additional TEC's or LBE's. In the event that the Underwriters  exercise
         the Over-Allotment  Option,  amounts allocated to working capital would
         increase by approximately $800,000. See "Underwriting."



                                                        22

<PAGE>



              The  foregoing  represents  the  Company's  best  estimate  of its
expected  specific  uses of the net  proceeds  of the  Offering.  The  resulting
amounts  actually  expended  for  certain  purposes  described  above  may  vary
significantly  depending on numerous factors,  including but not limited to, the
success of Cyberport,  the sale of up to a majority  interest in Cyberport,  the
possible  payment of amounts due to Charles Powers if such debt is not converted
into Common Stock pursuant to on-going negotiations, establishing other TEC's or
LBE's with other joint  venture  partners,  the market  demand for the Company's
virtual  reality  products,  and the  market  success  of  Tellurian's  products
(including its new helmet). The Company may, in the future, find it necessary or
desirable  to  change  the  specific  uses of the net  proceeds  due to  certain
exigencies of the business and, therefore, there could be significant variations
in the  above  use of  proceeds.  In the  event  one or more of such  exigencies
occurs, the Company will reallocate the net proceeds of this Offering within the
above categories in response thereto.

              Pending  application of the net proceeds of the Offering,  if any,
the Company may make temporary investments in interest-bearing savings accounts,
certificates  of deposit,  United States  government  obligations,  money market
accounts,    interest-bearing    securities   or   other   insured   short-term,
interest-bearing investments.

                                 DIVIDEND POLICY

              Tellurian has not paid any cash  dividends on its Common Stock and
does not anticipate  paying any dividends in the foreseeable  future.  Tellurian
intends to retain any future  earnings to finance the growth and  development of
its business. Any future determination as to the payment of dividends will be at
the  discretion  of the Board of Directors  of Tellurian  and will depend on the
Company's operating results, financial condition,  capital requirements and such
other  factors as the Board of  Directors of Tellurian  may deem  relevant.  See
"Risk  Factors  -  No  Dividends  and  None  Anticipated"  and  "Description  of
Securities."


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

INTRODUCTION

         During 1997 the Company has been able to make progress  towards meeting
its objectives which included:

      *     Development of its virtual reality helmet;

      *     Establishment of a virtual reality showplace for demonstrations of
            Tellurian products; and

      *     Establishing a TEC for the purpose of operating and owning such a
            facility in order to generate revenues.
                                                        23

<PAGE>



         The  market  for  free-standing  image  generators  has  proven  to  be
extremely  limited.  The development of the data-base to complete the experience
is a skill  possessed by a limited number of companies in the industry,  but the
majority  of  the  potential  customers  for  Tellurian  products  are  arcades,
restaurants,  and other  entertainment  facilities who rely on their supplier to
deliver a complete,  ready to run experience.  The Tellurian image generator has
the  advantage  of being able to display a 360 degree  world in which all of the
players can be linked. The competitive edge that Tellurian has is that its world
can be changed by any of the players and the resulting  world is changed for all
of the  players.  Game  software  for  this  type of  world  must  be  developed
specifically  for that world.  Without both the image generator and the database
software,  Tellurian has in the past been trying to sell to an extremely limited
market.  The Tellurian  product which now exists is one which is a free-standing
experience. Further, the completion of the helmet as described herein allows the
experience to be delivered to the end-user requiring very little physical space.
The space issue is also  critical to end-users who evaluate the  performance  of
their investments on a "revenue per square foot basis".  This combination should
allow  Tellurian to market its products to  distributors  and large end users of
arcade type games, a market in which it had no access before these developments.

The Virtual Reality Helmet

         Tellurian's  virtual reality helmet (with a disposal liner) is critical
to the broad market acceptance of its products since it removes one of the major
sources of market resistance to the Company's virtual reality  units--the amount
of physical space required by the viewing screens.  The arcade market represents
by far the  largest  grouping  of  potential  buyers  for the  units  and  these
potential  buyers are heavily  influenced by the return per square foot of floor
space   occupied.   The  helmet  would  reduce  the  square  footage  needed  by
approximately  50% while  improving  the quality of the sound through the almost
complete  elimination  of background  noise coming from other  activities in the
facility and significantly reducing the Company's cost per virtual reality unit.
The  Tellurian  helmet  has been  specifically  engineered  to be  driven by the
proprietary  Tellurian  EAGLE  image  generator.  Management  believes  that the
quality of the experience gained through use of the helmet coupled with the head
motion  tracker  will be  significantly  superior  to the  experience  currently
offered in the marketplace either by Tellurian or by any of its competitors.

         The helmet is now ready for introduction to the market, but the Company
needs  approximately  between  $250,000 and $350,000 of financing to produce and
market  the  Tellurian  Helmet.  The  Company  plans to offer the  helmet  based
experience for delivery  within four months from date of order,  but its ability
to do that is  subject to the  receipt of  sufficient  financing.  However,  the
Company cannot be certain that the design principles it has decided upon will be
successful  in the  marketplace.  Also,  the  Company  cannot  be sure  that the
marketplace will accept the product and the pricing which the Company intends to
utilize. Management recognizes that many competitors are actively engaged in the
design  and  manufacture  of  products  intended  for  this  use.  Many of these
competitors  have more  experience in helmet design and  manufacturing  than the
Company does, and many of these  competitors  have more  financial  resources to
draw upon than

                                                        24

<PAGE>



the  Company.  There  can be no  assurance  that the  Company's  design  will be
successful,  nor  that the  Company  will  find a ready  market  and  sufficient
financing  for the helmet.  The Company  expects  that,  if the helmet design is
successful,  this medium will  replace  the larger and more  expensive  means of
delivering  the video and audio  images to its  customers.  Management  believes
that,  if  successful,  the helmet may  represent a  significant  portion of its
future revenue.

Cyberport

         In late June 1997, the Company was able to begin conducting  operations
in its  subsidiary,  Cyberport  Niagara,  Inc.  Although the limited  opening of
Cyberport was not done early enough to have an noticeable  impact on revenue for
the season,  Management  believes  that it was essential to open the facility in
close to final form in order to attract the various  tour  operators to view the
facility.  While  Management  does not  believe  that the flow  from the  casual
tourists in Niagara Falls will provide enough revenue to ensure the viability of
Cyberport,  Management  believes  that the exposure to the summer  tourists and,
more  importantly,  to the tour groups that conduct  summer  business in Niagara
Falls, was critical to Management's plans to develop the group tour business for
the 1998 and subsequent  seasons.  The Company  promoted the facility in general
and the Tellurian experience since the 1997 opening.  Numerous  "free-of-charge"
events were run in order to hasten the  awareness of the facility to the tourism
industry  in  the  Niagara  region.  Efforts  concentrated  on  ensuring  strong
relationships  with group tour operators and guaranteeing prime exhibit spots in
the many tourist  information booths in and around the Niagara area for the 1998
season.  As a result,  revenues for 1997 were minimal,  but Management  believes
that the  marketing  programs  and overall  direction  of  Cyberport is correct.
Management  is  particularly  encouraged  by the sales leads it has received for
Tellurian  products as a result of the  promotional  efforts  done by  Cyberport
staff.

         The  Company  believes  that  its  ability  to  operate  this  facility
successfully  depends  on  elements  both  within and  outside  of its  control,
including the success of its own products incorporated into this venture.  Also,
the Company  faces  competition  from existing and new entrants into the tourism
market in the Niagara Falls region. Most of the competitors have more experience
than the Company in opening and managing  tourist  facilities and most have more
financial  resources  than the  Company.  There can be no  assurances  that this
project will perform successfully.

         The Company is endeavoring to locate an investor  desirous of owning an
interest  or a  controlling  interest  in  Cyberport  Niagara.  There  can be no
assurance  that the  Company  will be  successful  in this  effort  or that,  if
successful,  that the terms and conditions of the sale will be  satisfactory  to
the Company.  Nonetheless, the Company expects that a significant portion of its
future  revenues  are  dependent  upon the  successful  operation  of  Cyberport
facilities.



                                                        25

<PAGE>



Voyager

         In 1996,  Tellurian entered into a Technology  Transfer  Agreement with
Voyager (a Republic of China  corporation)  pursuant to which Tellurian  granted
Voyager  certain  rights in return for a net fee of $850,000 to  Tellurian.  The
Company  has been  contacted  by  Voyager  to  discuss  an  additional  transfer
agreement  dealing with the virtual  reality  helmet  technology.  Management is
evaluating the impact such an agreement would have upon its operations  prior to
making an decision  regarding  its  willingness  to share this  technology  with
Voyager.  Should  Management  decide to enter into  negotiations with Voyager on
this matter,  there can be no assurances  that an agreement  satisfactory to the
Company can be reached.

Results of Operations

Three Months Ended March 31, 1998 vs. Three Months Ended March 31, 1997

         Tellurian and its  subsidiary  had net sales for the three months ended
March 31,  1998 of  $34,908,  a decrease  of $42,377 or 52% over the  comparable
period of the prior  year.  For the  three  months  ended  March 31,  1998,  the
Company's  gross  profit  (loss) was  ($83,023)  as  compared to $17,623 for the
comparable  period of the prior year. Such decrease in gross profit is primarily
due to the costs related to the  Cyberport  Niagara  facility  during the period
where it was almost completely closed for business.

         Tellurian's  research and  development  activities for the three months
ended March 31, 1998 were $209,989, representing an increase of $5,902, or 2.5%,
over the  comparable  period for the prior year.  The research  and  development
activities  related to Tellurian's  concentrated  effort to complete the virtual
reality  helmet  and to  develop  software  for use with that  helmet  and other
versions of virtual reality products.

         Selling, general and administrative expenses for the three months ended
March 31, 1998 were $444,396,  a decrease of $43,697, or 9%, over the comparable
period of the prior year.  This  decrease is  principally  due to the  continued
cutting of any variable costs available for reduction by management action.

         For the three months ended March 31, 1998 interest expense was $17,262,
an increase of 4,962, or 40%, over the comparable period of the prior year.

         Tellurian's  net loss for the three  months  ended  March 31,  1998 was
$767,342  as compared to a loss of  $636,760  for the  comparable  period of the
prior year because of the aforesaid decreases in sales and increases in costs.


Year Ended December 31, 1997 ("1997") vs. December 31, 1996 ("1996")

         Tellurian's net sales for 1997 were $521,045, a decrease of $298,335 or
36% over the  comparable  period of the prior year.  Such decrease was primarily
due to the

                                                        26

<PAGE>



completion  of the Voyager  consulting  contract at the end of 1996.  Also,  the
Company's  concentration  on developing  the helmet  display unit and on opening
Cyberport may have negatively impacted sales of image generation equipment . For
1997,  the  Company's  gross profit was $165,913 as compared to $535,373 for the
comparable  period of the prior year. Such decrease in gross profit is partially
due to the loss of revenue  from the  completion  of the  Voyager  contract  and
partially due to the costs  related to the  operation of the  Cyberport  Niagara
facility.

         Tellurian's research and development activities for 1997 were $862,031,
representing an increase of $173,928, or 25%, over the comparable period for the
prior year.  The  increase in research  and  development  activities  related to
Tellurian's  concentrated  effort to  complete  virtual  reality  helmet  and to
develop  software for use with that helmet and other versions of virtual reality
products.

         Selling,  general and administrative expenses for 1997 were $1,934,319,
an increase of  $1,349,198,  or 230%,  over the  comparable  period of the prior
year.  This increase is principally  due to the cost of developing and operating
Cyberport  (approximately  $950,000) as well as the  increased  costs related to
becoming a public entity (insurance, professional fees and similar items).

         For 1997 interest expense was $121,186, and increase of 9,853, or 8.7%,
over the comparable period of the prior year.

         Tellurian's  net loss for 1997 was  $2,708,993 as compared to a loss of
$962,410 for the  comparable  period of the prior year because of the  aforesaid
decreases in sales and increases in costs.

Liquidity and Capital Resources

         In December 1995 and January  1996,  the Company  raised  approximately
$675,000  from the sale of promissory  notes and  3,000,000.  In June 1996,  the
Company  received  proceeds  of  approximately  $149,000  from  the  sale of its
promissory notes, $25,000 of which automatically converted into 25,000 shares of
the  Company's  Common  Stock  upon the  completion  of its public  offering  in
November 1996.

         In November 1996, the Company sold 1,400,000 shares of its Common Stock
at an offering  price of $5.00 per share and  2,127,500  Common  Stock  Purchase
Warrants  at an  offering  price of $.25 per share.  The  Company  received  net
proceeds of approximately $6,200,000 from the offering.

         For the year ended  December 31, 1997,  net cash of $1,107,900 was used
in operating activities.  This cash usage, while principally attributable to the
Company's  net loss,  was somewhat less than the actual loss due to the increase
in accounts payable due to the Company's suppliers.  For the year ended December
31, 1996, $1,851,540 was used in operating activities.


                                                        27

<PAGE>



         For the year ended  December 31, 1997, net cash of $864,568 was used in
investing  activities.  Funds of approximately  $2.06 million were provided from
the sale of marketable  securities and  approximately  $2.77 million was used in
the  purchase of  property  and  equipment,  almost  entirely  at the  Cyberport
facility. For the year ended December 31, 1996, $2,210,233 was used in investing
activities.  For the year ended  December 31, 1997,  $368,484 was provided  from
financing activities.

         The primary  sources of this cash were the  proceeds  of certain  loans
completed during the year. For the year ended December 31, 1996,  $5,783,829 was
provided from financing  activities.  The primary source of these funds from the
public offering completed in November of 1996.

         For the three months ended March 31, 1998 and 1997 net cash of $622,712
and $1,085,031, respectively was used in operating activities. The net loss from
operations  for the  period  ended  March 31,  1998 was  partially  offset by an
increase in the Company's non-cash  depreciation and amortization  expense.  The
increase in deferred costs was offset by a similar  increase in accrued expenses
and accounts payable.

         For the three  months  ended  March 31,  1998 net cash of  $16,088  was
generated from investing activities.  For the three months ended March 31, 1997,
$157,007 was used in investing activities. Funds were generated from the sale of
certain of the Company's fixed assets while all non-essential  expenditures were
stopped.

         For the three months ended March 31, 1998 and March 31, 1997,  $380,016
and $-0- was provided from  financing  activities.  The primary  sources of this
cash were the proceeds of the warrant conversion  completed by the Company which
is described in the following paragraphs.

         During March 1998, the Company  completed a warrant exchange offer. The
offer was made on the following terms:

         1.       Warrant  holders who  tendered  their  Common  Stock  Purchase
                  Warrants at $1.875 per tendered  warrant received one unit for
                  each warrant tendered.

         2.       Each unit consisted of one share of the Company's common stock
                  and one new Common  Stock  Purchase  Warrant  identical to the
                  tendered warrant.

         The  Company  sold a total of  321,605  units in the  warrant  exchange
offering  resulting  in gross  proceeds of $603,011 and net proceeds of $490,912
after offering costs of $112,099.

         During 1997, the Company  experienced  delays in completing the virtual
reality  helmet and has suffered from its inability to attract a major  investor
to the Cyberport project as planned.  These two events, coupled with the limited
revenues  from sales of the Company's  existing  products and less than expected
receipts from Cyberport,  have caused a continued drain of the Company's limited
capital . As a result, Management has been

                                                        28

<PAGE>



forced to devote  significant  efforts to raising capital in support of the plan
of  operations.  While  many  potential  investors  have been  approached  about
Cyberport,  the  lack of a  demonstrable  financial  track  record  has  made it
difficult to complete the sale of any of the Company's Cyberport interest.

         Management  believes  that  the  introductory  marketing  costs  of the
virtual  reality  helmet and the  working  capital  required  to be able to meet
expected  delivery  needs will  require  the  Company  to  utilize an  estimated
$250,000  to $350,000 of the  proceeds  of the  Offering.  If the Company is not
successful  in  obtaining  those funds from the  proceeds of the  Offering,  the
introduction  of the  helmet  will be  negatively  impacted  and  the  Company's
operating results will be adversely impacted.

         The  Company  recently  negotiated  a $250,000  short-term  loan with a
non-affiliated party. The loan was made to the Company to assist it in operating
while the  recently  completed  public  offering  was in process.  That loan was
repaid from the  proceeds of the  offering as the  Company's  first  priority in
disbursement  of funds.  The  Company has  negotiated  a renewal of that loan in
anticipation of a cash need to complete the helmet and for working  capital.  As
of May 31,  1998,  the  Company has  received  $125,000 of such loan which bears
interest at the rate of 12% per annum and is not convertible  into capital stock
of the Company.

         At March 31, 1998, Tellurian had a working capital deficit of $393,274.
The  Company is  currently  meeting  its cash  requirements  from  limited  cash
generated from operations and funds received from a short-term loan. In light of
the Company's  working  capital  deficit and continued  negative  operating cash
flows,  the Company is  dependent  upon  immediate  and  substantial  additional
revenues  from  operations,  the proceeds of the  Offering,  the sale of up to a
majority interest in its Cyberport facility and/or private financing to meet its
obligations as a going concern.

         The audited financial  statements have been prepared by Management on a
going  concern  basis.  See  "Note  1 in the  Notes  to  Consolidated  Financial
Statements."  In the  event  that  cash  generated  from the  Company's  plan of
operation as specified above are  insufficient to meet its existing  obligations
and on-going expenses (including those of Cyberport Niagara) or the Company does
not  receive  the  proceeds  of the  Offering,  the  Company  may  need  to seek
reorganization  protection  under  applicable  bankruptcy  laws.  See "Financial
Statements"   and   "Management's   Discussion   and  Analysis  and  Results  of
Operations."

         The Company  has  received  signed  letters of intent to merge with two
companies  in the  entertainment  business as described  under  "Business-Recent
Developments."  The  Company  believes  that  these  mergers  and  the  proposed
financing  represent the best  alternative  available to the Company in order to
carry out its proposed  business  plan. As of June 10, 1998,  no contracts  have
been entered into with respect to such proposed acquisitions.  No assurances can
be given that the proposed mergers will be successfully.


                                                        29

<PAGE>



         The  independent  auditors of the Company have included an  explanatory
note in its Report of Independent  Certified Public  Accountants dated March 10,
1998 (except for notes 18 and 19 which is March 31, 1998) that the  consolidated
financial  statements of the Company for Tellurian's  fiscal year ended December
31, 1997 have been  prepared  assuming that the Company will continue as a going
concern.  Further,  the  explanatory  note states  that  certain  matters  raise
substantial doubt about the Company's ability to continue as a going concern. In
order to continue as a going concern,  the Company is dependent upon the Company
raising  additional  financing  from the  proceeds  of the  Offering,  receiving
substantial  revenues from operations  and/or selling a majority interest in its
Cyberport  facility.  The  Company's  plan to continue as a going  concern  also
includes the possible  completion of the two acquisitions  pursuant to which the
Company has entered into letters of intent which are described below. Conditions
precedent to the completion of such transactions  include,  without  limitation,
the completion of due diligence,  the Company maintaining its NASDAQ listing and
the  Company  arranging  for a public  financing  of its  equity  securities  of
approximately  $6,000,000 from the Offering. No assurances can be given that the
Company will be successful in its efforts to obtain the necessary cash to remain
as a going concern.

         The Company has been  notified by the NASDAQ  Stock Market that it does
not meet the net tangible  assets/market  capitalization/net  income requirement
and that the Company will require an exception to such  requirement  in order to
maintain its NASDAQ  listing.  In this regard,  the Company has filed  documents
with the NASDAQ Stock Market requesting a written hearing scheduled for the week
of April 6, 1998 and is awaiting the results of that hearing.  If the Company is
not granted an  exception,  it has the right to request (and intends to request)
an oral  hearing  pursuant  to  which  it  will  be  given  the  opportunity  to
demonstrate  compliance  with the net  tangible  asset  test or  reasons  why an
exception  should be granted by the Hearings  Committee.  No  assurances  can be
given that the Company will be successful in maintaining  its NASDAQ listing and
if unsuccessful,  the potential acquisitions described herein are unlikely to be
completed.  Further, the loss of the Company's NASDAQ listing would make it very
difficult if not impossible for the Company to raise  additional  financing from
private financing or complete the Offering and would materially adversely effect
the liquidity and price of the Company's securities.

         The  Company  has had  discussions  regarding  the  acquisition  of two
companies  engaged in the  manufacture  and sale of doll and souvenir  products.
Pursuant to the terms of the letters of intent regarding such acquisitions,  the
Company may, subject to completion of due diligence investigation, the execution
of  definitive  contracts  and  the  fulfillment  of  certain  other  conditions
precedent,  issue a total of 4,000,000  shares of the Company's  Common Stock in
return for the assets of these  companies.  No assurances  can be given that the
acquisitions will be completed or, if completed,  that such acquisitions will be
successfully completed on terms satisfactory to the Company.




                                                        30

<PAGE>



                               MARKET INFORMATION

          The Company's Common Stock and Common Stock Purchase Warrants are each
quoted as a Small Cap issue on the National  Association of Securities  Dealers'
Automated  Quotation System  ("NASDAQ") under the symbols "TLRN" and "TLRNW." As
of
            , 1998 at 4:00 P.M.  Eastern  Standard  Time, the last sale price of
the Common  Stock and Common  Stock  Purchase  Warrants in the  over-the-counter
market were $__ and $__, respectively.

         The  following  table  reflects  the high and low sales  prices for the
Company's  Common  Stock and Common  Stock  Purchase  Warrants  for the  periods
indicated as reported by the National  Association of Securities  Dealers,  Inc.
("NASD") from its NASDAQ system:

<TABLE>
<CAPTION>

                                  Common Stock
                                    Common Stock                                Purchase Warrants

                                    High              Low                       High              Low
<S>                               <C>              <C>                         <C>               <C>  

1996
November 5
(first day of trading)
through
December 31, 1996                   7 1/2            5 3/4                      4 1/4            2 1/2

1997
First Quarter                       6 7/8            4 3/4                      3 3/4            1 3/8

Second Quarter                      6 3/8            3 1/2                      1 7/8            3/4

Third Quarter                       5 1/4            2 3/4                      1 1/4            7/16

Fourth Quarter                      5 7/8            2 1/4                      2                1/2

1998
First Quarter                       ____             ____                       ____             ____
</TABLE>


           The  over-the-counter   market  quotations  reported  above  reflects
inter-dealer prices, without retail markup, markdown or commission.

           Management has been advised by its transfer agent  (Continental Stock
Transfer & Trust Company) that the  approximate  number of record holders of the
Company's Common Stock, as of April 7, 1998, the record date, was  approximately
31. However,  the Company has been advised by the Representative  that it has in
excess of 550 persons who  beneficially own the Company's Common Stock as of the
above  referenced  date. No cash  dividends have been paid by the Company on its
Common Stock and no such payment is anticipated in the foreseeable future.


                                                        31

<PAGE>



                                 CAPITALIZATION

           The following table sets forth the  capitalization  of the Company as
of March 31, 1998 and as adjusted to give effect to the proceeds of the Offering
and  application  of the net  proceeds  thereof.  This  table  should be read in
conjunction  with the  Company's  financial  statements  and the  related  notes
thereto included elsewhere in this Prospectus.

                                         Actual                        Proforma
         Current liabilities         $1,518,923                     $   718,923
                                     ==========                       =========

         Long-term debt liabilities     122,635                         122,635
                                     ----------                       ---------

         Minority interest              640,027                         640,000

         Stockholders' equity (1): Preferred stock $.01 , par value;  authorized
         5,000,000 shares, zero shares issued, 1,200,000 shares of Series 1
          pro forma (2)                     -0-                          12,000

         Common stock-$.01 par value:
          authorized 25,000,000 shares (2),
         issued 3,959,763 shares         39,598                          39,598

         Additional paid-in capital   7,997,964                      12,885,964
                                      ---------                     -----------
         Accumulated deficit         (6,535,119)                     (6,535,110)
         Other comprehensive income      81,442                          81,442
                                      ---------                     -----------
         Stockholders' equity         1,583,886                       6,483,885
                                      =========                     ===========


         -----------

     (1)  Does not include the following:  (i) up to 5,127,500  shares of Common
          Stock  issuable upon  exercise of  outstanding  Common Stock  Purchase
          Warrants;  (ii) up to 370,000  shares of Common  Stock  issuable  upon
          exercise of the Warrants  sold to the  Underwriters  of the  Company's
          initial public offering in November 1996; (iii) up to 1,500.000 shares
          of Common Stock issuable  under  Tellurian's  Stock Option Plans;  and
          (iv) Common Stock  issuable upon  conversion of the Series 1 Preferred
          Stock.

     (2)  The  Company's  Board of Directors has approved the  authorization  of
          5,000,000  shares of  Preferred  Stock that may be issued in series by
          the Board of Directors.  This  authorization is subject to stockholder
          approval at the Company's up-coming meeting of stockholders  scheduled
          in July 1998.



                                                        32

<PAGE>



                                    BUSINESS

General

         Tellurian, Inc. ("Tellurian" or the "Company"), a Delaware corporation,
is engaged in the design,  development and marketing of virtual reality products
which include image generators,  related  software,  helmets and motion systems.
The Company also provides consulting services via developing customized software
and  databases for  customers  who purchase its image  generators  and need such
services for specific application requirements.

         Since 1988, the Company has been designing, building and selling a line
of  specialized  computers  and  ancillary  software  which are used to generate
visual  images in  realtime  for use in  flight  trainers  and other  simulation
equipment.  From 1992 through  1995,  the  Company's  principal  product was its
AT-200 image generator  which it sold to customers who manufacture  training and
simulation  equipment  such  as  Hughes/Link  Corporation,  Aviation  Simulation
Technology,  Inc.,  and Ship  Analytics,  Inc. In June 1994,  the Company  began
adapting its AT-200  Image  Generator  and selling  this  product and  ancillary
software for use in virtual reality  entertainment  devices to companies such as
Fightertown  Entertainment Centers, Ride & Show Engineering Corp., and MaxFlight
Corp.

         In 1994,  the  Company  began  designing  and  engineering  a new image
generation  product  known as the  "EAGLE",  a  specialized  computer,  which is
specifically  designed for the virtual reality  entertainment  market.  In 1996,
Tellurian delivered its first production units of the EAGLE pursuant to purchase
orders. The Eagle is available in multiple  resolution formats and is faster and
less expensive to produce than the Company's previous  products,  the AT-100 and
AT-200.  It is also different from such previous products in that it is tailored
for  entertainment  use.  Each unit is  composed  of  proprietary  hardware  and
software  which when  combined with motion and sound  simulate a  full-immersion
experience.  The "EAGLE" is intended  for use at  amusement/theme  parks,  video
arcades,  Tourist Entertainment Centers ("TEC") and Location Based Entertainment
Centers  ("LBE").  The TEC differs from the LBE in that the market of the TEC is
intended to be the family vacationer rather than the local, repeat customer.

         Utilizing  the "EAGLE"  technology,  Tellurian  has  developed a helmet
product to complement the Eagle for the entertainment  market.  This new product
is expected to be marketed and sold on two levels.  The first level of marketing
will be for  Tellurian to build its own  complete  game units either for sale or
use in establishing one or more joint ventures, or revenue share agreements with
owners and operators of TEC's or LBE's.  The second level will be components for
other virtual reality game  manufacturers.  The Company is currently  completing
the first game product to be sold for the  helmet-based  game. The helmet is now
being actively offered for sale and delivery within 120 days of order,  assuming
a 25% deposit is received with the order.

     In  March  1997,  Tellurian  formed  Cyberport  Niagara,  Inc.  ("Cyberport
Niagara"),  an  Ontario,  Canada  company,  as a  subsidiary  for the purpose of
establishing a TEC in

                                                        33

<PAGE>



Niagara Falls,  Ontario.  This 40,000 square foot facility known as "Cyberport",
which opened in June 1997 in the casino  district  (also known as Clifton Hill),
features  the latest in  Tellurian  technology  as well as an 8,000  square foot
interactive attraction leased from the Ontario Science Centre, an Egyptian built
replica of the treasures from the tomb of King Tut and an arcade area. Tellurian
currently  owns all of the  outstanding  common stock in Cyberport  Niagara Inc.
However,  as part of a recently  completed  refinancing  of  Cyberport,  912,634
shares of  non-voting  preferred  stock (par value $1  Canadian)  were issued by
Cyberport Niagara to various creditors in return for the forgiveness of payables
owed.

Recent Developments

         In March 1998, the Company  entered into an agreement with  Interactive
Media Concepts, Inc. pursuant to which Interactive,  a consultant of the Company
which  was  owed  approximately  $56,000  and to whom  the  Company  had  future
obligations  for  an  additional   $88,000  for  services   rendered,   accepted
Interactive's  offer to convert such  indebtedness  into  100,000  shares of the
Company's Common Stock.

         The Company owed $1,295,527 U.S. (equivalent to $1,865,559 Canadian) to
certain  contractors  in Canada for work done on  improvements  to its Cyberport
facility. These contractors included Newman Bros. Limited, Phoenix Wood Products
Corporation (formerly known as Trigin Management Corporation),  Star Tile Centre
Limited,  Ecco  Electric  Limited,  DBN  Drywall & Acoustics  Limited,  Expoplex
Incorporated  (the  "Cyberport  Creditors").  On March 26, 1998,  the  Cyberport
Creditors agreed to convert $601,083 U.S. (equivalent to $865,559 Canadian) into
865,559  Series B Special  Shares  plus an  additional  47,075  Series B Special
Shares for goods and  services  taxes owing at closing  (also known as Preferred
Stock) of Cyberport  Niagara.  The Cyberport  creditors also agreed to assign to
Cyberport  Niagara's landlord (also known as 1174757 Ontario Inc.) $694,444 U.S.
(equivalent   to   $1,000,000   Canadian)   of   the   Company's   indebtedness.
Contemporaneously, 1174757 Ontario Inc. entered into an agreement to convert the
entire debt into 350,000  restricted  shares of the Company's  Common Stock. The
Company also agreed to pay the landlord $36,111 U.S. ($52,000  Canadian) in rent
arrears and $33,333 U.S. ($48,000 Canadian) in additional  security deposit.  In
connection  with such  agreement,  the Company  granted the Landlord  options to
purchase 100,000  additional shares of the Company's Common Stock at an exercise
price of $1.75 per share between April 1, 1998 and September 30, 1998. Tellurian
also granted the landlord security  interests in certain  simulators  located at
the Company's Cyberport  facility.  The aforesaid  agreements  concluded various
creditor law suits that were  initiated  against the Company and its  subsidiary
demanding  payment  of  the  aforementioned  debt.  As a  result  of  the  above
referenced settlement, the Company canceled $34,722 in over accruals.

         Tellurian  also  formed  Cyberport  International,   Inc.,  a  Delaware
corporation,  for the  purpose of  franchising  the  Cyberport  concept to third
parties. This subsidiary, which is wholly-owned by Tellurian, is inactive.


                                                        34

<PAGE>



Virtual Reality

         Virtual Reality is an artificial environment of sight, sound and motion
created with the use of computers. The earliest example of a rudimentary virtual
reality  device  is the  Link  Trainer,  which  was  used to  train  pilots  for
instrument  flying.  With the availability of modern computers,  simulators have
undergone rapid  development,  particularly in the presentation of visual scenes
and sound  effects.  Present day  simulators  provide not only motion,  but also
sight and sound  effects,  which are altered as the  controls  are  manipulated.
Simulators are used in training ship pilots and air traffic controllers.

         The hallmark of virtual reality entertainment is its ability to immerse
the user in a fantasy  experience.  The four  dimensions  to present  day VR are
sight,  sound,  motion, and interactivity  with other players.  Tellurian's P-51
simulator at Cyberport is a prime example of virtual reality entertainment.  The
unit  consists  of a  fiberglass  cockpit  similar  to  that  of a P-51  fighter
aircraft, and it is outfitted with a control stick and a throttle.  Once seated,
the  player  views  what  appears  to be the  outside  world  via five 27" video
monitors.  Game play begins  with the player  escorting  bombers  that are under
attack from enemy fighters. Using only the visual display, the player is able to
see a view of the world which the computer is  constantly  creating and changing
in response to the  manipulation  of the controls by the player.  This continual
interaction  between  player and computer  maintains the virtual  reality of the
P-51's pitch and direction and allows the player to choose his own adventure. If
the player heads off in the direction of the enemy's aircraft,  for example, the
computer will create and control a visual image of an attacking aircraft for the
player to destroy-or  be destroyed  by! If the player moves in a direction  away
from enemy  aircraft,  the player is free to practice his flying skills  without
being confronted by an enemy aircraft.



                                                        35

<PAGE>



Cyberport Niagara, Inc.

         Cyberport opened a "pay-one-price"  tourist  entertainment center (TEC)
at the end of June.  Cyberport  Niagara is designed for the vacationing  family.
The various  activity  rooms  contained  within the facility have been carefully
chosen to ensure  that the amount of time that a person of any tourist age group
spends is  approximately  the same as that of all other  tourist age groups.  By
having a balanced blend of attractions,  Management believes that it can attract
large  numbers of  vacationers  to the  facility.  The facility is not likely to
achieve a status capable of causing people to plan vacations  around it (such as
DisneyWorld),  exposure to large  numbers of walking  tourists is  essential  to
marketing  plans.  These groups alone will not support a venture like Cyberport.
However,  in addition to the walking tourist family, bus tour groups are capable
of providing large volumes of customers although at somewhat less of a net price
per  person.  Both the  walking  tourist  and the bus tour groups are in Niagara
Falls in large numbers from late spring  through late  September.  Cyberport has
been actively marketing to the tour operators and has attended numerous industry
meetings and conventions to further these activities. In addition, Cyberport has
recruited the assistance of several  individuals from Niagara Falls who have had
many years of experience in working with the bus tour companies.

         Another  factor  critical  to  Management's   plans  for  Cyberport  is
inclusion of educational aspects to the recreational  activity to attract school
tours to the  facility  in the slower fall to spring  periods.  This was done by
contracting  with the Ontario  Science Centre for exclusive use of the traveling
Science Circus,  a display  originally  developed to promote science learning in
the lesser  populated  sectors of Ontario but which,  due to budget cuts, was no
longer able to leave Toronto or to be properly staffed. In addition, the Company
was able to purchase  exhibits of a space shuttle  cockpit,  Sputnik and a lunar
rover  when the  space  exhibit  closed at the  Canadian  National  Expo.  These
exhibits are interactive,  and provide an interesting contrast of the old to the
new when  placed  immediately  before the  pyramid  opening to the  replicas  of
artifacts found in the Tomb of Pharaoh Tutankhamen.

         Cyberport  was unable to do any  significant  marketing or  advertising
prior to its opening in summer of 1997. As a  consequence,  very little  revenue
was generated from the  abbreviated  time it was open.  However,  by opening the
facility Cyberport was able to develop marketing contacts and has assisted it in
booking student  outings for the spring 1998 season.  Also,  combined  marketing
programs  with  important  other local  attractions,  most notably the Butterfly
Museum, have begun to create bookings for future visits to Cyberport.

         From  mid-December  thru  mid-April  Cyberport  is  closed.   Cyberport
employees  who are not laid-off use that time to continue  contacting  the major
hotels and tour operators in Niagara Falls (both Canadian and U.S.  sides) These
hotel  and tour  operators  are key to  gaining  a share of the  organized  tour
market.  Cyberport  personnel have also obtained  press and television  exposure
including a morning feature on a Buffalo television station.


                                                        36

<PAGE>



         Management  believes  that it will take time and further  financing for
the  marketing  efforts  of  Cyberport  to  translate  into a volume of  traffic
necessary to support Cyberport. Cyberport's business is seasonal with the spring
through summer months being the high seasons. Publicly available statistics from
attractions  such as the  Butterfly  Museum  demonstrate  that  tourists come to
Niagara  Falls in  sufficient  number to make  Cyberport a  profitable  venture.
However,  there can be no  assurances  that the Company  will be  successful  in
gaining the necessary  market share in order to make Cyberport  successful  with
the limited cash resources presently at its command.

         The  Company  believes  that  its  ability  to  operate  this  facility
successfully  depends  on  elements  both  within and  outside  of its  control,
including the success of its own products  incorporated  into this  venture.  In
addition,  the Company faces competition from existing and new entrants into the
tourism market in the Niagara Falls region.  Most of the  competitors  have more
experience than the Company in opening and managing tourist  facilities and most
have more financial resources than the Company.  There can be no assurances that
this project will perform successfully.

Products

         Tellurian has been designing, building and selling low cost, high speed
image generators  since 1988. The first generator,  known as the AT-100 was used
exclusively for flight training  applications.  Since 1992, the Company has been
selling the AT-200  image  generator  which is a second  generation  unit and is
largely used in simulators for training  aircraft pilots and ship captains.  The
AT-200 is currently  installed on Flight  Trainer  Devices  ("FTD")  simulators,
ships handling training devices, and air traffic control simulators.  The AT-200
provides realtime image generation with high resolution, multi-channel operation
and full color using  proprietary  hardware and software.  As of March 31, 1998,
the Company had built and sold over 250 AT-200 systems.

         The Company  currently  offers for sale its image  generation  unit and
ancillary software  (including  performing repairs and maintenance and providing
related  consulting  services) to two types of  customers:  those engaged in the
production  of  training  devices,  and those who  specialize  in  entertainment
devices.  The first category of customers includes such companies as Hughes/Link
Corporation,  Ship Analytics Corp., and Grumman Aerospace Corporation (currently
known  as  Northrop/Grumman  Aerospace  Corporation).  During  the  years  ended
December  31,  1997  and  1996,   revenues  from  this   category   amounted  to
approximately  27% and 16%,  respectively,  of the Company's  total revenues for
each applicable  period.  The latter group includes MaxFlight Corp., Ride & Show
Engineering,  and the Fightertown  Entertainment Centers. During the years ended
December 31, 1997 and 1996,  revenues from this group amounted to  approximately
15% and 0%,  respectively,  of the Company's  total revenues for each applicable
period. There were no sales of AT-200 units during 1997.

         Tellurian's  most recently  developed image  generation  product is the
"EAGLE," a system  specifically  designed for the VR entertainment  market.  The
EAGLE,  which is available in multiple  resolution  formats,  is faster and less
expensive to produce than the

                                                        37

<PAGE>



AT-200.  Each unit is  composed  of  proprietary  hardware  and  software  which
combined  with motion and sound to  simulate a  full-immersion  experience.  The
EAGLE is intended for use at amusement/  theme parks,  video arcades,  TEC's and
LBE's.

         The Company's  marketing efforts prior to completion of the 1996 public
offering  had  been   concentrated  on  selling  image  generating   systems  to
manufacturers of trainers and simulators.  The sales and marketing  efforts were
conducted by officers of the  Company.  During 1996,  two  principal  customers,
namely,   Voyager  and  Ship  Analytics   Corp.   accounted  for  76%  and  16%,
respectively,  of the Company's revenues.  These same two companies  represented
38% and 27%, respectively, of the Company's 1997 revenues.

Backlog

         At December 31, 1997, the Company had no backlog.  At December 31, 1996
the Company had a backlog of 32 Eagle units with a sales value of $160,896.  The
backlog was entirely under the Fightertown order which dates back before January
1, 1996 and under which  Fightertown did not accept  deliveries in 1995 or 1996.
As of December 31, 1997 all of these units have been  delivered.  See "Agreement
with Fightertown."

Other Products and Services

     Helmets.  Tellurian has utilized the unique  technologies of the "EAGLE" in
developing  its  own  line of  proprietary  products  since  this  allows  it to
emphasize all of the advantages of the Eagle without adding unnecessary cost.

         Upon  completion  of the 1996  Public  Offering,  the  Company  began a
development  project to finalize  the design and  building  of a helmet  mounted
visual  system  to  take  maximum   advantage  of  the  EAGLE  image  generator.
Tellurian's virtual reality helmet is critical to the broad market acceptance of
its products  since it removes one of the major sources of market  resistance to
the Company's  virtual reality  units--the  amount of physical space required by
the viewing screens. The arcade market represents by far the largest grouping of
potential buyers for the units and these potential buyers are heavily influenced
by the return per square foot of floor space  occupied.  The helmet  reduces the
square  footage  needed by  approximately  50% of the space  previously  used by
Tellurian  visual  delivery  systems  while  improving  the quality of the sound
through the almost  complete  elimination of background  noise coming from other
activities in the facility and  significantly  reducing the  Company's  cost per
virtual reality unit. The Tellurian helmet has been  specifically  engineered to
be  driven  by the  proprietary  Tellurian  EAGLE  image  generator.  Management
believes  that the quality of the  experience  gained  through use of the helmet
coupled  with the head  motion  tracker  will be  significantly  superior to the
experience currently offered in the marketplace either by Tellurian or by any of
its  competitors.  This device is expected to replace the cumbersome 27" and 35"
monitors now being used on Tellurian's game units. When combined with the EAGLE,
the helmet's  special  optics and ear phones will give the player stereo viewing
in full color with surround sound. The first working  prototype of the Company's
custom designed  helmet was completed in the Fall of 1997.  Based on the initial
performance and evaluations, Management has decided to

                                                        38

<PAGE>



concentrate its resources on incorporating  the helmet into a game structure and
showed that  prototype  unit at the  important  industry  trade show  (IAPPA) in
November 1997.

         The helmet  mounted visual system was displayed and offered for sale at
the IAAPA trade show in November  1997.  While the reaction to the visual system
was  extremely  positive,  it was clear that game  software  had to be completed
before  customers  would commit to the purchase of these units.  The Company has
recently begun  offering the unit with its air battle theme for delivery  within
four months from the date of order, but its ability to deliver is subject to the
receipt of sufficient  financing.  If a customer wishes to purchase the hardware
with a different VR experience, the time required to program the data base would
have to be added to that delivery  cycle.  Since  several  variations of the air
battle experience are nearing software completion,  the Company expects, subject
to the availability of adequate financing, to be in full production and delivery
of helmet based units in the mid 1998.

         Consulting  Services.  When a customer  purchases the  Company's  image
generator,  the  Company  provides  the  customer  with a  standard  variety  of
databases and software.  However, from time to time a customer's application may
demand a unique  database and software  for specific  application  requirements.
Upon a customer's  request,  the Company  will build a  customized  database and
software under a separate consulting agreement.

Product Marketing Strategies

         Tellurian's  core product line is the computer image  generator.  These
units are special purpose computers  designed and built by the Company to render
images in a variety of display devices, such as helmets,  projection screens and
TV monitors.  The market for these products is in both the training/  simulation
sector  and the  entertainment  sector.  The  Company  is  seeking to market its
products to  distributors  and large users of arcade type games.  Location based
entertainment  operations which currently  utilize the Company's devices are Six
Flags  (Great  Adventure - Jackson,  NJ, Magic  Mountain - Los Angeles,  CA) and
Fightertown - Lake Forest,  CA. Entering the  entertainment  market is a natural
progression   of  the  technology  and  products  which  the  Company  has  been
developing.

         The Company has been concentrating its efforts on the completion of the
product  and game  which is now at the  heart of  Cyberport.  This  game,  which
includes the hardware,  the theme package,  and the control network,  along with
the  development of the helmet  represent the best possible  large volume,  high
profit  market  for  the  Company's   products.   Management  believes  that  by
concentrating  its  efforts  on  the  displaying  of  Tellurian's   products  at
Cyberport,  it would be able to  develop  sales  leads for its  products  to the
entertainment  market.  While this  approach has caused the  short-term  sale of
small quantities of image generators to suffer, the Company has received, and is
currently  trying to close,  numerous  sales leads as a result of the  Cyberport
exposure.

         Due to  the  specialized  nature  of  sales,  significant  training  is
required before newly hired  salespersons are likely to be effective.  While the
Company hopes to add sales

                                                        39

<PAGE>



personnel in the future, it intends for the moment to continue its primary sales
efforts through the officers based in its New Jersey facility. Traditional trade
magazine  advertising  will  be done  on a  regional  scale,  while  trade  show
participation will be done on a national level.

         One of the goals of the Company is to produce  complete  game units for
use in TCE's,  LBE's, video arcades,  and theme parks. The second market for the
Company's  products  consists of companies  which develop virtual reality games.
Still another  venue for sale of the Company's  products is into the creation of
mobile  entertainment  facilities  which would allow their operators to move the
games to the site of fairs,  sporting  events or association  meetings.  Each of
these  venues will be pursued as  resources  permit,  but the  Company  does not
currently have the resources to properly pursue these markets.

Licensing of Tellurian Technology

         Pursuant to an agreement expiring January 1, 2001 between Tellurian and
Voyager Graphics,  Inc., a Republic of China corporation,  ("Voyager") Tellurian
granted Voyager an irrevocable,  exclusive,  assignable fully paid license which
allows  Voyager (the  "License") to (1) be the  exclusive  supplier of the EAGLE
image  generator  (the  "Product")  within a restricted  group of countries (the
"Licensed  Territory")  and (2) to sell the  Products  worldwide.  The  Licensed
Territory  consists of  Afghanistan,  Australia,  Bahrain,  Bangladesh,  Bhutan,
Burma, China (including Taiwan,  Hong Kong and Mainland China),  Cyprus,  India,
Indonesia, Iran, Iraq, Japan, Jordan, Kampuchea (Cambodia), Korea (North), Korea
(South), Kuwait, Laos, Lebanon, Malaysia,  Maldives,  Marshall, Mongolia, Nepal,
New Zealand, Oman, Pakistan,  Philippines,  Qatar, Saudi Arabia,  Singapore, Sri
Lanka (Ceylon),  Syria, Thailand,  Turkey, United Arab Emirates,  Vietnam, Yemen
(Aden and Sana).  The  License  includes  all the  know-how,  patent  rights and
copyright matter, if any (hereinafter the know how, copyrights and patent rights
are collectively referred to as the "Intellectual  Property"),  and the right to
grant sub-licenses to third parties without the consent of Tellurian.  Tellurian
retains  the  right to grant  licenses  of the  Intellectual  Property  to third
parties  outside of the Licensed  Territory and to sell the Products  and/or any
derivative  products (i.e. computer image generators that are manufactured based
on and by utilizing partly the Intellectual  Property of Tellurian,  hereinafter
referred to as the "Derivative  Products")  outside the Licensed  Territory.  As
part of the License Agreement,  Tellurian was responsible to provide a classroom
training and  production  training  program of a total of twelve weeks for up to
twelve engineers at Tellurian's facilities in New Jersey to provide each Voyager
engineer  with a sound working  knowledge of every aspect of the computer  image
generator known as EAGLE and to build ten working units during the program.

           In  consideration  of the License and  technology  transfer,  Voyager
agreed to pay Tellurian $1,500,000, of which Tellurian agreed that Voyager would
pay  $650,000  to two  parties  unrelated  to  Tellurian  for their  services in
connection  with  such  contract  resulting  in a  net  amount  of  $850,000  to
Tellurian,  which amount has been paid.  The Company is currently in  discussion
with Voyager regarding a further technology transfer license with

                                                        40

<PAGE>



certain  aspects of the helmet  product.  No  assurances  can be given that such
discussions will result in an agreement satisfactory to the Company.

Manufacturing of Eagle Units

           The Company designs and  manufactures  its products  according to its
proprietary  designs and  engineering.  The Company  uses vendors to produce the
circuit  boards used in its  products.  The Company  also  purchases  integrated
circuits  (IC) from a  variety  of  sources  and is not  dependent  upon any one
supplier with the exception of its central  processing unit (CPU) for the EAGLE.
The Company  purchases its CPU and does not  anticipate  any supply  problems in
either the short or long term.  Once all the  components  are  assembled  at the
Company,  the products  are  forwarded to another  vendor for  soldering.  After
soldering,   the  completed  boards  are  returned  to  the  Company  for  final
integration into units ready for shipment.

Agreement with Fightertown

           In November  1997,  the Company  entered into a settlement  agreement
with Fightertown Entertainment, Inc.("Fightertown").  Tellurian had an order and
cash deposit of 100,000 from Fightertown in 1994. Due to the Company's financial
difficulties  prior to the Initial Public  Offering  completed in November 1996,
Tellurian  was unable to  complete  the EAGLE and deliver  units to  Fightertown
until  late  in  the  second  quarter  of  1997.  This  extensive  delay  caused
significant  strain  between the two  companies  which  resulted in  Fightertown
initiating a law suit in the United States District Court,  Central  District of
California,  against  Tellurian  alleging  various  breaches  of good  faith and
demanding,  among other  things,  return of their deposit plus interest on those
funds.

           During the third  quarter of 1997 and extending  into November  1997,
the Company  worked  diligently to complete  installation  of the first group of
EAGLES that were shipped to  Fightertown  and restore the confidence and working
relationship that had previously existed between the two companies.  In November
1997,  the  Company  signed a  mutual  release  and  settlement  agreement  (the
"Agreement") with Fightertown Entertainment, Inc. ("Fightertown") to release all
claims the parties had against each other except for obligations  created by the
Agreement.  The terms of the Agreement  included the following:  (1) The Company
was  required to and did  deliver to  Fightertown  twenty-five  (25) EAGLE units
between  November  13, 1997 and January 31, 1998 and  relinquish  all  ownership
interest in eight  AT-200  units  currently  in  Fightertown's  possession.  The
Company  accepted all payments (i.e.  the remaining  deposit of $80,448) made to
date in full payment of the 25 EAGLES. (2) Fightertown has the right to purchase
up to thirty (30) additional  EAGLE units at any time on or before June 30, 1999
at a price of $6,000 per unit and delivery  terms as specified in the Agreement.
(3) The  Company  agreed  to (and  has  paid)  Fightertown  $20,000  for  future
consulting  services of  Fightertown  regarding the  performance  of Tellurian's
EAGLES. (4) The Company agreed to pay Fightertown  $67,500 in three installments
of $22,500 on August 15, 1998,  August 15, 1999 and August 15, 2000. The Company
has  allocated  $45,000 of the  proceeds  of the  Offering  to make the next two
payments to Fightertown. See "Use of Proceeds." The Company has allocated

                                                        41

<PAGE>



$45,000 of the proceeds of the offering The payments are for the  prominent  use
and display of the  Fightertown  name at the Cyberport  facility,  Fightertown's
expertise  in the  theming  and  running of air battle  games and the  Company's
acknowledgment that the Tellurian flight experience at Niagara Falls was modeled
after Fightertown's flight simulation experience.  (5) The Company agreed not to
build a jet fighter based experience in which the image generators are housed in
the fuselage  resembling  any type of airplane or in any way intended to be used
in an  experience  similar to that which  Fightertown  employs.  The Company may
offer jet fighters in free standing game units designed for arcades.  (This does
not effect  Tellurian's  present product  offerings which are based on propeller
driven aircraft.) (6) The Company agreed to offer its new virtual reality helmet
and new generation  EAGLE which would employ  textured images to Fightertown for
its own use at a price  such  that no other  customer  is  paying a lower  price
(except for a limited number of promotional  units sold or placed to potentially
new users of these products); and (7) The Company executed a stipulated judgment
in the amount of  $500,000  in favor of  Fightertown  to be entered  against the
Company  should the Company fail to comply with any term of this  Agreement.  In
the event of a breach of the Agreement,  Fightertown  must notify the Company of
the breach and give the  Company 15 days to cure the default  before  filing the
stipulated judgment.

Research and Development

           The  Company is engaged  and intends to continue to engage in ongoing
research  and product  development  efforts to expand and enhance the  technical
capabilities,  design  features and range of uses of its  products.  The Company
currently  employs five  engineers/technicians  who are involved in research and
product development.  Due to the increasing  competition and rapid technological
change in the VR  marketplace,  the Company  believes  that it must  continue to
improve and refine its products.  Research and development costs for fiscal 1997
and fiscal 1996 were  $862,031 and  $688,103,  respectively.  See "Note 1 to the
Notes to Consolidated Financial Statements."

Competition

           The market for the Company's revenue  producing  activities is highly
competitive  and  rapidly  changing,  and the  Company  expects  competition  to
continue to be intense in the foreseeable future. There are two major categories
of competitors for the Company's products. The first are the "high end" (costly)
real time image generators from companies such as Silicon Graphics,  Inc., Evans
& Sutherland,  Inc. and Lockheed Martin Corp.  These real-time image  generators
are  generally  used for  military  training  and  simulation  applications;  as
engineering  and graphics work stations;  and as animation  design tools.  These
costly systems provide photo realistic  images by creating objects from polygons
and  laminating  each  surface  with a texture  pattern  whereas  the  Company's
products produce non-textured polygon images. Although these competitive systems
provide very desirable images,  the Company's  products are  substantially  less
expensive than those of such competitors. The second type of competitors are the
manufacturers of "low end" (less costly) video arcade devices.  These electronic
devices have no computers  and are limited as to the quality and  complexity  of
the images they produce. Management believes that

                                                        42

<PAGE>



both categories of competitors will continue to improve their products in either
price or  performance  as  developments  permit.  The Company  believes that its
products provide a balanced approach the proper mix of image quality with price.
Most of the Company's  current and prospective  competitors have (or will likely
have) significantly  greater financial,  technical,  manufacturing and marketing
resources and experience, and a larger installed base, than the Company.

           The Company  believes that its ability to compete depends on elements
both  within and outside its  control,  including  the success and timing of new
product development by the Company and its competitors,  product performance and
price,  distribution and customer support. Although the Company believes that it
offers  products with price and  performance  characteristics  competitive  with
other  manufacturers'  products,  there is no  assurance  that  products  can be
developed, produced or marketed successfully by it in the future. In order to be
successful in the future,  the Company must respond  promptly and effectively to
the  challenges  of  technological  change  and  its  competitors'  innovations.
Performance  in these areas will, in turn,  depend on the  Company's  ability to
attract and retain highly qualified  technical personnel in a competitive market
for experienced and talented computer hardware developers and managers. There is
no assurance that the Company will be able to compete successfully in its chosen
markets.

           The Company has  established  Cyberport  and, if financial  resources
become  available,  may establish one or more additional TCE's and/or LBE's. The
Company anticipates  significant  competition in this market.  While the Company
knows of no single dominant company in this  marketplace,  it is aware that many
companies  are  currently   planning,   developing   and/or  operating   similar
businesses.  Most of these  companies have better  financial  resources than the
Company and have more experience in developing these  facilities.  No assurances
can be given  that the  Company  will be able to  compete  successfully  in this
market or that the Company will be successful in  establishing  or entering into
revenue  sharing  agreements  or  financing  agreements  for  Cyberport or other
similar facilities.  Further, there can be no assurances that, if the Company is
successful in obtaining such financing, the resulting businesses can be operated
at a profit.

Lack of Patent Protection


           The Company does not  currently  hold any patents and the  technology
embodied in the Company's  current product line cannot be patented.  The Company
relies on  confidentiality  agreements  with its key  employees to the extent it
deems such to be necessary.

Employees


           As of May 31, 1998, Tellurian has 11 full-time employees, including 2
executive  employees,  1 technical and production persons and 5 engineers at its
New Jersey facility and 3 administrative  and sales personnel at Cyberport.  The
Company  believes  that its relations  with its  employees is good.  None of the
Company's employees are represented by a union.


                                                        43

<PAGE>



Description of Property.

           In  January,  1997,  the Company  commenced a 10 year lease  expiring
January,  2007 for  approximately  10,000  square feet of space at 300K Route 17
South, Mahwah, NJ 07430.  Pursuant to the lease, the Company pays a monthly base
rent of $6,250.

           In February 1997,  Cyberport  entered into a five year lease expiring
January 2002 with two five year renewal options for approximately  40,000 square
feet of space at 5781 Ellen Avenue in Niagara Falls, Ontario,  Canada.  Pursuant
to this  lease,  Cyberport  pays an average  annual  rental over the life of the
lease of  $247,298.  The  Company  believes  this space is adequate to house its
Cyberport  operations for the foreseeable  future.  The Company has an option to
purchase the facility for $2,160,000 at any time  beginning  January 1, 1998 and
ending July 31, 1998.  The Company has  allocated  $2,160,000 of the proceeds of
the  Offering  to  purchase  the land and the  building.  Under the terms of the
recent  restructuring  of debt at Cyberport  (see  "Management's  Discussion and
Analysis  of   Financial   Condition   and  Results  of   Operations   -  Recent
Developments"),  Cyberport  has been  granted a three month  moratorium  (March,
April and May) on its rent payments.  This moratorium requires Cyberport to make
double  payments in July,  August and September in order to restore  itself to a
current rental status.

Legal Proceedings

           In September  1997 both  Tellurian  and its Niagara  Falls,  Ontario,
Canada  controlled  subsidiary,  Cyberport  Niagara,  Inc.  were  named in legal
actions in Ontario by eight  construction firms (namely,  Newman Bros.  Limited,
Unistrut Canada Limited,  Phoenix Wood Products,  Star Tile Centre Limited, Ecco
Electric Limited,  DBN Drywall & Acoustics Limited,  PRW Excavating  Contractors
Ltd. and Expoplex  Incorporated) claiming that services performed by them in the
Niagara  Falls site that  houses  Cyberport  have not been  fully paid for.  The
amounts claimed was for an estimated $1,400,000.

           In  March  31,  1998,   the  Company   reached  an   agreement   with
representatives of the creditor group and Cyberport's landlord which resulted in
a resolution of this matter.  This  agreement  resulted in all of the debt being
converted into 350,000  restricted  shares of Tellurian Common Stock and 912,634
shares of Cyberport  Niagra's Series "B" Special Shares (preferred stock) with a
$1 (Canadian) par value. Cyberport Niagra has the right to redeem this preferred
stock until October 10, 1998 at $1.10  Canadian (  approximately  $.77 U.S.) per
share.  Should Cyberport Niagra choose not redeem this stock, the holders of the
stock have the right to convert the preferred  stock into  restricted  Tellurian
common  shares at the rate of 2.28 shares of preferred for each share of common.
This conversion right expires on December 31, 1998. See "Management's Discussion
and  Analysis  of  Financial  Condition  and  Results  of  Operations  -  Recent
Developments"




                                                        44

<PAGE>



                                   MANAGEMENT

Executive Officers and Directors

           The names of the executive  officers and directors of the Company are
as follows:
<TABLE>
<CAPTION>


Name                                                 Age               Position
<S>                                                 <C>                <C>   

Dr. Ronald Swallow*                                  63                Chairman of the Board of
                                                                       Directors and Chief
                                                                       Executive Officer


Stuart French                                        52                President and Director

Dr. Richard Swallow*                                 59                Secretary and
                                                                       Director

Michael Hurd                                         51                Vice President of Administration
                                                                       and Finance and Chief Financial
                                                                       and Accounting Officer

James G. H. Lin                                      46                Director


Peter Colgan                                         63                Director
</TABLE>


*    May be deemed a founder of the Company.  Dr. Ronald Swallow and Dr. Richard
     Swallow are brothers.

         All directors of the Company hold office until the next annual  meeting
of  shareholders  of the  Company or until  their  successors  are  elected  and
qualified.  Executive  officers hold offices until their  successors are elected
and qualified, subject to earlier removal by the Board of Directors.

         Set forth below is a  biographical  description  of each  director  and
executive officer of the Company based upon information supplied by them:

     Dr. Ronald Swallow has been the Chief  Executive  Officer,  Chairman of the
Board and Vice  President-Engineering of Tellurian and its predecessor under the
same  name  since  1988.  Dr.  Swallow  has a  Bachelor  of  Science  degree  in
Engineering  Physics,  a Masters degree in Electrical  Engineering and a Ph.D in
Biophysics, all from the University of Illinois.

         Stuart French has been  President  since October 1993,  has served as a
member of the Board of Directors since March 1995 and prior thereto was the Vice
President of Operations and Marketing from August 1991 to October 1993 and Chief
Financial Officer

                                                        45

<PAGE>



from January 1996 to March 1997. Mr. French joined the Company after the sale of
Flightmatic   Corp.  which  he  owned  and  operated  from  1987  through  1991.
Flightmatic was a flight simulation  company  manufacturing and selling low cost
general aviation training equipment.  Previously,  he spent ten years at Grumman
Aerospace as a Business  Development  Manager for US Air Force contracts.  After
receiving a BS degree in Marketing  from New England  College,  Mr. French was a
pilot in the US Navy.

     Dr.  Richard  Swallow has been a director of Tellurian and its  predecessor
under the same name since its  inception in 1988.  From 1988 to October 1993 and
to March,  1998, Dr. Swallow was an executive officer of Tellurian.  Since 1973,
Dr.  Swallow  has been a member of the  faculty  and staff of Choker  College in
Hartsville,  South Carolina.  Dr. Swallow  received his Ph.D.  degree in Zoology
from the  University of Missouri in 1968, his Masters of Science degree from the
University  of  Missouri in June 1966 and  Bachelor  of Science  degree from the
University of Illinois in June 1963.

         Michael  Hurd  joined the  Company in  February  1997 and was elected a
director and Vice President of  Administration  and Finance and Chief  Financial
and Accounting in March 1997. In March 1998, Mr. Hurd resigned from his capacity
as a director of the Company.  Mr. Hurd has a BBS degree in Accounting  from New
Hampshire College and has been a Certified Public Accountant in New Jersey since
1973. Since 1985, he served in various officer  capacities for Bobst Group Inc.,
a Swiss  machinery  manufacturing  and sales  company with revenues in excess of
$200  million.  Previously,  Mr.  Hurd was a  partner  in a  printing  machinery
manufacturing  and sales  company  in New  Jersey.  Prior to that,  he served in
various  positions with the consulting  group of a then Big 8 public  accounting
firm.

         Peter Colgan joined the Board of Directors in March 1998. He has served
as the Senior Vice  President of Computer  Horizons  Corp.  since 1977.  He is a
graduate of City College of New York with an accounting major and holds a Master
of Business Administration from New York University.

         James G.H. Lin joined the Board of  Directors in March 1998.  He is has
been the President of Asian  International  Management  since 1992. Mr. Lin is a
graduate of National  Chuang  Hsin  University  in Taiwain and holds an MBA from
North Texas State University with a major in Accounting.

                  In March 1998,  the  Company  established  an Audit  Committee
consisting of Messrs.  Colgan and Lin. The Audit  Committee has the power to (i)
select the  independent  certified  public  accountant,  (ii) satisfy  itself on
behalf of the Board that the external and internal  auditing  procedures  assure
reliable and informative accounting and financial reporting, (iii) have meetings
with management,  or with the auditors, or with both management and auditors, to
review the scope of the auditor's  examination,  audit reports and the Company's
internal auditing procedures and reviews,  (iv) monitor policies  established to
prohibit unethical, questionable, or illegal activities by those associated with
the Company; and (v) review the compensation paid to the auditors through annual
audit and non-audit fees and the effect on the  independence  on the auditors in
relation  thereto,  and it may exercise the powers and authority of the Board of
Directors to implement

                                                        46

<PAGE>



changes  in  connection  with  the  foregoing  or,  at  its  option,   may  make
recommendations to the entire Board of Directors for its approval.

                  In  connection  with the  Company's  initial  public  offering
completed in November  1996,  the  Representative  was granted the right,  for a
period of five years expiring in November 2001 to designate one person to act as
an advisor to the Board of  Directors.  Such  person,  if  designated,  would be
entitled  to attend all such  meetings  and to  receive  all  notices  and other
correspondence and communications sent by the Company to members of its Board of
Directors.  The  Company  would be  required to  reimburse  the  designee of the
Representative  for his  out-of-pocket  expenses incurred in connection with his
attendance  at  such  meetings.   As  of  the  date  of  this  Prospectus,   the
Representative has not designated any person.

Bankruptcy of Quantum Graphics Corporation

         On March 16, 1987, Dr. Ronald Swallow founded and served as Chairman of
the Board and principal  stockholder of Quantum  Graphic  Corporation,  an image
generator research and development private company which owned certain rights to
a prototype of the AT-100. Dr. Richard Swallow was also a founder and a director
of Quantum.  On April 12, 1988,  Quantum,  as a result of its inability to raise
sufficient funding and due to disagreements  among Quantum  stockholders,  filed
for  bankruptcy  protection in the Western  District of Texas,  Austin  Division
under Chapter 11, which was  converted  into a Chapter 7 filing on May 12, 1988.
On May 27, 1988,  the Chapter 7 filing was  dismissed and on May 31, 1988, a new
Chapter  7  filing  was made  with the  Court  and the  case was  closed  by the
Bankruptcy  Court on April 19, 1995. In November,  1991,  the  Bankruptcy  Court
confirmed  the sale of the  technology  relating to the AT-100  prototype to TTY
Graphics, Inc. ("TTY"). See "Business-Background."

Limitation of Directors' Liability; Indemnification

         Pursuant to Tellurian's By-Laws,  Tellurian must, to the fullest extent
permitted by the General  Corporation  Law of the State of Delaware (the "GCL"),
as  amended  from time to time,  indemnify  all  persons  (e.g.,  directors  and
officers)  whom  it may  indemnify  pursuant  thereto  and to  advance  expenses
incurred in defending any proceeding for which such right to  indemnification is
applicable,  provided that, if the GCL so requires,  the indemnitee must provide
Tellurian with an undertaking to repay all amounts  advanced if so determined by
a final judicial decision.  Tellurian's  Certificate of Incorporation contains a
provision  eliminating,  to the full  extent  permitted  by  Delaware  law,  the
personal liability of Tellurian's directors for monetary damages for breach of a
fiduciary  duty.  By virtue of this  provision,  under  current  Delaware law, a
director of Tellurian  will not be  personally  liable for monetary  damages for
breach of his  fiduciary  duty as a director,  except for  liability for (I) any
breach of his duty of loyalty to Tellurian or to its stockholders,  (ii) acts or
omissions not in good faith or which involve intentional misconduct or a knowing
violation of law, (iii)  dividends or stock  purchases or  redemptions  that are
unlawful  under Delaware law and (iv) any  transaction  from which he derives an
improper  personal  benefit.  This  provision  of  Tellurian's   Certificate  of
Incorporation pertains only to breaches of duty by directors as

                                                        47

<PAGE>



directors and not in any other corporate  capacity such as officers,  and limits
liability only for breaches of fiduciary duties under Delaware corporate law and
not for  violations  of other laws such as the  federal  securities  laws.  As a
result of the inclusion of such provision, stockholders may be unable to recover
monetary  damages  against  directors for actions taken by them that  constitute
negligence  or gross  negligence  or that are in  violation  of their  fiduciary
duties,  although  it may be possible to obtain  injunctive  or other  equitable
relief  with  respect  to such  actions.  The  inclusion  of this  provision  in
Tellurian's  Certificate  of  Incorporation  may have the effect of reducing the
likelihood of derivative  litigation  against  directors,  and may discourage or
deter  stockholders or management from bringing a lawsuit against  directors for
breach of their duty of care,  even though such an action if  successful,  might
otherwise have benefitted Tellurian and its stockholders.

         Insofar as indemnification for liabilities arising under the Securities
Act may be  permitted  to  directors,  officers  or  controlling  persons of the
Company pursuant to the foregoing provisions, or otherwise, the Company has been
advised that in the opinion of the Commission,  such  indemnification is against
public  policy  as  expressed  in  the   Securities   Act  and  is,   therefore,
unenforceable.


                                                        48

<PAGE>



                                              EXECUTIVE COMPENSATION

The following table sets forth the amount of all compensation  paid by Tellurian
for services rendered during the years ended December 31, 1997, 1996 and 1995 to
Tellurian's  Chief  Executive  Officer,  Dr. Ronald  Swallow and Stuart  French,
President.  No other executive  officers earned $100,000 or more in salaries and
bonuses during 1997.

<TABLE>
<CAPTION>

                           SUMMARY COMPENSATION TABLE


                                                                                               Long Term Compensation

                                          Annual Compensation                              Awards                      Payouts

                                                                                                                                    
     (a)                   (b)              (c)          (d)         (e)           (f)              (g)          (h)          (i)
                                                                     Other                                                    All
    Name                                                             Annual      Restricted                                  Other
     and                                                             Compen-       Stock           Number        LTIP       Compen-
  Principal                                              Bonus       sation       Award(s)          of          Payouts     sation
  Position                 Year        Salary ($)          ($)        ($)           ($)           Options         ($)      ($)(2)(5)
<S>                      <C>          <C>               <C>         <C>          <C>             <C>            <C>        <C>


Dr. Ronald                 1997         108,000           -0-         -0-            -0-             -0-          -0-         -0-
Swallow,
Chief Executive
Officer (3)
Chief Executive
Officer(3)                 1996         108,000           -0-         -0-            -0- (1)        73,000        -0-        19,436

                           1995         108,000           -0-         -0-            -0-             -0-          -0-         4,200

Stuart French              1997          84,000           -0-        12,000          -0-             -0-          -0-          -0-
President (4)

                           1996          84,000           -0-        23,359          -0- (1)       150,000        -0-        14,200

                           1995          84,000           -0-        13,814          -0-             -0-          -0-         4,200
</TABLE>


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

(1)  Does  not  include   shares  issued  in   connection   with  the  Company's
     reincorporation in Delaware. See "Certain Transactions."

(2)  Includes  the  value  of car  leases  paid  by  the  Company  at a rate  of
     approximately $350 per month.

(3)  During 1997,  the Company  accrued  salaries  for Dr.  Swallow of $0. As of
     December  31,  1997,  Dr.  Swallow  was owed  accrued  salary  and  expense
     reimbursement totaling $4,500. This amount was paid subsequent to year-end.

(4)  Stuart  French  earns  other  annual  compensation  in the  form of a sales
     commission  which is reflected in column (e).  During 1995,  1996 and 1997,
     the  Company  accrued  salaries  and  commissions  of $9,614,  $23,359  and
     $12,000, respectively. As of December 31, 1997, Mr. French was owed accrued
     salary and expense reimbursement totaling $18,996.

(5)  During 1996 the Company  created a SEP program for  employees  who had been
     with the Company  for at least  three  years prior to the end of 1996.  The
     cost of this  program in 1996 was  $33,691,  of which  Ronald  Swallow  was
     credited  with $15,236 and Stuart  French was  credited  with  $10,000.  No
     contributions  were made in 1997.  Since  inception,  the  Company  has not
     granted stock appreciation rights.

                                                               49

<PAGE>



Employment Agreements

        As of November 8, 1996, the Company entered into  employment  agreements
with Dr. Ronald  Swallow and Stuart French.  The  agreements  provide for annual
salaries of $108,000 and $84,000,  respectively, and for Mr. French to receive a
sales commission of five percent of the Company's sales. The agreements  provide
for a term of four  years  and a  continuation  of  their  current  compensation
arrangements  with salary  increases based upon  profitability  of the Company's
operations to be determined at the  discretion of  disinterested  board members.
Commencing  in 1997 and  each  year  thereafter,  the  Company  will  after  the
completion of its year end audit,  establish a bonus pool for executive officers
and will make annual cash  contributions  to such pool of an amount equal to 10%
of pre-tax profits for the prior year. The board of directors will have the sole
discretion to allocate  bonuses among such officers.  The employment  agreements
contain  covenants not to compete  during the term of the  agreements  and for a
period of one year thereafter. The agreement also calls for continuation of half
salary  ($54,000  for Mr.  Swallow  and  $42,000  for  Mr.  French)  during  the
post-employment  one year  period  covered by the  covenant  not to compete  and
indemnification against liabilities as an officer and director of the Company to
the fullest extent  permitted by applicable  law. No assurance can be given that
such non-compete  clauses will be enforceable under applicable State laws. For a
discussion of stock options granted to Dr. Swallow and Mr.
French, see "Stock Option Plans".

        During 1998, the Board of Directors  approved a resolution to modify the
contract  of Dr.  Swallow by  agreeing  to allow him to  continue  to design and
manufacture image generation equipment if (a) the Company chose to terminate his
contract;  and (b) he agreed to  forfeit  one-half  of the  salary  continuation
benefit to which he would  otherwise have been  entitled.  To date, the contract
itself has not been amended.  On March 2, 1998,  the Company agreed to amend Mr.
French's employment  contract.  Such agreement provides that in consideration of
Mr.  French  waiving  any  prior  events of  default  of the  Company  under his
Employment Contract and agreeing to amend his Contract to provide the Board with
the  authority  to  accrue  salary  under  his  Contract  at such  times  as the
Corporation does not have sufficient  capital to make timely payments to him, he
shall be entitled to a monthly  accrual of an  additional  $4,000  beginning  on
March 1,  1998 and  continuing  until  the  termination  of his  Contract.  Such
agreement  provides that he shall be entitled to receive  payment of the monthly
$4,000  accrual at such time as the  Corporation  receives net  proceeds  from a
public or private  financing  or other  financing  program,  which places at the
disposal of the Company cash resources of at least  $3,000,000;  the Corporation
earns net income in excess of $250,000 in any calendar quarter;  or December 31,
1999, whichever event first occurs.

        In 1997,  the Board of  Directors  authorized  the  creation of a 401(K)
program in order to provide a retirement planning vehicle for its employees.  As
employees of the Company,  both Mr.  Swallow and Mr. French would be eligible to
participate  in this program.  However,  since the Board  authorization  for the
creation of the 401(K) program, the Company has taken no action to implement the
program (other than filing same with

                                                       50

<PAGE>



the Internal Revenue Service) and no contributions have been made by the Company
to this program nor are any contemplated in the future.

Stock Option Plans

        The Company  has a 1998 Stock  Option Plan  covering  750,000  shares of
Common Stock (the "1998  Plan"),  subject to  adjustment  to cover stock splits,
stock dividends,  recapitalizations and other capital adjustments for employees,
including  officers and  directors  and  consultants  of the  Company.  The plan
provides  that  options  to be  granted  under  the Plan will be  designated  as
incentive stock options or non-incentive stock options by the Board of Directors
or a committee thereof,  which also will have discretion as to the persons to be
granted  options,  the number of shares  subject to the options and the terms of
the  options.  Options  designated  as incentive  stock  options are intended to
receive  incentive  stock  option tax  treatment  pursuant to Section 422 of the
Internal Revenue Code of 1986, as amended.

        The  plan  provides  that  all  options  granted   thereunder  shall  be
exercisable  during a  period  of no more  than 10 years  from the date of grant
(five years for incentive stock options granted to holders of 10% or more of the
outstanding  shares of common  stock),  depending upon the specific stock option
agreement and that the option  exercise price for incentive  stock options shall
be at least equal to 100% of the fair market  value of Common  Stock on the date
of grant (110% for options  granted to holders of 10% or more of the outstanding
shares of Common  Stock).  Pursuant to the provisions of the plan, the aggregate
fair market value  (determined on the date of grant) of the shares of the Common
Stock for which incentive stock options are first exercisable under the terms of
the  Plan by an  option  holder  during  any one  calendar  year  cannot  exceed
$100,000.

        Currently,  the plan provides  that if the  employment of an optionee is
terminated  other than by reason of death,  disability  or retirement at age 65,
any incentive stock options granted to the optionee will immediately  terminate.
If employment is terminated by reason of disability or retirement at age 65, the
optionee  may,  within  one year from the date of  termination,  in the event of
termination  by  reason  of  disability,  or  three  months  from  the  date  of
termination,  in the event of  termination  by reason of  retirement  at age 65,
exercise the incentive stock option (but not after the normal  termination  date
of the option).  If employment is terminated by death,  the person or persons to
whom the optionee's  rights under the incentive  stock option are transferred by
will or the laws of descent and  distribution  have  similar  rights of exercise
within three months after such death (but not after the normal  termination date
of the option).  Any termination  provisions of non-statutory stock options will
be fixed by the board of directors or a committee thereof.

        Options  are not  transferable  otherwise  than  by will or the  laws of
descent and distribution and during the optionee's lifetime are exercisable only
by the optionee.  Shares subject to options which expire or terminate may be the
subject of future options.  The plan provides that no new options may be granted
by the Board of Directors of the Company after ten years from the  establishment
of the Plan by the Board of Directors.

                                                       51

<PAGE>



In 1996, the Company granted non-qualified stock options under a 1996 Plan which
was almost  identical to the 1998 Plan to purchase  340,000 shares of its Common
Stock at an  exercise  price  of $5.00  per  share  over a term of ten  years to
various officers,  directors and consultants of the Company. All options granted
by the Company under the 1996 Plan were in connection with services  rendered to
the Company.  The Company has agreed with J.W. Barclay, the managing underwriter
of the Company's  initial public offering,  that it will not grant the remaining
available options under the 1996 Plan to 5% or greater shareholders for a period
of three years,  ending  November 8, 1999  without the consent of said firm.  In
March 1998,  the 1996 plan and all  outstanding  options  granted under the 1996
Plan were terminated.

        In March  1998,  the  board of  directors  granted  non-statutory  stock
options to  purchase  610,000  shares to the  following  persons:  Michael  Hurd
(200,000),  Richard  Swallow  (27,000),  Ronald Swallow  (73,000) , Steven Morse
(37,500),  Lester Morse (37,500),  David Turner (25,000) and Mat Adams (10,000).
These  options  are   non-qualified,   ten-year   options  and  are  immediately
exercisable at $2.625 per share.

Options Granted outside 1998 Plan

        In  April  1998,  as part  of an  agreement  to  defer  rent  due on the
Cyberport  facility  for three  months,  the Board  agreed to issue  options  to
purchase 100,000 shares at a price of $1.75 to the landlord in Niagara Falls.

         The total  number of shares  subject to options  outstanding  under the
1998  Plan and  granted  outside  such  Plan as of the date  hereof  is  710,000
exercisable at prices ranging from $1.75 to $2.625 per share.

                                                       52

<PAGE>



         Aggregated  Option  Exercises  and Fiscal  Year-End  Option Table - The
following  table  provides  information  with respect to each  exercise of stock
options  during  fiscal  1997 by each of the  executive  officers  named  in the
preceding  summary   compensation   table  and  the  fiscal  year-end  value  of
unexercised options.

<TABLE>
<CAPTION>

                        AGGREGATED OPTION/EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR -
                                                END OPTION VALUES



           (a)                         (b)                        (c)                         (d)                        (e)
                                                                                           Number of
                                                                                           Securities                  Value of
                                                                                           Underlying                Unexercised
                                                                                          Unexercised                In-the-Money
                                                                                           Options at                  Options
                                      Shares                                               FY-End (#)               at FY-End ($)
                                   Acquired on                   Value
                                     Exercise                 Realized (1)                Exercisable/               Exercisable/
           Name                        (#)                        ($)                    Unexercisable              Unexercisable
                                                                                              (1)                        (1)
<S>                         <C>                        <C>                         <C>                        <C>  
- --------------------------  -------------------------- --------------------------  -------------------------- ----------------------
Dr. Ronald
Swallow                                -0-                        -0-                  73,000 / 0                 -0-

Stuart French                          -0-                        -0-                 150,000 / 0                 -0-
- --------------------------  -------------------------- --------------------------  -------------------------- ----------------------
</TABLE>

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

(1)      The  aggregate  dollar  values in column (c) and (e) are  calculated by
         determining the difference  between the fair market value of the Common
         Stock  underlying  the options and the exercise price of the options at
         exercise or fiscal year end, respectively.  Tellurian's last sale price
         at the close of  business on  December  31,  1997 was $3.00.  Since the
         exercise price of these options is in excess of $3.00, the value of the
         options is zero.

Director Compensation

         The directors of the Company do not currently receive cash compensation
for their services as directors,  although  certain  directors have been granted
stock  options  under  the  Company's   Stock  Option  Plan  and  are  receiving
compensation as employees of the Company. See "Stock Option Plans." The Board of
Directors  has the  right to  compensate  its  directors  in their  capacity  as
directors in the future.

          In March 1997 Michael  Hurd was elected to the Board of Directors  and
received  options to  purchase  40,000  shares of  Tellurian  stock at $5.25 per
share.  In June 1997, he received  options to purchase 1,000 shares of Cyberport
Niagara stock at approximately  $.72 per share and further options of 500 shares
vesting  on July 1, 1998 and 500 shares  vesting  on July 1, 1999 under  certain
restrictive  conditions.  The option price on these shares is also approximately
$.72 per share.


                                                       53

<PAGE>



                   SECURITY OWNERSHIP OF MANAGEMENT AND OTHERS

                  The following table sets forth certain  information as of June
1, 1998 regarding the beneficial  ownership of the Company's Common Stock by all
persons  known by the  Company  to be  beneficial  owners of more than 5% of its
Common Stock and all executive officers and directors,  both individually and as
a group. For purposes of calculating the amount of beneficial  ownership and the
respective  percentages,  the  number of shares  of  Common  Stock  which may be
acquired  by  a  person  within  sixty  days  of  May  1,  1998  are  considered
outstanding,  but  shall  not be deemed to be  outstanding  for the  purpose  of
computing the percentage of Common Stock owned by any other person.
<TABLE>
<CAPTION>


                                                       Amount
                                                       and Nature               Approximate
Name and Address of                                    of Beneficial              Percent
Beneficial Owner (1)                                   Ownership (1)            of Class (2)
- --------------------                                  --------------            ------------
<S>                                                 <C>                         <C>

Dr. Ronald Swallow (3)(4)                            370,908                         11.0%

Dr. Richard Swallow(3)(5)                            136,481                          4.1%

Stuart French(3)(6)                                  249,261                          6.0%

Michael Hurd (3)(7)                                  200,000                          4.8%

All officers and directors
 as a group (6 persons)(7)(8)                        956,650                         32.8%

1174757 Ontario Inc. (9)                             450,000                         11.1%

Mary Elizabeth
  Huggins Trust (10)                                 430,049                         10.9%

Alpha International Corp.
P.O. Box 671, The Valley
Anguilla, British West Indies(11)                  2,200,000                         35.8%

Imafina S.A.
c/o Hubert Hendrickx
4 Route de Beaumont
CH 1701 Fribourg
Switzerland (11) (12)                                800,000                         16.9%

</TABLE>

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

(1)  Unless otherwise  indicated below, all shares are owned beneficially and of
     record.

(2)  Based  upon  3,959,763  shares  outstanding  without  giving  effect to the
     issuance  of shares  under the  Company's  outstanding  Warrants  and Stock
     Options.


                                                       54

<PAGE>



(3)  The address for Dr. Ronald Swallow,  Stuart French, Dr. Richard Swallow and
     Michael  Hurd is c/o  Tellurian,  Inc. at 300K Route 17 South,  Mahwah,  NJ
     07430.

(4)  Includes options to purchase 73,000 shares.

(5)  Includes options to purchase 27,000 shares.

(6)  Includes options to purchase 200,000 shares.

(7)  Includes options to purchase 200,000 shares.

(8)  Includes options to purchase 500,000 shares.

(9)  Includes options to purchase 100,000 shares.

(10) Trust set up by  Charles  H.  Powers,  a founder  and  former  shareholder,
     officer and director of the Company,  for the benefit of his granddaughter,
     with Jane Powers  Huggins as Trustee.  The  Trustee's  address is 2419 West
     Sumter, Florence, SC 29572.

(11) Represents Common Stock issuable upon exercise of Warrants.

(12) The  beneficial  owner and sole  officer and  director  of Imafina  S.A. is
     Hubert Hendrickx.

(13) This information is derived from a Schedule 13(d) filing.

                                                       55

<PAGE>



                              CERTAIN TRANSACTIONS

                  Effective  July 2, 1996,  Tellurian,  Inc.,  a South  Carolina
corporation,  reincorporated  in Delaware  under the same name by merging itself
into a wholly owned subsidiary  formed for that purpose on January 25, 1996. All
references  in Certain  Transactions  to the  "Company" or  "Tellurian"  include
Tellurian,  Inc., a South  Carolina  corporation,  unless the context  indicates
otherwise.  The  following  discussion  regarding  the issuances of shares gives
retroactive effect to such merger.

         In March  1995,  Tellurian  completed  a private  placement  of 600,000
shares of its common stock for a purchase  price of  $100,000.  Investors in the
private placement were Dennis Giunta (200,000  shares),  Joseph Defalco (125,000
shares),  Matthew  Langden  (125,000  shares),  John Bruno  (45,000  shares),  a
principal of the  Representative,  John Cioffoletti  (45,000  shares),  a former
principal of the  Representative,  Michael Wills (45,000 shares), a principal of
the Representative and Douglas Spinosa (15,000 shares), a former employee of the
Representative.

         In March 1995, Dr. Ronald Swallow and Dr. Richard  Swallow  transferred
from their holdings, without payment therefor, an aggregate of 152,710 shares of
Tellurian  to nine  non-affiliated  persons  including  49,261  shares to Stuart
French,  and subsequently,  they transferred  100,000 shares to Charles Power, a
founder of the Company.

         Since the inception of Tellurian, Charles Powers has advanced monies to
Tellurian  for  working   capital   purposes  and  the  acquisition  of  certain
technological licensing rights from TTY relating to Tellurian's image generator.
As of May 1, 1998,  Mr.  Powers was owed  approximately  $710,865,  inclusive of
interest  at a rate of 10% per annum.  Such  $710,865  includes  $  $346,736  of
principal  and $ $364,129  of  accrued  and unpaid  interest .  Previously,  the
Company  repaid  Powers a total of  $221,200.  This loan is payable  upon demand
after November 1, 1997.  However, as of May 1, 1998, Mr. Powers has not demanded
payment.  The  Company is  seeking  the  conversion  of these  obligations  into
restricted common stock in the Company. However, no assurances can be given that
Mr. Powers will agree to this conversion, or that any conversion granted will be
on terms and conditions acceptable to the Company.

         From inception through the completion of the initial public offering in
November 1996, Sophia Swallow, Richard Swallow, Celia Klimas (an aunt of Richard
and Ronald Swallow), Stuart French and Sandra Swallow made various cash loans to
Tellurian  and were repaid from the  proceeds  of the  initial  public  offering
$25,000,  $72,600,  $28,000,  $8,160 and  $18,000,  respectively,  inclusive  of
accrued  interest.  Subsequent  to the  completion  of the  public  offering  in
November  1996,  Celia  Klimas  loaned  $150,000  to the Company and the Company
agreed  to pay her  interest  at the rate of 10% per  annum.  As of May  1,1998,
Tellurian  owed Ms.  Klimas  the  principal  of her loan plus  accrued  interest
therein. See "Use of Proceeds."

         Tellurian  completed a Private Placement of securities for an aggregate
sum of $750,000  between  December  1995 and  January  1996,  consisting  of (i)
$192,000 in

                                                       56

<PAGE>



principal  amount of unsecured and subordinated 8% Promissory Notes due December
27, 1997 and  $528,000 in  principal  amount of unsecured  and  subordinated  8%
Promissory Notes due January 22, 1998, with such Notes providing for accelerated
payment upon the  completion of the Offering,  and (ii)  3,000,000  Common Stock
Purchase  warrants sold at a price of $.01 per warrant.  As compensation for its
services as placement agent of such private placement. J. W. Barclay & Co., Inc.
was paid a  commission  of $75,000 and an expense  allowance  of $22,500 and was
issued  300,000  Common  Stock  Purchase  Warrants for a cash  consideration  of
$6,000.  On June 27,  1996,  J. W.  Barclay & Co.,  Inc.  returned  the  300,000
Warrants to the Company and the Company  agreed to repay $6,000 to J. W. Barclay
& Co., Inc. upon the completion of the Company's  Public Offering in November of
1996.

         On June 27,  1996,  the  Company  issued  its  promissory  notes in the
principal  amount of $175,000 to three  non-affiliated  persons and received net
proceeds  of  approximately  $148,000  after  incurring  commissions  and  other
expenses to the Placement  Agent,  J.W. Barclay & Co., Inc. On November 8, 1996,
the closing date of Tellurian's initial public offering, $150,000 was repaid and
$25,000 was converted into 25,000 shares of the Company's Common Stock.

         In March 1998 the  Company  entered  into a  consulting  contract  with
Carousel  Consulting  which  agreement  expires on December 31, 1999.  Under the
terms of this  contract,  the Company  issued  150,000 shares of Common Stock to
Carousel and agreed to pay $5,000 per month for continued consulting services by
Carousel.   Such   services   consist  of  Carousel   actively   searching   for
merger/acquisition  candidates  on behalf of  Tellurian  and to provide  general
consulting to the Company on an "as-needed" basis.

         In March 1998, the Company reached an agreement with Interactive  Media
under which  Interactive  Media agreed to accept 100,000 shares of the Company's
common stock in return for outstanding amounts owed for public relation services
provided  by  Interactive  and for  payment on public  relations  services to be
provided  during  the  year  1998.  At  December  31,  1997,  the  Company  owed
Interactive Media $56,000.  The Company's obligation for 1998 would have been an
additional $88,000.

         Management believes that all transactions with officers,  directors and
shareholders  of the Company (and  affiliated  companies)  were made on terms no
less favorable to the Company than those available from unaffiliated parties. It
is intended that any future transactions with officers, directors and affiliates
of the Company will be made on terms no less favorable to the Company than those
available from unaffiliated parties.



                            DESCRIPTION OF SECURITIES

           Tellurian's   Certificate  of  Incorporation   (the  "Certificate  of
Incorporation")  authorizes  the issuance of 25,000,000  shares of Common Stock,
$.01 par value, and the Board of Directors has approved,  subject to stockholder
approval the authorization of

                                                       57

<PAGE>



50,000,000  shares of Preferred stock which may be issued in series by the Board
of Directors.  The following are brief  descriptions of Tellurian's  securities.
The rights of the  stockholders  of Tellurian  are  established  by  Tellurian's
Certificate of Incorporation,  the Bylaws, and law of the State of Delaware. The
descriptions set forth below are intended as summaries only and are qualified in
their entirety by reference to the Certificate of Incorporation, the Bylaws, and
the relevant Delaware law.

Common Stock

              The holders of Common  Stock are entitled to one vote per share on
all  matters to be voted upon by  stockholders.  The holders of shares of Common
Stock are entitled to  dividends  when and as declared by the Board of Directors
from funds legally available  therefor,  and, upon liquidation,  are entitled to
share pro rata in any  distribution to stockholders  after payments to creditors
and after paying or providing for any  liquidation  preferences to the Preferred
Stock.  There are no  conversion  or  redemption  privileges,  nor sinking  fund
provisions with respect to the Common Stock, and stockholders have no preemptive
rights to acquire  shares of Common  Stock  issued by the Company in the future.
All of the outstanding shares of Common Stock are validly issued, fully paid and
non-assessable.

              The Common Stock is traded on the NASDAQ SmallCap Market under the
symbol TLRN.

Preferred Stock

              The  Preferred  Stock may be issued in one or more  series,  to be
determined  and to bear such title or  designation as may be fixed by resolution
of the Board of  Directors  prior to the  issuance of any shares  thereof.  Each
series of Preferred Stock will have such voting powers, if any, preferences, and
other rights as determined by the Board of Directors,  with such qualifications,
limitations or  restrictions as may be stated in the resolutions of the Board of
Directors  adopted  prior  to the  issuance  of any  shares  of such  series  of
Preferred Stock.

              The Preferred  Shares being offered hereby are the first series of
Preferred  Stock  designated  by the Board of  Directors.  The  Company may not,
without  the  affirmative  vote of the  holders  of at least a  majority  of the
outstanding  Preferred Shares offered hereby,  amend, alter or repeal any of the
provisions of the Certificate of Incorporation or the Certificate of Designation
for the Preferred  Shares,  or authorize any  reclassification  of the Preferred
Shares so as to adversely affect the  preferences,  special rights or privileges
or voting  power of the  Preferred  Shares or  authorize  or create any class of
stock ranking prior to the Preferred  Shares as to dividends or  distribution of
assets, or create or issue any shares of any series of the Company's  authorized
preferred  stock  ranking  prior to the  Preferred  Shares  as to  dividends  or
distribution on  liquidation.  The Board has no present plans to issue any other
series of Preferred Stock.  However,  purchasers of the Series 1 Preferred Stock
offered hereby should be aware that subject to the foregoing  restrictions,  the
holders of any series of the Series 1 Preferred Stock

                                                       58

<PAGE>



which may be issued in the future  could have voting  rights,  rights to receive
dividends or rights to distribution in liquidation  superior to those of holders
of the Preferred Shares or Common Stock,  thereby adversely  affecting rights of
the holders of the Preferred Shares or Common Stock.

         Because the terms of each series of Preferred Stock may be fixed by the
Company's Board of directors  without  shareholder  action,  the Preferred Stock
could be issued  with  terms  calculated  to defeat a proposed  takeover  of the
Company,  or to make the removal of the  Company's  management  more  difficult.
Under certain circumstances, this could have the effect of decreasing the market
price of the Preferred  Shares,  the publicly held Preferred  Warrants,  and the
Common  Stock.  Management  of the  Company is not aware of any such  threatened
transaction to obtain control of the Company.

Series A Convertible Cumulative Preferred Stock

         The Board of Directors  intends to file a  Certificate  of  Designation
designating  3,000,000  shares  of  Preferred  Stock as  "Series  1  Convertible
Cumulative  Preferred  Stock"  (the  "Series 1  Preferred  Stock" or  "Preferred
Shares") with the following rights,
preferences and privileges:

         Conversion.  Unless previously redeemed by the Company,  the holders of
the Series 1 Preferred  Stock are entitled  beginning one year after the date of
this Prospectus, to convert each Preferred Share into ( ) shares of Common Stock
subject to adjustment described below. In lieu of issuing fractional shares upon
conversion,  the Company may pay an equivalent amount in cash. No adjustment for
dividends  will  be  made  on  conversion  of  any  Series  1  Preferred  Stock.
Accordingly,  accrued  dividends will not be paid on a Preferred  Share if it is
converted  between a dividend payment date and the next record date for dividend
payments.  If any holder  surrenders a Preferred Share for conversion  after the
close of business on the record date for the payment of a dividend  and prior to
the opening of business on the next dividend payment date, then, notwithstanding
such conversion,  the dividend payable on such dividend date will be paid to the
registered  holder of such share on such record date. In such event, such share,
when  surrendered  for  conversion,  must be accompanied by payment of an amount
equal to the  dividend  payable on such  dividend  payment  date on the share so
converted.  In the case of Preferred  Shares called for  redemption,  conversion
rights will expire at the close of business on the redemption date.

         The  conversion  rate is subject to adjustment  upon the  occurrence of
certain events,  including the issuance of stock of the Company as a dividend or
distribution  on the Common Stock but not as dividends on the Preferred  Shares;
sub-divisions  and  combinations  of Common  Stock;  certain  reclassifications,
consolidations,  mergers and sales of property of the  Company;  the issuance to
all holders of Common  Stock of certain  rights or Preferred  Warrants;  and the
distribution  to all holders of Common Stock of evidence of  indebtedness of the
Company or of assets  (excluding cash dividends or  distributions  from retained
earnings). Except as stated above, the Conversion Price will not be adjusted for
the issuance of Common Stock or any securities convertible into or

                                                       59

<PAGE>



exchangeable  for Common  Stock,  or carrying  the right to purchase  any of the
foregoing, in exchange for cash, property or services.

         Dividends.  Each  Preferred  Share is  entitled  to  cumulative  annual
dividends of $.50 payable on September 30 of each year commencing  September 30,
1999.  Unpaid  dividends will  accumulate and be payable prior to the payment of
dividends on the Common Stock. The Company may, at its option,  pay dividends in
shares of Common  Stock,  in lieu of cash.  Shares used for such purpose will be
valued at the average  closing sales price during the ten trading days ending on
the tenth day before the dividend payment date,  subject to certain  conditions.
For the foreseeable future, the Company expects to make dividend payments on the
Preferred Shares in shares of Common Stock.

         Redemption.  The Preferred Shares are redeemable one year from the date
of this  Prospectus  at the  option  of the  Company,  on not less than 30 days'
written notice to registered holders at the redemption price of $ per share plus
accumulated dividends,  provided the Company may not redeem the Preferred Shares
unless the closing  price of the Common  Stock equals or exceeds $ per share for
at least 20 of the 30  consecutive  trading days ending within five trading days
prior to the date the redemption notice is mailed.

         Voting  Rights.  Preferred  Shares are  entitled  to one vote per share
voting together with the Common Stock as one class, except as otherwise provided
by the Delaware Corporation Law.

         Preference  on  Liquidation.  Preferred  Shares  will be  entitled to a
preference on  liquidation  equal to $____ per share,  plus  accumulated  unpaid
dividends.

     No Sinking Fund.  The Company is not required to provide for the retirement
or redemption of the Preferred Shares through the operation of a sinking fund.

Preferred Stock Purchase Warrants

         Each  Preferred  Stock  Purchase  Warrant  (the  "Preferred   Warrant")
entitles the holder to purchase  until the close of business on , 2002 one share
of  Series 1  Preferred  Stock at an  exercise  price of  $6.00.  The  Preferred
Warrants are subject to redemption by the Company at any time after , 1999 on 30
days notice at $.30 per Preferred  Warrant provided that the closing sale price,
or if none,  the  closing  bid price of the Common  Stock is at least  $9.00 per
share on not less than 20 days of the 30 trading  days ending  within 15 days of
the date on which the  notice of  redemption  is mailed.  Holders  of  Preferred
Warrants  shall  have  exercise  rights  until  the  close of the  business  day
preceding the date fixed for redemption.

         The  Preferred  Warrants  contain  provisions  that protect the holders
thereof against  dilution by adjustment of the exercise price in certain events,
such as stock  dividends and  distributions,  stock  splits,  recapitalizations,
mergers and consolidations. No provision for

                                                       60

<PAGE>



adjustment  exists for the issuance of shares of Series 1 Preferred Stock Common
Stock, among other circumstances, upon exercise of any of the Preferred Warrants
or options  granted under any stock option plan.  The Company is not required to
issue fractional  shares. The holder of a Preferred Warrant does not possess any
rights as a stockholder of the Company unless he exercises his Preferred Warrant
and  obtains  the Series 1 Stock.  The  Preferred  Warrants  have been issued in
registered form under a Preferred  Warrant  Agreement dated as of , 1998 between
the Company and Continental  Stock Transfer & Trust Company as Preferred Warrant
Agent.  The  shares  of Series 1  Preferred  Stock  issued  upon  exercise  of a
Preferred Warrant, will be fully paid and non-assessable.

         A  Preferred  Warrant may be  exercised  upon the  surrender  of a duly
completed   Preferred  Warrant  certificate  on  or  prior  to  its  expiration,
accompanied by cash or certified bank check for the exercise price.


                                                       61

<PAGE>



         The Preferred Warrants are expected to be traded on the NASDAQ SmallCap
Market under the symbol "                        ."

Common Stock Purchase Warrants

         The Common Stock Purchase  Warrants for 5,127,500 were issued  pursuant
to  a  Warrant  Agreement  (the  "Warrant  Agreement")  between  Tellurian,  and
Continental  Stock  Transfer & Trust  Company,  as Warrant  Agent (the  "Warrant
Agent") and are in registered  form. For a Common Stock Purchase  Warrant Holder
to exercise his warrants, there must be a current registration statement on file
with the Commission and the relevant state securities commissions. The following
summary of the provisions of the Common Stock Purchase  Warrants is qualified in
its entirety by reference to the Warrant Agreement, as amended in December 1997,
a copy of which is filed as an exhibit to the Registration  Statement,  of which
this Prospectus is a part.

         Each Common  Stock  Purchase  Warrant is  separately  transferable  and
entitles the registered  holder thereof to purchase one share of Common Stock at
$6.00 per share  (subject to adjustment  as described  below) at any time during
the period  expiring on November 5, 2001.  Unless  exercised  or extended by the
board of directors,  the Common Stock Purchase  Warrants will expire on November
5,  2001.  A Warrant  Holder may  exercise  his  Warrants  by  surrendering  the
certificate  evidencing  such Warrants to the Warrant  Agent,  together with the
form of election to purchase on the reverse  side of such  certificate  attached
thereto,  properly completed and executed, and the payment of the exercise price
and any  transfer  tax. If less than all of the Common Stock  Purchase  Warrants
evidenced by a certificate are exercised,  a new certificate  will be issued for
the remaining number of Common Stock Purchase Warrants.

          The exercise  price and the number of shares of Common Stock  issuable
upon  the  exercise  of each  Common  Stock  Purchase  Warrant  are  subject  to
adjustment  in the event of a stock  split,  stock  dividend,  recapitalization,
merger, consolidation or certain other events.

         Any or all of the Common  Stock  Purchase  Warrants  may be redeemed by
Tellurian  at a price of $.30 per  Warrant,  upon the  giving  of 30 days  prior
written  notice to the Warrant  Holders,  and provided that the trading price of
the Common Stock for 20 consecutive  trading days ending within 10 days prior to
such notice of  redemption  delivered by  Tellurian  to the Warrant  Holders has
equaled or exceeded $9.25.

Anti-Takeover Statute

         Section 203 of the Delaware General  Corporation Law provides that if a
person acquires 15% or more of the stock of a Delaware  corporation,  he becomes
an "interested  stockholder" and may not engage in a "business combination" with
that  corporation for a period of three years.  The term "business  combination"
includes a merger,  a sale of assets,  or a  transfer  of stock.  The three year
moratorium may be terminated if any of the following conditions are met: (1) the
Board of Directors approved the acquisition of stock

                                                       62

<PAGE>



or the business combination before the person became an interested  stockholder,
(2) the interested  stockholder  acquired 85% of the outstanding voting stock in
such  transaction,  excluding in the  determination of outstanding  stock is any
stock owned by individuals who are officers and directors of the corporation and
any stock owned by certain employee stock plans, or (3) the business combination
is approved  after the person  became an  interested  stockholder  by 2/3 of the
voting stock which is not owned by the interested stockholder.

Other Warrants

         In connection with the Company's  initial public offering,  the Company
issued to the  Underwriters  (and their  officers)  of such  offering a total of
185,000  warrants (the "1996  Underwriters'  Stock Warrants") to purchase a like
number of shares of Common Stock of the Company and 185,000  warrants (the "1996
Underwriters'  Warrants")  to  purchase a like number of Common  Stock  Purchase
Warrants.  The 1996  Underwriters'  Stock Warrants are exercisable at a price of
$8.25 per share and the 1996  Underwriters'  Warrants are exercisable at a price
of $.4125 per Common Stock Purchase  Warrant for a period of four years expiring
November 5, 2001. The underlying  Common Stock Purchase Warrants are exercisable
at $9.90 per share. The Company has agreed to register (or file a post-effective
amendment  with  respect  to  any   registration   statement   registering)  the
Underwriters' Stock Warrants and the Underwriters' Warrants and their underlying
securities  under the Securities Act at its expense on one occasion,  and at the
expense  of the  holders  thereof  on another  occasion,  upon the  request of a
majority  of the  holders  thereof.  The  Company  has also  agreed  to  certain
"piggy-back" registration rights for the holders of the 1996 Underwriters' Stock
Warrants and the 1996 Underwriters' Warrants and their underlying securities.

Transfer Agent and Warrant Agent

         Continental Stock Transfer & Trust Company, 2 Broadway, 19th floor, New
York, New York 10004, is the Company's  transfer agent and warrant agent for the
Company's securities.

                         SHARES ELIGIBLE FOR FUTURE SALE

         Sales of  substantial  amounts of Common Stock or the  perception  that
such sales could occur could  adversely  effect the market  price for the Common
Stock.  The Company has 3,959,763  shares of Common Stock and  5,127,500  Common
Stock Purchase Warrants outstanding as of the date of this Prospectus.  Of these
shares of Common Stock, 2,321,605 shares of Common Stock are freely tradeable in
the public market  without  restriction  under the  Securities  Act,  except for
securities owned by an "affiliate" of the Company (as that term is defined under
the rules and  regulations  of the  Securities  Act),  which are  subject to the
resale  limitations  of Rule 144 under the  Securities  Act  ("Rule  144").  The
remaining shares of Common Stock outstanding are "restricted securities" as that
term is defined in the  Securities  Act and have not been  registered  under the
Securities Act. The holders of 1,000,000 such shares

                                                       63

<PAGE>



of Common  Stock have agreed with the  Representative  not to sell or  otherwise
transfer any of their shares of Common Stock until November 5, 1998, without the
prior written consent of the Representative. At the end of the aforesaid lock-up
period (or earlier with the consent of the Representative)  these shares will be
eligible  for sale,  subject to the  restrictions  imposed by Rule 144.  Some of
these  stockholders  may elect to sell some or all of these 1,000,000  shares as
soon as they are  permitted  to do so.  Ordinarily,  under  Rule  144,  a person
holding  restricted  securities for a period of one year may, every three months
thereafter,  sell in ordinary brokerage transactions or in transactions directly
with a market maker,  an amount of shares equal to the greater of one percent of
the Company's then-outstanding Common Stock or the average weekly trading volume
in the same  securities  during the four calendar  weeks prior to such sale. See
"Shares Eligible For Future Sale."



                                  UNDERWRITING

         Subject  to the  terms and  conditions  contained  in the  underwriting
agreement between the Company and the Underwriters  named below, for which J. W.
Barclay & Co., Inc. is acting as Representative,  (the "Underwriting Agreement",
a copy of which is filed as an exhibit to the  Registration  Statement  of which
this  Prospectus  forms a part),  the  Company has agreed to sell to each of the
Underwriters  named below, and each of such Underwriters has severally agreed to
purchase,  the  number  of  shares of  Series 1  Preferred  Stock and  number of
Preferred Warrants (collectively the "Securities") set forth opposite its name.

                                                                 Number of
Underwriter                       Number of Shares            Preferred Warrants



J.W. Barclay & Co., Inc.


                  TOTAL            1,200,000                          1,200,000
                                  ==========                         ==========


         The   Underwriters  are  committed,   subject  to  certain   conditions
precedent,  to  purchase  all of  the  Securities  offered  hereby  if any  such
Securities  are purchased.  The Securities are being offered by the  Underwriter
subject to prior  sale,  when,  as and if  delivered  to, and  accepted  by, the
Underwriters and subject to the approval of certain conditions.


                                                       64

<PAGE>



         The  Representative  has  advised  the  Company  that the  Underwriters
propose to offer the  Securities to the public at the offering  prices set forth
on the cover page of this Prospectus and that the Underwriters may allow certain
dealers  who are  members  in  good  standing  of the  National  Association  of
Securities  Dealers,  Inc.  ("NASD")  concessions  of $ per  share  of  Series 1
Preferred Stock and $ per Preferred Warrant.  After the initial public offering,
the public offering price and concessions may be changed by the Representative.

         The   Underwriters   may   engage   in   over-allotment,    stabilizing
transactions,  syndicate  covering  transactions  and penalty bids in accordance
with  Regulation M under the Exchange  Act.  Over-allotment  involves  syndicate
sales in excess of the offering size,  which creates a syndicate short position.
Stabilizing transactions permit bids to purchase the underlying security so long
as the stabilizing  bids do not exceed a specific  maximum.  Syndicate  covering
transactions  involve  purchases of the Company's  Securities in the open market
after the  distribution  has been  completed in order to cover  syndicate  short
positions.  Penalty bids permit the Underwriters to reclaim a selling concession
from a syndicate  member when the securities  originally  sold by such syndicate
member are  purchased in a syndicate  covering  transaction  to cover  syndicate
short positions. Such stabilizing transactions,  syndicate covering transactions
and penalty  bids may cause the price of the  Securities  to be higher than they
would otherwise be in the absence of such  transactions.  These transactions may
be effected on the NASDAQ  System  assuming the Company is successful in listing
its Securities on such system. See "Risk Factors."

         The Company has granted the Underwriters an option,  exercisable for 45
days from the date of this  Prospectus,  to  purchase  up to  180,000  shares of
Series 1 Preferred Stock and 180,000  Preferred  Warrants at the public offering
prices  less the  underwriting  discounts  set forth on the  cover  page of this
Prospectus.   The   Underwriters  may  exercise  this  option  solely  to  cover
over-allotments  in the sale of the  shares  of  Series 1  Preferred  Stock  and
Preferred Warrants.

         The  Company  has agreed to pay the  Representative  a  non-accountable
expense  allowance  of 3% of the gross  proceeds of the  Securities  sold in the
offering (including the Over-Allotment Option).

         In connection  with the Company's  Initial  Public  Offering  which was
completed  in  November  1996  with  J.  W.  Barclay  & Co.,  Inc.  as  Managing
Underwriter,  the Company entered into an agreement with the  Representative  to
retain  it as a  financial  consultant  for a period of two  years  expiring  in
November  of 1998.  At the  closing of the  Offering,  the Company has agreed to
enter into a one year extension to the financial  consulting  agreement with the
Representative and to compensate the  Representative  with a fee payable in full
in advance at the closing of the  Offering in an amount equal to 2% of the gross
proceeds of the Offering (including the Over-Allotment Option).

         The  Underwriting  Agreement  provides for  reciprocal  indemnification
between the Company and the  Underwriters  against  certain  civil  liabilities,
including liabilities under the Securities Act of 1933.

                                                       65

<PAGE>



         The Company has agreed to sell to the  Representative or its designees,
at a price of $.001 per warrant, a total of 120,000 warrants (the "Underwriters'
Stock Warrants") to purchase a like number of shares of Series 1 Preferred Stock
of the Company and 120,000 warrants (the "Underwriters' Warrants") to purchase a
like number of Preferred Warrants  (identical to those sold to the public in the
Offering except that the exercise price of the Preferred  Warrants issuable upon
exercise of the Underwriters' Warrants is at $9.90 per share). The Underwriters'
Stock  Warrants  will be  exercisable  at a price of  $8.25  per  share  and the
Underwriters'  Warrants will be  exercisable  at a price of $.4125 per Preferred
Warrant for a maximum  period of four years  commencing  one year after the date
hereof,  and they will not be  transferable  for one year after the date  hereof
except to Underwriters,  selected dealers and officers and partners thereof. Any
profit  realized  upon any resale of the  Underwriters'  Stock  Warrants  or the
Underwriters'   Warrants   underlying  same  may  be  deemed  to  be  additional
underwriter's  compensation.  The  Company  has  agreed to  register  (or file a
post-effective amendment with respect to any registration statement registering)
the  Underwriters'  Stock  Warrants  and the  Underwriters'  Warrants  and their
underlying  securities  under the Securities Act at its expense on one occasion,
and at the expense of the holders thereof on another occasion,  upon the request
of a majority  of the  holders  thereof.  The Company has also agreed to certain
"piggy-back"  registration  rights for the  holders of the  Underwriters'  Stock
Warrants and the Underwriters' Warrants and their underlying securities.

         The  Underwriters  have  informed  the Company  that they do not expect
sales of the Securities to be made to discretionary accounts to exceed 2% of the
Securities offered hereby.

         In connection with the Company's  Initial Public Offering,  the holders
of  1,000,000  shares  of  the  Company's  Common  Stock   (including,   without
limitation,  securities  held by officers and directors of the Company)  entered
into an agreement  with the  Representative  not to sell or  otherwise  transfer
their securities until November 1998 without the consent of the  Representative.
As of the date of this Prospectus, none of the foregoing shares have been sold.

         In  connection  with  the  Company's   Initial  Public  Offering,   the
Representative  was also granted the right,  for a period of five years expiring
in November 2001, to designate one person to attend Board of Directors meetings.
Such person, if designated, would be entitled to attend all such meetings and to
receive all  notices and other  correspondence  and  communications  sent by the
Company to members of its Board of  Directors.  The Company would be required to
reimburse  the designee of the  Representative  for his  out-of-pocket  expenses
incurred in connection  with his attendance at such meetings.  As of the date of
this Prospectus, the Representative has not designated any person.

         In connection with the Company's  Initial Public Offering,  the Company
agreed that for a period of three years,  it would not issue any Preferred Stock
without the prior written consent of the Representative,  which consent has been
obtained for the purposes of the Offering.


                                                       66

<PAGE>


         John A. Bruno and Michael J. Wills  beneficially own 85,000 and 40,000,
respectively,  of  each  of 1996  the  Underwriters'  Stock  Warrants  and  1996
Underwriters'   Warrants  described  under   "Description  of   Securities-Other
Warrants."

Pricing of the Offering

         The  public   offering  of  the  Securities  have  been  determined  by
negotiations  between  the  Company  and the  Representative.  Among the factors
considered  in  determining  the offering  prices were the  Company's  financial
condition and prospects,  the industry in which the Company is engaged,  certain
financial and operating  information of companies engaged in activities  similar
to those of the Company  and the  general  market  condition  of the  securities
markets. Such prices do not necessarily bear any relationship to any established
standard or criteria of value based upon assets,  earnings,  book value or other
objective measures.


                                  LEGAL MATTERS

         The validity of the issuance of the  securities  offered hereby will be
passed upon for the Company by the law firm of Lester Morse P.C.  Members of the
firm, Lester Morse and Steven Morse own options to purchase 75,000 shares of the
Company's  Common Stock which were granted to them for  services  rendered.  See
"Executive  Compensation-Stock Option Plan." Henry C. Malon, Esq., New York, New
York, has acted as counsel to the Underwriters in connection with the Offering.

                                     EXPERTS

         The Company's financial statements,  included in this Prospectus,  have
been  audited  by  Miller  Ellin  &  Co.,  Inc.,  independent  certified  public
accountants,  to the extent and for the periods set forth in their report (which
contains an explanatory paragraph regarding the Company's ability to continue as
a going concern) appearing elsewhere herein, which are included in reliance upon
the authority of said firm as experts in auditing and accounting.



                                                       67


<PAGE>



                        TELLURIAN, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>


                                                                                       March 31, 1998       December 31, 1997
                                                                                      ----------------      ----------------
                                                                                           (Unaudited)            (a)
<S>                                                                                   <C>                   <C>
           ASSETS
CURRENT ASSETS:
   Cash                                                                                       $ 12,036             $ 187,189
   Marketable Securities                                                                       109,992               108,912
   Accounts Receivable, net of allowance for
      doubtful accounts of $-0- and $-0-, respectively                                          24,141                 9,029
   Inventories                                                                                 647,554               662,364
   Prepaid Consulting Fees                                                                     310,654                62,187
   Prepaid Expenses and Other Current Assets                                                    21,272                23,206
                                                                                      ----------------      ----------------
           Total Current Assets                                                              1,125,649             1,052,887
                                                                                      ----------------      ----------------
PROPERTY AND EQUIPMENT- at cost
   less accumulated depreciation                                                             2,575,861             2,688,346
                                                                                      ----------------      ----------------
OTHER ASSETS:
   Security Deposits                                                                            63,778                70,070
   Prepaid Consulting Fees                                                                     100,183                     0
   Deferred Costs                                                                                    0                92,099
                                                                                      ----------------      ----------------
           Total Other Assets                                                                  163,961               162,169
                                                                                      ----------------      ----------------
                                                                                           $ 3,865,471           $ 3,903,402
                                                                                      ================      ================

CURRENT LIABILITIES:
   Accounts Payable and accrued expenses                                                     $ 518,825           $ 1,953,481
   Current Maturities of Long-term debt                                                         34,953                34,953
   Notes Payable                                                                               100,000               100,000
   Notes Payable- other                                                                              0               200,000
   Notes Payable--Related Parties                                                              496,736               496,736
   Interest Payable--Related Parties                                                           368,409               354,980
                                                                                      ----------------      ----------------
           Total Current Liabilities                                                         1,518,923             3,140,150
                                                                                      ----------------      ----------------
LONG-TERM DEBT - net of current maturities                                                     122,635               125,630
                                                                                      ----------------      ----------------
MINORITY INTEREST                                                                              640,027                     0

STOCKHOLDERS'  EQUITY:
   Common Stock--$.01 par value
      Authorized -25,000,000 and 10,000,000 shares, respectively
      Issued and Outstanding - 3,959,763 and 3,025,000 shares, respectively                     39,598                30,250
   Additional Paid-in Capital                                                                7,997,964             6,345,162
   Accumulated Deficit                                                                      (6,535,119)           (5,767,777)
   Other Comprehensive Income                                                                   81,442                29,987
                                                                                      ----------------      ----------------
           Total Stockholders' Equity                                                        1,583,886               637,622
                                                                                      ----------------      ----------------
                                                                                           $ 3,865,471           $ 3,903,402
                                                                                      ================      ================
</TABLE>

(a)  The balance sheet at December 31, 1997 has been derived from the audited
   financial statements at that time.

The accompanying notes are an integral part of the financial statements.



                                     Page 3
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                                         Three Months Ended
                                                               March 31,
                                                     --------------------------
                                                          1998           1997
                                                     -----------     ----------
                                                     (unaudited)     (unaudited)

REVENUES                                              $ 34,908         $ 81,285

COST OF GOODS SOLD                                     117,930           63,662
                                                     ---------       ----------

GROSS PROFIT (LOSS)                                    (83,023)          17,623
                                                     ---------       ----------

OPERATING EXPENSES:

     Research and Development                          209,989          204,087
     Selling                                           101,270          115,256
     General and Administrative                        343,126          372,837
                                                     ---------       ----------
                                                       654,385          692,180
                                                     ---------       ----------

LOSS FROM OPERATIONS                                  (737,408)        (674,557)
                                                     ---------       ----------

OTHER INCOME AND EXPENSES:

     Other Income                                        1,899           50,097
     Loss on Sale of Fixed Asset                       (14,571)               0
     Interest Expense                                   (3,833)               0
     Interest Expense--Related Parties                 (13,429)         (12,300)
                                                     ---------       ----------
                                                       (29,934)          37,797
                                                     ---------       ----------

NET LOSS                                             $(767,342)       $(636,760)
                                                      ========        =========

NET LOSS PER COMMON SHARE                            $   (0.24)         $ (0.21)
                                                      =========       =========

WEIGHTED AVERAGE NUMBER OF
     COMMON SHARES OUTSTANDING                        3,195,885       3,025,000
                                                      =========       =========



    The accompanying notes are an integral part of the financial statements.


                                     Page 4
<PAGE>
                              TELLURIAN, INC. AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                       (unaudited)
<TABLE>
<CAPTION>


                                                                                      THREE MONTHS ENDED
                                                                                            MARCH  31,
                                                                                ------------------------------
                                                                                    1998               1997
                                                                                ------------      ------------
                                                                                (Unaudited)        (Unaudited)
<S>                                                                             <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES
     Net Loss                                                                     $ (767,342)       $ (636,760)
     Adjustments to Reconcile Net Loss to Net Cash
        Used in Operating Activities:
           Depreciation and Amortization                                              81,827            13,674
           Reclassification of Marketable Securities                                       0             4,136
           Accrued Interest on Marketable Securities                                  (1,080)                0
           Loss on Sale of Fixed Asset                                                14,571                 0
           Changes in Assets and Liabilities
              Accounts Receivable                                                    (15,112)          (48,443)
              Inventories                                                             14,810          (270,000)
              Prepaid Expenses and Other Current Assets                               41,284            (9,282)
              Deferred Costs                                                          92,099            50,000
              Security Deposits                                                        6,292           (37,822)
              Prepaid Consulting Fees                                                 (8,000)           18,656
              Accounts Payable and Accrued Expenses                                  (95,490)          (14,553)
              Payroll Payable                                                              0           (98,399)
              Payroll Taxes Payable                                                        0           (26,398)
              Consulting Fees Payable                                                      0           (13,950)
              Interest Payable--Related Parties                                       13,429             8,550
              Deferred Revenue                                                             0           (24,440)
                                                                                ------------       -----------

NET CASH USED IN OPERATING ACTIVITIES                                               (622,712)       (1,085,031)
                                                                                ------------       -----------

CASH FLOWS FROM INVESTING ACTIVITIES
     Sale of Fixed Assets                                                             18,000                 0
     Purchases of Property and Equipment                                              (1,912)         (157,007)

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

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES                                   16,088          (157,007)
                                                                                ------------      ------------

NET CASH FROM FINANCING ACTIVITIES:
     Repayments of notes payable--other                                             (250,000)                0
     Repayment of Long-term Debt                                                      (2,995)                0
     Proceeds of notes payable - other                                                50,000                 0
     Proceeds from Issuance of Stock                                                 603,011                 0
     Payments of deferred offering costs                                             (20,000)                0
                                                                                ------------      ------------

NET CASH PROVIDED BY  FINANCING ACTIVITIES                                           380,016                 0
                                                                                ------------      ------------

EFFECT OF EXCHANGE RATE CHANGES                                                       51,455                 0
                                                                                ------------      ------------

NET CHANGE IN CASH                                                                  (175,153)       (1,242,038)

CASH-- Beginning                                                                     187,189         1,761,186
                                                                                ------------      ------------

CASH-- Ending                                                                       $ 12,036         $ 519,148
                                                                                ============      ============
</TABLE>


                                     Page 5
<PAGE>

<TABLE>
<S>                                                                             <C>                  <C>

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
     Cash Paid for Interest                                                      $     3,833           $ 3,750
     Cash Paid for Income Taxes                                                  $       200           $   150

SCHEDULE OF NON-CASH ACTIVITIES:
     Reduction of Trade Payables through issuance of common
        stock                                                                    $   699,056           $     -
     Reduction of Trade Payables through issuance of subisdiary
        Series B special shares                                                  $   640,027
     Issuance of Common Stock for Consulting Fees                                $   380,000



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

                                                                                 $ 1,719,083            $    -
                                                                                   =========         =========
</TABLE>


              The  accompanying  notes  are an  integral  part of the  financial
statements.





                                     Page 6

<PAGE>
                         TELLURIAN, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 1998
                                   (Unaudited)


NOTE 1--Presentation Basis

         The  attached  summarized  financial  information  does not include all
disclosures  required to be included in a complete set of  financial  statements
prepared in conformity  with  generally  accepted  accounting  principles.  Such
disclosures  were  included  with the  financial  statements  of the  Company at
December  31, 1997 which were  included in its Form 10-K filing  dated April 15,
1998. Such statements should be read in conjunction with the data herein.

NOTE 2--Interim Consolidated Financial Statements

         The consolidated balance sheet of the Company at March 31, 1998 and the
consolidated  statements of operations and cash flows for the three months ended
March 31, 1998 and 1997 are unaudited but include all adjustments  which, in the
opinion of management,  are necessary for the fair presentation of the Company's
financial  position and results of  operations  for the periods then ended.  All
such adjustments are of a normal recurring nature. The results of operations for
the interim periods are not necessarily  indicative of the results of operations
for a full fiscal year.

NOTE 3--Minority Interest in Subsidiaries

         In  March  1998,  Cyberport  and  certain  of  its  vendors  agreed  to
restructure approximately $1,349,000 of accounts payable as follows:

1.   The vendors  transferred  Canadian  $1,000,000  of payables to  Cyberport's
     landlord.  The landlord  was given the right to convert the  payables  into
     restricted  shares  of the  Company's  common  stock.  In March  1998,  the
     landlord converted the payables into 350,000 shares of common stock.
2.   Cyberport  issued  915,559  Series B Special  Shares at Canadian  $1.00 per
     share for balance of the monies owed.  At March 31, 1998,  the value of the
     shares issued by Cyberport is shown as a minority interest on the Company's
     consolidated balance sheet.

         In March 1997 the Company formed a subsidiary, Cyberport Niagara, Inc.,
in the Province of Ontario,  Canada,  in which the Company holds an 87.5 percent
interest In the fourth quarter of 1997, the Company  acquired the balance of the
interest in Cyberport.

         On  March   24,1997  the  Company   formed  a   subsidiary,   Cyberport
International, Inc. ("CII") in the state of Delaware in which the Company held a
96 percent  interest.  In the fourth quarter of 1997,  the Company  acquired the
balance of the interest in CII.


NOTE 4---Stock Options

         In  June  of  1997  the  Company   authorized   stock  options  to  two
individuals,  Michael Hurd and David Turner,  President  and General  Manager of
Cyberport Niagara, Inc, respectively. These options allow Mr. Turner to purchase
500 shares of Cyberport stock for $1.00  (Canadian) per share and allow Mr. Hurd
to purchase 2,000 shares of Cyberport stock at $1.00  (Canadian) per share.  Mr.
Turners options vested on July 1, 1997 as did 1,000 of Mr. Hurd's  options.  The
remaining  1,000  share  options  for Mr. Hurd vest at the rate of 500 shares on
July 1, 1998 and July 1, 1999  provided he remains on the Board of  Directors or
in the employ of Tellurian on those dates. The options expire on June 30, 2007.

No options have been exercised as at March 31, 1998.




                                     Page 7
<PAGE>


NOTE 5--Translation of Foreign Currency

The foreign currency financial statements of subsidiaries  operating outside the
United  States  are  translated  in  accordance  with  the  requirements  of the
Financial  Accounting  Standards  Board.  All income and  expense  accounts  are
translated at average exchange rates; assets and liabilities at current exchange
rates; and stockholders equity at historical rates. Translation adjustments were
accumulated  and have been  included as a separate  component of equity at March
31, 1998.


NOTE 6--Inventories

Inventories consist of the following:


                                         March 31 ,               December 31,
                                           1998                       1997
                                           ----                       ----
                                        (Unaudited)

                  Raw materials          $217,164                   $221,575
                  Work-in-process         196,500                    206,899

                   Finished Goods         233,890                    233,890
                                        ---------                  ---------
                                         $647,554                   $662,364
                                        =========                  =========


NOTE 7--Loss Per Common Share

Net loss per  common  share is based on the  weighted  average  number of common
shares  outstanding  during the period.  Common stock  equivalents have not been
included as their effect would be anti-dilutive.







                                     Page 8
<PAGE>
<PAGE>

                        TELLURIAN, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET

                                DECEMBER 31, 1997


                                     ASSETS


CURRENT ASSETS:
   Cash                                                            $    187,189
   Marketable securities                                                108,912
   Accounts receivable, net of allowance for
     doubtful accounts of $-0-                                            9,029
   Inventories                                                          662,364
   Prepaid consulting fees                                               62,187
   Prepaid expenses and other current assets                             23,206
                                                                   ------------
              Total current assets                                    1,052,887
                                                                   ------------

PROPERTY AND EQUIPMENT - at cost
   less accumulated depreciation                                      2,688,346
                                                                   ------------
OTHER ASSETS:
   Security deposits                                                     70,070
   Deferred offering costs                                               92,099
                                                                   ------------
              Total other assets                                        162,169

                                                                   $  3,903,402
                                                                   ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
   Current maturities of long-term debt                            $     34,953
   Note payable - bank                                                  100,000
   Notes payable - other                                                200,000
   Accounts payable and accrued expenses                              1,953,481
   Notes payable - related parties                                      496,736
   Interest payable - related parties                                   354,980
                                                                   ------------
              Total current liabilities                               3,140,150
                                                                   ------------

LONG-TERM DEBT - net of current maturities                              125,630
                                                                   ------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
   Common stock - $.01 par value
     Authorized - 25,000,000 shares
     Issued and outstanding - 3,025,000 shares                           30,250
   Additional paid-in capital                                         6,345,162
   Accumulated deficit                                               (5,767,777)
   Other comprehensive income                                            29,987
                                                                   ------------
              Total stockholders' equity                                637,622

                                                                   $  3,903,402
                                                                   ============

The accompanying notes are an integral part of the consolidated financial
statements

                                      F-3
<PAGE>
<TABLE>
<CAPTION>

                                          TELLURIAN, INC. AND SUBSIDIARIES

                                        CONSOLIDATED STATEMENTS OF OPERATIONS


YEARS ENDED                                                                                 DECEMBER 31,
                                                                                        1997            1996
                                                                                    -------------  ------------
<S>                                                                                 <C>            <C>
REVENUES                                                                            $     521,045  $    819,380

COST OF SALES                                                                             355,132       284,007
                                                                                    -------------  ------------

GROSS PROFIT                                                                              165,913       535,373
                                                                                    -------------  ------------

OPERATING EXPENSES:
   Research and development                                                               862,031       688,103
   Selling                                                                                300,662       189,429
   General and administrative                                                           1,630,637       395,692
                                                                                    -------------  ------------

                                                                                        2,793,330     1,273,224

LOSS FROM OPERATIONS                                                                   (2,627,417)     (737,851)
                                                                                    -------------  ------------

OTHER INCOME AND EXPENSES:
   Interest expense                                                                       (71,512)      (50,313)
   Interest expense - related parties                                                     (49,674)      (61,020)
   Interest income                                                                         68,339        21,087
   Deferred debt costs                                                                       -         (152,398)
   Other income (expenses)                                                                (28,729)       18,085
                                                                                    -------------  ------------

                                                                                          (81,576)     (224,559)

NET LOSS                                                                            $  (2,708,993) $   (962,410)
                                                                                    =============  ============


NET LOSS PER COMMON SHARE                                                                   $(.90)        $(.53)
                                                                                            =====         =====


WEIGHTED AVERAGE NUMBER OF
   COMMON SHARES OUTSTANDING                                                            3,025,000     1,817,708
                                                                                        =========     =========


The accompanying notes are an integral part of the consolidated financial statements
</TABLE>


                                      F-4
<PAGE>
<TABLE>
<CAPTION>


                                          TELLURIAN, INC. AND SUBSIDIARIES

                                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE OPERATIONS





                                                                                             YEARS ENDED
DECEMBER 31,
                                                                                        1997            1996
- --------------------------------------------------------------------------------    -------------  ------------
<S>                                                                                 <C>            <C> 
Net loss                                                                            $  (2,708,993) $   (962,410)

Other comprehensive income:
 Foreign currency translation adjustment                                                   29,987          -
                                                                                    -------------  ------------

Comprehensive loss                                                                  $  (2,679,006) $   (962,410)
                                                                                    =============  ============































The accompanying notes are an integral part of the consolidated financial statements

</TABLE>


                                      F-5
<PAGE>
<TABLE>
<CAPTION>


                        TELLURIAN, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                                                                                                                       TOTAL
                                                                          ADDITIONAL                    OTHER          STOCKHOLDERS'
                                                    COMMON STOCK            PAID-IN      ACCUMULATED    COMPREHENSIVE  EQUITY
                                                  SHARES       AMOUNT       CAPITAL      DEFICIT        INCOME         (DEFICIENCY)
<S>                                             <C>         <C>           <C>            <C>             <C>          <C>

BALANCE AT January 1, 1996 ..................   1,600,000   $    16,000   $   107,265    $(2,096,374)    $     --     $(1,973,109)

Issuance of common stock and warrants in
  connection with initial public offering ...   1,400,000        14,000     7,517,875           --             --       7,531,875

Offering costs in connection with
  initial public offering ...................        --            --      (1,326,728)          --             --      (1,326,728)

Conversion of promissory notes in
  connection with initial public offering ...      25,000           250        24,750           --             --          25,000

Issuance of warrants in connection with
  private placement .........................        --            --          22,000           --             --          22,000

Net loss for the year ended December 31, 1996        --            --            --         (962,410)          --        (962,410)
                                              -----------   -----------   -----------    -----------    -----------   -----------

BALANCE AT December 31, 1996 ................   3,025,000        30,250     6,345,162     (3,058,784)          --       3,316,628

Foreign currency translation adjustment .....        --            --            --             --           29,987        29,987

Net loss for the year ended December 31, 1997        --            --            --       (2,708,993)          --      (2,708,993)
                                              -----------   -----------   -----------    -----------    -----------   -----------

BALANCE AT December 31, 1997 ................   3,025,000   $    30,025   $ 6,345,162    $(5,767,777)   $    29,987   $   637,622
                                              ===========   ===========   ===========    ===========    ===========   ===========



                                      The accompanying notes are an integral part of the consolidated financial statements
</TABLE>

                                      F-6
<PAGE>
<TABLE>
<CAPTION>


                                          TELLURIAN, INC. AND SUBSIDIARIES

                                        CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                             YEARS ENDED
                                                                                            DECEMBER 31,
                                                                                    ----------------------------
                                                                                        1997            1996
- --------------------------------------------------------------------------------    -------------   ------------
<S>                                                                                 <C>             <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                                         $  (2,708,993)  $   (962,410)
   Adjustments to reconcile net loss to net cash
     used in operating activities:
       Deferred costs                                                                      50,000           -
       Accrued interest income on marketable securities                                    (3,912)        (6,118)
       Depreciation and amortization                                                      231,442         17,500
       Amortization of deferred debt costs                                                   -           152,398
       Loss on sale of property and equipment                                               8,954           -
       Loss on sale of marketable securities                                               12,388           -
       Changes in assets and liabilities:
         Accounts receivable                                                              125,333       (129,362)
         Allowance for doubtful accounts                                                 (115,000)       115,000
         Inventories                                                                     (374,513)      (200,633)
         Prepaid consulting fees                                                           74,625       (136,812)
         Prepaid expenses and other current assets                                         (9,350)        (6,045)
         Security deposits                                                                (22,320)       (46,825)
         Accounts payable                                                               1,710,814       (384,836)
         Consulting fees payable                                                          (46,594)      (209,099)
         Interest payable - related parties                                                39,674         21,702
         Deferred revenue                                                                 (80,448)       (76,000)
                                                                                    -------------   ------------
NET CASH USED IN OPERATING ACTIVITIES                                                  (1,107,900)    (1,851,540)
                                                                                    -------------   ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Proceeds from sale of property and equipment                                            48,000           -
   Purchases of property and equipment                                                 (2,770,566)      (190,965)
   Sale of marketable securities                                                        2,062,998           -
   Purchases of marketable securities                                                    (205,000)    (1,969,268)
   Deferred costs                                                                            -           (50,000)
                                                                                    -------------   ------------
NET CASH USED IN INVESTING ACTIVITIES                                                    (864,568)    (2,210,233)
                                                                                    -------------   ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from note payable - bank                                                      100,000           -
   Proceeds from notes payable - other                                                    200,000           -
   Proceeds from long-term debt                                                           264,764        703,000
   Repayment of long-term debt                                                           (104,181)      (870,000)
   Payments of deferred offering costs                                                    (92,099)          -
   Payments of offering costs                                                                -        (1,326,728)
   Proceeds from issuance of warrants in connection with private placement                   -            22,000
   Proceeds from notes payable - related parties                                             -           248,000
   Repayments of notes payable - related parties                                             -          (422,185)
   Proceeds from issuance of common stock                                                    -         7,531,875
   Repayments of notes payable - other                                                       -              (500)
   Payments of deferred debt costs                                                           -          (101,633)
                                                                                    -------------   ------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                                 368,484      5,783,829
                                                                                    -------------   ------------
EFFECT OF EXCHANGE RATE CHANGES                                                            29,987           -
                                                                                    -------------   ------------
NET CHANGE IN CASH AND CASH EQUIVALENTS                                                (1,573,997)     1,722,056
CASH AND CASH EQUIVALENTS - beginning                                                   1,761,186         39,130
                                                                                    -------------   ------------
CASH AND CASH EQUIVALENTS - ending                                                  $     187,189   $  1,761,186
                                                                                    =============   ============

                The accompanying notes are an integral part of the consolidated financial statements

</TABLE>
                                      F-7
<PAGE>
<TABLE>
<CAPTION>


                                          TELLURIAN, INC. AND SUBSIDIARIES

                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                     (CONTINUED)







                                                                                             YEARS ENDED
                                                                                            DECEMBER 31,
                                                                                     --------------------------
                                                                                        1997            1996
- --------------------------------------------------------------------------------     ------------  ------------
<S>                                                                                  <C>           <C>   


SCHEDULE OF NON-CASH ACTIVITIES:

   Conversion of long-term debt into common stock                                     $     -        $   25,000
                                                                                      ==========     ==========



SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

   Cash paid for interest                                                             $   81,517     $   89,631
   Cash paid for income taxes                                                               -              -






                The accompanying notes are an integral part of the consolidated financial statements

</TABLE>
                                       F-8
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE 1 - GOING CONCERN

     The  accompanying  consolidated  financial  statements  have been  prepared
     assuming  the  Company  will  continue  as a  going  concern.  The  Company
     experienced   a  net  loss  for  the  year  ended   December  31,  1997  of
     approximately  $2,709,000 and at December 31, 1997 has a deficit in working
     capital of approximately  $2,106,000.  These matters,  among others,  raise
     substantial  doubt  about the  Company's  ability  to  continue  as a going
     concern.

     Management's  plan includes the raising of additional  capital  through the
     public sale of common stock and warrants (Note 18) and the formulation of a
     restructuring  plan with a majority of its trade  creditors of its Canadian
     subsidiary  (Note 19).  The  unaudited  pro forma effect of these items are
     presented in Note 20.

     During March 1998 the restructuring  plan was accepted and additional funds
     were raised as contemplated by the public offering.  However,  continuation
     of the business thereafter is dependent on the Company's ability to achieve
     sufficient  cash  flow to  achieve  profitable  operations  and to meet its
     restructured debt obligation as well as its current operations.

     The  accompanying  consolidated  financial  statements  do not  include any
     adjustments   relating  to  the   recoverability   and   classification  of
     liabilities  that  might be  necessary  should  the  Company  be  unable to
     continue as a going concern.


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Line of Business
     ---------------------------------

     Tellurian,   Inc.   ("Tellurian"),   a  South  Carolina  corporation,   was
     incorporated   on  August  10,  1988  for  the  purpose  of  designing  and
     manufacturing  real  time  image  generation  equipment  for  training  and
     simulation.  Tellurian also provides  consulting and parts/repair  services
     related to computer image generator technology. These operations constitute
     a single  business  segment.  Tellurian  sells its image  generators to two
     types of entities,  those which are  interested in training and  simulation
     and those which specialize in entertainment devices and games.

     In January 1996, Tellurian formed a wholly-owned subsidiary in the State of
     Delaware (the "Company") and merged Tellurian into such corporation on July
     2, 1996. Pursuant to the merger, the holders of all of the shares of common
     stock  of  Tellurian  exchanged  their  1,600,000  shares  outstanding  for
     1,600,000 shares of the Company on a pro rata basis.

     In March 1997,  the Company  formed a  wholly-owned  subsidiary,  Cyberport
     Niagara, Inc. ("Cyberport") in the province of Ontario,  Canada.  Cyberport
     operates a tourist entertainment center in Niagara Falls,  Ontario,  Canada
     which  opened in late June 1997.  In addition  the Company  formed a second
     wholly-owned  subsidiary,   Cyberport   International,   Inc.,  a  Delaware
     corporation. This corporation is inactive and has no assets.

                                      F-9
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     Basis of Consolidation
     ----------------------

     The consolidated  financial statements for the year ended December 31, 1997
     include the  accounts of the Company and its  subsidiary.  All  significant
     intercompany transactions have been eliminated in consolidation.

     Revenue Recognition

     Sales are recognized when the finished  product is shipped or when services
are performed.

     Cash Equivalents
     ----------------

     The Company  considers all investments  with an original  maturity of three
months or less on their acquisition date to be cash equivalents.

     Marketable Securities
     ---------------------

     The   Company   classified   all   of   its   marketable    securities   as
     held-to-maturity,  and accounted for these  investments at amortized  cost.
     Accordingly,  no  adjustment  for  unrealized  holding  gains or losses was
     reflected in the Company's consolidated  financial statements.  At December
     31, 1996, the Company's  held-to-maturity  securities consisted of treasury
     bills  with  contractual  maturities  from six  months to two years and the
     carrying  amount  of  these  investments  approximated  market  value.  The
     treasury  bills were sold in 1997.  At December  31,  1997,  the  Company's
     held-to-maturity  securities  consisted of a certificate of deposit with an
     original maturity of one year. The certificate matures in April 1998.

     Concentrations of Credit Risk
     -----------------------------

         Accounts Receivable
         -------------------

         The Company  sells  primarily to aviation  training  and  entertainment
         entities  throughout the United States.  It is the Company's  policy to
         require a substantial  deposit prior to  commencement of production for
         specific orders with the balance due upon completion.

         Cash
         ----

         The Company  maintains cash balances in its banks which, at times,  may
exceed the limits of the Federal Deposit Insurance Corp.

                                      F-10
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     Use of Estimates in the Preparation of Financial Statements
     -----------------------------------------------------------

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

     Inventories
     -----------

     Inventories  are stated at the lower of cost or market.  Cost is determined
using the first-in, first-out method.

     Property and Equipment
     ----------------------

     Property and equipment is stated at cost.  Depreciation is calculated using
     the  straight-line  method over the  estimated  useful lives of the assets.
     Leasehold improvements are amortized over the life of the lease.

     Expenditures  for  repairs  and  maintenance  are  charged  to  expense  as
incurred.

     Deferred Offering Costs
     -----------------------

     Deferred  offering  costs  represent  costs  incurred  in the  filing  of a
     registration  statement  on  Form  SB-2  for  the  purpose  of  registering
     securities for sale to the holders of its warrants.  Such costs are charged
     to additional paid-in capital when the registration is complete.

     Deferred Debt Costs
     -------------------

     Deferred  debt costs  represented  costs  incurred in  connection  with the
     Company's 1996 private placement  agreement.  The costs were amortized over
     the  respective  terms of the promissory  notes issued.  All the promissory
     notes were repaid from the proceeds of the public offering.

     Deferred  debt  costs  amounted  to $-0- and  $152,398  for 1997 and  1996,
respectively.

     Research and Development
     ------------------------

     Research and development costs, related to present and future products, are
     charged to expense in the period incurred.  Research and development  costs
     amounted to $862,031 and $688,103 for 1997 and 1996, respectively.

     Advertising Costs
     -----------------

     Advertising  costs  are  charged  to operations when incurred.  Advertising
     costs amounted to $73,399 and $-0- for 1997 and 1996, respectively.

                                      F-11
<PAGE>

                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     Translation of Foreign Currency
     -------------------------------

     The foreign currency  financial  statements of divisions  operating outside
     the United States are translated in accordance with the requirements of the
     Financial  Accounting  Standards Board. All income and expense accounts are
     translated at average exchange rates;  assets and  liabilities,  at current
     exchange rates; and stockholders' equity at historical exchange rates.

     Income Taxes
     ------------

     The Company  adopted SFAS No. 109,  "Accounting  for Income  Taxes,"  which
     requires the use of the liability  method of  accounting  for income taxes.
     The liability  method measures  deferred  income taxes by applying  enacted
     statutory  rates in effect at the  balance  sheet  date to the  differences
     between the tax bases of assets and liabilities and their reported  amounts
     in  the  financial  statements.   The  resulting  deferred  tax  assets  or
     liabilities are adjusted to reflect changes in tax laws as they occur.

     Loss Per Common Share
     ---------------------

     The Company  adopted SFAS No. 128,  "Earnings Per Share" which  establishes
     new  standards  for  computing  and  presenting  earnings  per  share.  The
     statement also requires  restatement of all prior period earnings per share
     data presented.

     Net loss per common share is based on the weighted average number of common
     shares outstanding during the period. The weighted average number of shares
     outstanding has been adjusted to reflect the recapitalization in connection
     with the private placement as if it had occurred as of the beginning of the
     period for which loss per share is presented. Common stock equivalents have
     not been included as their effect would be antidilutive.

     Recently Issued Pronouncements
     ------------------------------

     SFAS No.  130,  "Reporting  Comprehensive  Income,"  requires  an entity to
     report  comprehensive  income and its components in a full set of financial
     statements and is effective for fiscal years  beginning  after December 15,
     1997. Comprehensive income is the change in equity of a business enterprise
     during a period from transactions and other events and  circumstances  from
     nonowner sources. The Company has elected to adopt SFAS No. 130 in 1997.

     American  Institute of Certified Public  Accountants  Statement of Position
     No. 96-1,  "Environmental  Remediation  Liabilities,"  establishes specific
     criteria for the recognition and measurement of  environmental  remediation
     liabilities.  The  adoption  of  the  statement  in  1997  did  not  have a
     significant  effect on the  Company's  financial  condition  or  results of
     operations.

                                      F-12
<PAGE>

                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE 3 - INVENTORIES

     Inventories at December 31, 1997, consist of the following:

                  Raw materials                                      $  221,575
                  Work-in-process                                       206,899
                  Finished goods                                        233,890
                                                                     ----------
                                                                     $  662,364
                                                                     ==========
NOTE 4 - PROPERTY AND EQUIPMENT
<TABLE>
<CAPTION>


     Property and equipment at December 31, 1997, consists of:


                                                                                             Estimated
                                                                                          Useful Lives
<S>                                                                 <C>                   <C> 
         Display and entertainment units                             $     661,275            7 Years
         Equipment                                                         234,444            7 Years
         Vehicles                                                           44,415            5 Years
         Computer software                                                  62,863            5 Years
         Office furniture                                                   67,010            7 Years
         Leasehold improvements                                          1,901,686         5 to 10 years
                                                                     -------------
                                                                         2,971,693
         Less:  Accumulated depreciation and amortization                  283,347
                                                                     -------------
                                                                     $   2,688,346
                                                                     =============
</TABLE>

     Depreciation  expense  amounted to $231,442  and $17,500 for 1997 and 1996,
respectively.


NOTE 5 - NOTE PAYABLE - BANK

     In March 1997, the Company  entered into an agreement with a bank to borrow
     up to a  maximum  of  $100,000.  The note is due on  March  25,  1998  with
     interest charged at 8.38% per annum and is  collateralized by a certificate
     of deposit in the amount of $105,000 maturing on April 1, 1998.

     Interest on the note amounted to $1,080 for 1997.

                                      F-13
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE 6 - NOTE PAYABLE - OTHER

     The note bears  interest at  the rate of 12% per annum  compounded  monthly
     and is due on demand. The Company borrowed an additional $50,000 in January
     1998 and the note was repaid in March 1998.

     The note is secured by the  Company's  accounts  receivable,  inventory and
proceeds from the sale or offering of securities.

     Interest on the note was not accrued as the funds were received on December
31, 1997 and such amount was deemed to be immaterial.


NOTE 7 - LONG-TERM DEBT

     Long-term debt at December 31, 1997, consists of the following:

         Promissory  note  payable to a  Canadian  bank in  irregular  principal
           installments  totalling  $50,000  Canadian per year through  December
           2001 and $29,714 Canadian in 2002 plus interest at three percent (3%)
           above the prime rate as  charged  by the Bank Of Canada.  The note is
           secured by all of the tangible assets of
           Cyberport.                                                $  160,583

         Less: Current maturities                                        34,953
                                                                     ----------

                                                                     $  125,630
                                                                     ==========

     Interest on long-term  debt  amounted to $9,363 and $-0- for 1997 and 1996,
respectively.

     Maturities at December 31, 1997 are payable as follows:

                   Year Ended
                  December 31,                                    Amount

                         1998                                     $   34,953
                         1999                                         34,953
                         2000                                         34,953
                         2001                                         34,953
                         2002                                         20,771
                                                                  ----------

                                                                  $  160,583
                                                                  ==========

                                      F-14

<PAGE>

                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996



NOTE 8 - NOTES PAYABLE - RELATED PARTIES

     The Company has borrowed  funds from officers and  stockholders  to finance
     its operations. The notes are due on demand commencing November 1, 1997 and
     bear interest at the rate of 10% per annum.

     Notes payable amounted to $496,736 and accrued interest payable amounted to
     $354,980 at December 31, 1997.

     Interest expense charged to operations  amounted to $49,674 and $61,020 for
     1997 and 1996, respectively.


NOTE 9 - FINANCIAL INSTRUMENTS

     The amounts at which cash, accounts receivable,  accounts payable, advances
     on line of credit,  notes  payable - related  parties  and notes  payable -
     other are presented in the balance sheet  approximate  their fair value due
     to their short maturities.

     The amount at which long-term debt is presented approximates its fair value
     as its interest rate is comparable to other similar types of debt.


NOTE 10 - INCOME TAXES

     Company  operations  are located in the United States and Canada (in 1997).
     As such,  loss before  provision  for income  taxes and the  provision  for
     income taxes are generated from domestic and foreign sources.

<TABLE>
<CAPTION>

                                                                        December 31,         December 31,
                                                                            1997                 1996
- -------------------------------------------------------------------------------------        -------------
<S>                                                                     <C>                  <C> 

         Loss before provision for income taxes                         $  (2,708,993)        $  (962,410)
                                                                        =============         ===========

         The components of the provision for income taxes by taxing
           jurisdiction are as follows:

                  Federal                                               $        -            $      -
                  State                                                          -                   -
                  Foreign                                                        -                   -
                                                                        -------------         -----------
                                                                        $        -            $      -
                                                                        =============         ===========
</TABLE>

                                      F-15
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996





NOTE 10 - INCOME TAXES (CONTINUED)

     The major  component of the deferred tax asset at December 31, 1997,  is as
follows:

                  Net operating loss carryforwards                 $  1,468,561

                  Less:  Valuation allowance                         (1,468,561)
                                                                   ------------

                                                                   $       -  
                                                                   ============

     A 100% valuation  allowance is being provided at December 31, 1997 as it is
uncertain if the above items would be utilized.

     A  reconciliation  of the Company's income tax expense computed at the U.S.
federal  statutory  tax rate of 35% and the  provision  for income  taxes are as
follows:

                                   YEARS ENDED
                                  DECEMBER 31,
                                                         1997            1996
- ------------------------------------------------    -----------      ----------


         Income tax credit at statutory rate        $  (887,701)    $  (336,844)
         State income tax credits                      (126,815)        (48,120)
         Foreign income taxes                          (454,045)           -
         Net operating loss carryforwards             1,468,561         384,964
                                                     ----------      ---------- 

                                                     $      -        $      -
                                                     ===========     ==========

     At  December  31,  1997,   the  Company  had  unused  net  operating   loss
carryforwards of approximately $3,671,400 expiring in 2011 and 2012.


                                      F-16
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE 11 - COMMITMENTS AND CONTINGENCIES

     Lease
     -----

     All of the Company's operations take place in leased facilities.

     In April 1995,  the Company  entered  into a five year lease for its office
     and manufacturing  facility.  In May 1996, the Company terminated the lease
     and moved to a new facility (first facility) entering into a two year lease
     expiring  in May 1998.  The  Company is also  responsible  for its share of
     operating expenses (as defined). In November 1996, the Company entered into
     a ten year lease for a second facility effective January 1, 1997, and moved
     to such new  facility.  The  Company is also  responsible  for its share of
     operating  expenses  (as  defined).  In  addition,  the  Company  is  still
     responsible  for the rent and  operating  expenses  for the first  facility
     under the two year lease expiring in May 1998.

     The Company also sublets a portion of the first facility under the May 1998
     lease and receives approximately $1,400 per month.

     In February 1997,  Cyberport entered into a five year lease for its tourist
     entertainment center in Niagara Falls,  Ontario,  Canada. The lease expires
     in January 2002 and the average annual rental over the life of the lease is
     approximately  $263,000.  Cyberport,  at its sole option, may purchase this
     facility for  $3,000,000  Canadian at any time from January 1, 1998 to July
     31, 1998.

     Future minimum lease payments are as follows:

                    Year Ending
                   December 31,

                       1998                                    $    325,022
                       1999                                         340,537
                       2000                                         344,276
                       2001                                         344,276
                       2002                                          97,440
                    Thereafter                                      300,000

                                                               $  1,751,551

     Rent  expense  amounted  to $298,689  and  $62,574 net of rental  income of
$31,124 and $18,085 for 1997 and 1996, respectively.

                                      F-17
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE 11 - COMMITMENTS AND CONTINGENCIES (CONTINUED)

     Employment Agreements
     ---------------------

     In November 1996, the Company entered into  employment  agreements with two
     of its principal officers covering four year terms ending in November 2000.
     The agreements provide for annual salaries  aggregating  $192,000 which are
     payable as follows:

                         1998                                  $   192,000
                         1999                                      192,000
                         2000                                      160,000

     In  addition,  the  agreements  provide  for  bonuses  to be  paid  at  the
     discretion of the board of directors from a bonus pool equal to ten percent
     (10%) of pre-tax income beginning in the year ended December 31, 1997.

     Compensation under the agreements amounted to $192,000 and $32,000 for 1997
     and 1996,  respectively.

     Consulting Agreements
     ---------------------

     In connection with its initial public offering,  the Company entered into a
     financial consulting agreement with its underwriter for the period November
     6, 1996 to November 5, 1998 (see Note 13). Consulting fees of $149,250 were
     paid in November  1996 and the fees are being  amortized  over the two year
     period.  Consulting  expense  amounted  to $74,625 and $12,438 for 1997 and
     1996, respectively.

     In January 1998,  the Company  entered into a consulting  agreement  with a
     corporation  whereby such  corporation  would  provide  various  consulting
     services for an eighteen (18) month period.  Terms of the agreement include
     the following:

         1. A monthly fee of $5,000.
         2. The  issuance of 150,000  shares of common  stock.  Such shares were
              issued in March 1998.

     Settlement Agreement
     --------------------

     In November  1997,  the  Company  signed a mutual  release  and  settlement
     agreement  (the   "Agreement")   with   Fightertown   Entertainment,   Inc.
     ("Fightertown"),  a  customer.  The  terms  of the  Agreement  include  the
     following:

     1.  The Company must deliver to Fightertown twenty-five (25) Eagle units 
            based on a delivery schedule in the Agreement.
     2.  Fightertown will have the right to purchase up to thirty (30)additional
            Eagle units at any time on or before June 30, 1999 at a price 
            and delivery terms as specified in the Agreement.


                                      F-18
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE 11 - COMMITMENTS AND CONTINGENCIES (CONTINUED)

     Settlement Agreement (Continued)
     --------------------

     3.  The Company  agrees to pay  Fightertown  $20,000 no later than  January
         31, 1998 for future  consulting  services as defined in the  Agreement.
         Such amount was paid on January 30, 1998.
     4.  The Company agrees to pay Fightertown  $67,500 in three installments of
         $22,500 on August 15, 1998,  August 15, 1999 and August 15,  2000.  The
         payments  are for the use and  display of the  Fightertown  name at the
         Cyberport  facility and for Fightertown's  expertise in the theming and
         running of air battle games.
     5.  The  Company is  executing  a  stipulated  judgment in  the  amount  of
         $500,000  in favor of  Fightertown  to be entered  against the  Company
         should the Company fail to comply with any term of this Agreement.

     Technology Agreement
     --------------------

     In January 1996,  the Company  entered into an agreement with a Republic of
     China corporation  ("ROC") which replaces an earlier agreement entered into
     in 1995 with a different Republic of China corporation.  There have been no
     modifications  to the old  agreement  other  than the  customer  name.  The
     purpose of this agreement is to provide  training,  advice and consultation
     in relation to computer image generator technology.  The agreement provides
     for a fee of $1,500,000 payable as follows:

         4%   upon signing the agreement
        16%   upon the  completion  of the first prototype of the computer image
              generator  
        10%  upon  delivery  of the  design  data  package
        40%  upon completion of the training  program 
        20%  90 days after completion of the training program 
        10% 180 days after completion of the training program

     Of  the  agreed  fee of  $1,500,000,  the  Company,  pursuant  to  separate
agreements,  has agreed that ROC will pay $650,000 to two  unrelated  parties as
follows:

     1.  $500,000 to ROC's  parent  company in  consideration  of  the  parent's
         services  and  expenses  incurred  in  negotiating  the  agreement  and
         establishing ROC.

     2.  $150,000  to  an  unrelated   corporation  in   consideration  of  such
         corporation's  contribution  to the  development  of  software  for the
         computer image generator technology.

     As compensation for the license  granted,  the Company will receive royalty
     payments at the rate of 2% of the sales value of the products or derivative
     products sold by such  corporation  using the technology,  payable annually
     for a period of five years from the date of the agreement.  In return,  the
     Company  agrees not to market such  products  within a restricted  group of
     countries as defined in the agreement.

                                      F-19
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996



NOTE 11 - COMMITMENTS AND CONTINGENCIES (CONTINUED)

     Technology Agreement (Continued)
     --------------------

     In October 1995, the Company assigned proceeds received under the agreement
and granted a security interest to a stockholder (see Note 6).

     The  contract  was  substantially  completed  in October 1996 at which time
     amounts were due to the Company.  As of March 3, 1997,  the Company had not
     received any additional  payments and it was the opinion of management that
     the  Company  would not receive any  payments in the future.  As such,  the
     Company provided a reserve in allowance for doubtful  accounts equal to the
     recorded balance owed of $105,000. In addition,  the Company did not record
     any other future amounts owed under the agreement.

     During the second quarter of 1997, the Company  received a partial  payment
     of the amount owed and negotiated a payment schedule for the balance.  Such
     balance was fully repaid as of August 31, 1997.

     Royalties
     ---------

     In connection  with the acquisition of technology  rights,  the Company was
     obligated  to pay  royalties  based upon  revenues at a rate of 4% of image
     generator  sales  and 1% of  other  revenue,  as  defined.  Such  agreement
     stipulates  that the royalties  paid shall not exceed  $1,500,000.  Royalty
     expense amounted to $8,573 for the year ended December 31, 1995.

     In July and August  1996,  the  Company  has  entered  into  agreements  to
     terminate  two-thirds of all future  royalty  payments as of the respective
     dates of the  agreements.  These  agreements  call for  total  payments  of
     $150,000 as well as a payment of $10,529 for unpaid royalties as follows:

     1.  $88,029  within ten business days from the closing of the Company's  
         public  offering (see Note 13) but no later than  March 31,  1997. 
         These amounts were paid in November 1996.

     2.  $72,500 will be due and payable one year after the initial payments. 
         $37,500 of this amount was paid in 1996.

NOTE 12 - MAJOR CUSTOMERS

     As of December 31, revenues from major customers are as follows:

                                                      1997           1996
- ----------------------------------------------       ------        --------

         Customer A                                  38.0%           75.9%
         Customer B                                  26.7%           16.0%
         Customer C                                  15.4%             -

                                      F-20
<PAGE>

                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996



NOTE 13 - BUSINESS SEGMENT DATA

     The Company's operations are conducted through two business segments, Image
Corporation Equipment and the Entertainment Center.

<TABLE>
<CAPTION>

     Net sales of each segment are as follows:

                                                                             Years Ended
                                                                             December 31,
                                                                       ------------------------
                                                                          1997         1996
                                                                       -----------  -----------
<S>                                                                    <C>          <C> 
         Image generation equipment:
             United States                                             $   271,324  $   197,760
             Republic of China                                             198,000      621,620
                                                                       -----------  -----------

                                                                           469,324      819,380
         Entertainment center - Canada                                      51,721         -
                                                                       -----------  -----------

                                                                       $   521,045  $   819,380
                                                                       ===========  ===========

     Operating loss of each segment is as follows:

                                                                             Years Ended
                                                                             December 31,
                                                                     --------------------------
                                                                          1997         1996
                                                                     -------------  -----------

         Image generation equipment                                  $  (1,562,269) $  (737,851)
         Entertainment center                                           (1,068,168)        -
                                                                     -------------  -----------

         Operating loss of segments                                     (2,630,437)    (737,851)
         Other expenses                                                    (25,709)    (134,313)
         Interest expense - net of interest income                         (52,847)     (90,246)
                                                                     -------------  -----------

                                                                     $  (2,708,993) $  (962,410)
                                                                     =============  ===========

</TABLE>

                                      F-21

<PAGE>

                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996




NOTE 13 - BUSINESS SEGMENT DATA (CONTINUED)

     Identifiable assets of each segment at December 31, 1997 are as follows:

         Image generation equipment                               $   1,558,587
         Entertainment center                                         2,081,616
                                                                  -------------

         Identifiable assets                                          3,640,203
         General corporate assets                                       263,199
                                                                  -------------

                                                                  $   3,903,402
                                                                  =============

     Identifiable  assets  by  segment  are  those  assets  that are used in the
     operation of each segment.  General  corporate assets consist of marketable
     securities, prepaid consulting fees and deferred offering costs.


NOTE 14 - STOCKHOLDERS' EQUITY

     Initial Public Offering
     -----------------------

     In November  1996,  the Company  completed its initial  public  offering by
     filing a  registration  statement on Form SB-2 under the  Securities Act of
     1933, as amended.  The Company offered  1,400,000  shares of $.01 par value
     common stock and 2,127,500  five-year warrants (including the underwriter's
     over-allotment  option) to purchase 2,127,500 shares of its common stock at
     $6.00 per share. The Company raised  $6,205,147,  which was net of offering
     costs of  $1,326,728.  In  addition,  450,000  shares  were sold by certain
     existing stockholders for $2,250,000 before offering costs. The Company did
     not receive any proceeds from the sale of these shares.

     Common Stock
     ------------ 

     On November 17, 1997, the Company  increased its authorized common stock to
     25,000,000 shares at a par value of $.01 per share.

     Warrants
     --------

     On December  27, 1995 and January 22, 1996,  the Company  issued a total of
     3,000,000  warrants to purchase  3,000,000 shares of its common stock at an
     exercise  price of $6.00 per share.  The warrants were issued in connection
     with the subordinated  promissory notes and were valued at $.01 per warrant
     amounting  to $30,000.  Such  amount was  credited  to  additional  paid-in
     capital.  In  addition,  the Company  issued  300,000  warrants to purchase
     300,000 shares of its common stock at $6.00 per share for $6,000.


                                      F-22
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE 14 - STOCKHOLDERS' EQUITY (CONTINUED)

     Warrants (Continued)

     On June 27,  1996,  an  agreement  was  signed  cancelling  300,000  of the
     warrants. In addition,  upon the completion of the initial public offering,
     the balance of the warrants (3,000,000) automatically converted to warrants
     identical to those sold to the public.

     Outstanding warrants at December 31, 1997, are as follows:

    Outstanding                    Exercise                     Exercise
     Warrants                        Price                       Period
   ------------                    ---------               -------------------

     5,127,500                       $6.00                 November 6, 1996 -
                                                            November 5, 2001

     No warrants were exercised during 1996 nor 1997.


NOTE 15 - STOCK OPTION PLAN

     On June 1, 1996,  the  Company  adopted a Stock  Option  Plan (the  "Plan")
     covering  400,000  shares of common stock  (subject to  adjustment to cover
     stock  splits,  stock  dividends,   recapitalizations   and  other  capital
     adjustments)   for   employees,   including   officers  and  directors  and
     consultants  of the Company.  The Plan  provides that options to be granted
     under  the  Plan  will  be  designated   as  incentive   stock  options  or
     non-incentive  stock  options  by the  board of  directors  or a  committee
     thereof,  which also will have  discretion  as to the persons to be granted
     options,  the number of shares  subject to the options and the terms of the
     options.  Options  designated  as incentive  stock  options are intended to
     receive incentive stock option tax treatment pursuant to Section 422 of the
     Internal Revenue Code of 1986, as amended.

     The Plan provides that all options granted  thereunder shall be exercisable
     during a period of no more than 10 years from the date of grant (five years
     for options granted to holders of 10% or more of the outstanding  shares of
     common stock),  depending upon the specific stock option agreement and that
     the option  exercise  price for  incentive  stock options shall be at least
     equal to 100% of the fair market value of common stock on the date of grant
     (110% for  options  granted to  holders  of 10% or more of the  outstanding
     shares of common  stock),  but in no event  less  than the  initial  public
     offering price of the Company's  proposed public offering.  Pursuant to the
     provisions of the Plan, the aggregate fair market value  (determined on the
     date of grant) of the shares of the common stock for which  incentive stock
     options  are  first  exercisable  under  the terms of the Plan by an option
     holder during any one calendar year cannot exceed $100,000.

                                      F-23
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996



NOTE 15 - STOCK OPTION PLAN (CONTINUED)

     Currently,  the Plan  provides  that if the  employment  of an  optionee is
     terminated  other than by reason of death,  disability or retirement at age
     65, any options  granted to the optionee  will  immediately  terminate.  If
     employment  is  terminated by reason of disability or retirement at age 65,
     the optionee may, within one year from the date of termination in the event
     of termination  by reason of  disability,  or three months from the date of
     termination  in the event of termination by reason of retirement at age 65,
     exercise  the  option  (but not after the  normal  termination  date of the
     option).  If employment  is  terminated by death,  the person or persons to
     whom the optionee's  rights under the option are transferred by will or the
     laws of descent and  distribution  have similar  rights of exercise  within
     three months after such death (but not after the normal termination date of
     the option).

     Options are not transferable  otherwise than by will or the laws of descent
     and distribution and during the optionee's lifetime are exercisable only by
     the  optionee.  Shares  subject to options which expire or terminate may be
     the subject of future options. The Plan will terminate in 2006.

     Outstanding stock options are as follows:
<TABLE>
<CAPTION>


                                                 Outstanding    Exercise
                                                   Options        Price                Exercise Period
                                                 ----------     ---------       -----------------------------
<S>                                              <C>            <C>             <C> 

         December 31, 1997
                                                    300,000       $     5.00     July 1, 1997 - June 1, 2006
                                                     40,000       $     5.25     January 1, 1998 - June 1, 2006
         December 31, 1996
                                                    300,000       $     5.00     July 1, 1997 - June 1, 2006
</TABLE>


     No options were exercised during 1996 nor 1997.

     The  Plan  was  cancelled  on March  2,  1998  and  concurrently,  the 1998
     Incentive and Non-Statutory Stock Plan ("New Plan") was created (subject to
     stockholder  approval).  The New Plan has  substantially the same terms and
     conditions  as  the  Plan  and  no  options  can  be  exercised  until  the
     stockholders approve the New Plan.


NOTE 16 - RETIREMENT BENEFITS

     On January 1, 1996, the Company  established a simplified  employee pension
     plan   covering   substantially   all   employees   who  meet   eligibility
     requirements.  Retirement  costs  amounted to $-0- and $33,691 for 1997 and
     1996, respectively.

                                      F-24
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE 17 - ACCOUNTING FOR STOCK-BASED COMPENSATION

     The Company has adopted  the  disclosure-only  provisions  of SFAS No. 123,
     "Accounting  for   Stock-Based   Compensation,"   but  applies   Accounting
     Principles Board Opinion No. 25 and related  interpretations  in accounting
     for the stock options  granted.  No expense was recognized.  If the Company
     had elected to recognize expense for the stock options granted based on the
     fair value at the date of grant  consistent  with the method  prescribed by
     SFAS No. 123,  net loss and loss per share  would have been  changed to the
     pro forma amounts indicated below:
<TABLE>
<CAPTION>


                                       Year Ended December 31, 1997            Year Ended December 31, 1996
                                       As Reported         Pro Forma           As Reported         Pro Forma
<S>                                   <C>               <C>                   <C>              <C> 

         Net loss                     $  (2,708,993)    $   (2,779,685)       $  (962,410)      $  (1,228,660)

         Loss per share                        (.90)              (.92)              (.53)               (.68)
</TABLE>

     The fair value of the stock  options used to compute pro forma net loss and
     loss per share  disclosures  is the  estimated  present value at grant date
     using the Black-Scholes  option-pricing  model with the following  weighted
     average  assumptions:  expected volatility of 5% to 19%; risk free interest
     rates of 6% to 6.5%; and an expected holding period of three years.


NOTE 18 - PROPOSED PUBLIC OFFERING (UNAUDITED)

     In December 1997,  the Company filed a registration  statement on Form SB-2
     under  the  Securities  Act  of  1933,  as  amended,  for  the  purpose  of
     registering  securities  for sale to the holders of its warrants  (see Note
     14).

     Pursuant to the  registration  statement,  the Company's tender offer is on
     the following terms:

     1. Warrant holders who tender their warrants at $1.875 per tendered warrant
        will receive one unit for each warrant tendered.

     2. Each unit  consists of one share of the  Company's  common stock and one
        new warrant identical to the tendered warrant.

     The offering was completed in March 1998.  The  Company  sold  a  total  of
     321,605 units for $490,912, net of offering costs of $112,099.

                                      F-25
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996




NOTE 19 - RESTRUCTURING OF CYBERPORT ACCOUNTS PAYABLE

     In March 1998,  Cyberport  and certain of its vendors agreed to restructure
     approximately  $1,349,000  ($1,314,000  at  December 31, 1997  of  accounts
     payable as follows:
 

     1.  The  vendors  transferred   Canadian  $1,000,000  of  the  payables  to
         Cyberport's  landlord.  The landlord was given the right to convert the
         payables into restricted shares of the Company's common stock. In March
         1998, the landlord converted the payables into 350,000 shares of common
         stock.

     2.  Cyberport  issued  912,634  Series B  Special  Shares  ("Series  B") at
         Canadian $1.00 per share for the balance of the monies owed. Additional
         shares  will be issued for any goods and  services  tax found  owing on
         closing.

     The Series B shares  have  certain  rights  and  conditions  including  the
     following:

     1.  The shares are non-voting

     2.  A preferred 12% annual  cumulative  cash  dividend, payable  quarterly,
         with the first payment due on June 30, 1998

     3.  Cyberport has the right to redeem any and all of the shares at any time
         prior to  October  10,  1998 at a price of  Canadian  $1.10  per share.
         The payment will include any accrued and unpaid  dividend payments that
         are outstanding at such time.

     For the period  October 11, 1998 to December 31,  1998,  the vendors have a
     right to convert all  unredeemed  Series B shares into common  stock of the
     Company at a conversion rate of 2.28 to 1.

                                      F-26
<PAGE>
                        TELLURIAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1997 AND 1996



NOTE 20 - UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

The following unaudited pro forma, condensed, consolidated balance sheet assumes
the  consummation  of a proposed  public  offering on  December  31, 1997 of the
Company's  tender offer of 321,605 units consisting of common stock and warrants
(Note 18) and the  restructuring  of certain  trade  payables  of the  Company's
wholly-owned Canadian subsidiary into convertible  non-voting Series B shares of
the Canadian subsidiary. (Note 19).

The financial  information presented herein does not purport to be indicative of
what would have  occurred had both  transactions  actually  been made as of such
date or of results which may occur in the future.

     The unaudited pro forma condensed consolidated balance sheet of the Company
at December 31, 1997 assume the following:

<TABLE>
<CAPTION>

     1.  The consummation of the public offering occurred on December 31, 1997
     2.  The restructuring of certain accounts payable of Cyberport, the  Company's wholly-owned Canadian subsidiary, 
         occurred on December 31, 1997

                                                          Company,
                                                             As                    Pro Forma
                                                          Reported                Adjustments      Pro Forma
<S>                                                   <C>                         <C>              <C> 
         Current assets                                $    1,052,888    (3)      $   490,910      $   1,543,798

         Property and equipment                             2,688,346                    -             2,688,346

         Other assets                                         162,169                    -               162,169
                                                       --------------             -----------      -------------

                                                       $    3,903,402             $   490,910      $   4,394,312
                                                       ==============             ===========      =============


         Current liabilities                           $    3,140,150    (1)      $  (699,056)     $   1,803,111
                                                                         (2)         (637,983)
         Long-term debt                                       125,630                    -               125,630

         Stockholders' equity                                 637,622    (1)          699,056          2,465,571
                                                                         (2)          637,983
                                                                 -       (3)          490,910               -
                                                       --------------             -----------      -------------

                                                       $    3,903,402             $   490,910      $   4,394,312
                                                       ==============             ===========      =============
</TABLE>


     (1) To record  assignment  of  payables  to landlord  and  conversion  into
     350,000 shares of common stock (2) To record issuance of Series B shares to
     vendors  and assume  conversion  into  common  stock of the  Company (3) To
     record the  consummation  of the proposed  public  offering net of deferred
     offering costs

                                      F-27

<PAGE>
         No underwriter, dealer, salesman or other person has been authorized to
give any information or to make any  representation,  other than those contained
in this Prospectus, in connection with the Offering, and, if given or made, such
information or representation  must not be relied upon as having been authorized
by the Company.  The delivery of this Prospectus at any time does not imply that
there has not been any  change  in the  information  set forth  herein or in the
affairs  of the  Company  since  the  date  hereof.  This  Prospectus  does  not
constitute  an offer to sell or a  solicitation  of an offer to buy any security
other than the securities offered hereby, or an offer to sell or solicitation of
an offer to buy such  securities  in any  jurisdiction  in which  such  offer or
solicitation  is not  authorized  or in which the  person  making  such offer or
solicitation  is not  qualified  to do so or to any person to whom such offer or
solicitation would be unlawful.

                                TABLE OF CONTENTS
                                                                        Page
Additional Informoation.............................................
Exchange Ratio......................................................
Glossary............................................................
Prospectus Summary..................................................
Summary  Financial Information
Risk Factors........................................................
Use of Proceeds
Dividend Policy.....................................................
Management's Discussion and Analysis
  of Financial Condition and Results
  of Operation......................................................
Market Information
Capitalization
Business............................................................
Management..........................................................
Executive Compensation
Security Ownership of Management
  and Others........................................................
Certain Transactions
Description of Securities...........................................
Shares Eligible for Future Sale.....................................
Underwriting........................................................
Legal Matters.......................................................
Experts.............................................................
Index to Financial Statements.......................................

         Until , 1998, (25 days from the date of this  Prospectus),  all dealers
effecting   transactions   in  the   registered   securities,   whether  or  not
participating  in this  distribution,  may be required to deliver a  Prospectus.
This is in addition to the  obligation  of dealers to deliver a Prospectus  with
respect to their solicitations to purchase the securities offered hereby.




<PAGE>




                                 TELLURIAN, INC.





                               1,200,000 Shares of
                     Series 1 Preferred Stock and 1,200,000
                        Preferred Stock Purchase Warrants

                                 TELLURIAN, INC.













                                   PROSPECTUS







                            J.W. BARCLAY & CO., INC.







                                                          ________, 1998







<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24. Indemnification of Directors and Officers

         Tellurian's Certificate of Incorporation contains a provision which, in
substance,  eliminates the personal  liability of the directors of Tellurian and
its  stockholders for monetary damages for breaches of their fiduciary duties as
directors to the fullest  extent  permitted  by Delaware  law. By virtue of this
provision,  under  current  Delaware  law a director  of  Tellurian  will not be
personally  liable for monetary damages for breach of his fiduciary duty, except
for  liability  for (a)  breach of his duty of loyalty  to  Tellurian  or to its
stockholders,  (b)  acts  or  omissions  not  in  good  faith  or  that  involve
intentional  misconduct  or a knowing  violation of law, (c)  dividends or stock
repurchases  or  redemptions  that are unlawful  under Delaware laws and (d) any
transaction from which he receives an improper personal benefit.  This provision
pertains only to breaches of duty by directors as directors and not in any other
corporate capacity,  such as officers, and limits liability only for breaches of
fiduciary  duties under  Delaware  corporate law and not for violations of other
laws such as the federal  securities  laws. As a result of the inclusion of such
provision,  stockholders  may be  unable to  recover  monetary  damages  against
directors  for  actions  taken  by them  that  constitute  negligence  or  gross
negligence or that are in violation of their fiduciary  duties,  although it may
be possible to obtain  injunctive or other equitable relief with respect to such
actions.  The  inclusion  of  this  provision  in  Tellurian's   Certificate  of
Incorporation  may have the effect of  reducing  the  likelihood  of  derivative
litigation  against  directors,  and may  discourage  or deter  stockholders  or
Management from bringing a lawsuit against directors for breach of their duty of
care, even though such an action, if successful, might otherwise have benefitted
Tellurian and its stockholders.

         The General  Corporation  Law of  Delaware  provides  generally  that a
corporation  may  indemnify any person who was or is a party to or is threatened
to be made a party to any  threatened,  pending  or  completed  action,  suit or
proceeding, whether civil, criminal,  administrative, or investigative in nature
to  procure a judgment  in its favor,  by reason of the fact that he is or was a
director, officer, employee or agent of the corporation, or is or was serving at
the  request of the  corporation  as a director,  officer,  employee or agent of
another  corporation,  partnership,  joint venture,  trust or other  enterprise,
against expenses  (including  attorneys' fees) and, in a proceeding not by or in
the right of the corporation,  judgments,  fines and amounts paid in settlement,
actually  and  reasonably  incurred  by him in  connection  with  such  suit  or
proceeding,  if he acted in good faith and in a manner  believed to be in or not
opposed to the best  interests  of the  corporation,  and,  with  respect to any
criminal  action or  proceeding,  had no  reason  to  believe  his  conduct  was
unlawful.  Delaware law further  provides that a corporation  will not indemnify
any person against  expenses  incurred in connection with an action by or in the
right of the  corporation  if such person shall have been  adjudged to be liable
for negligence or misconduct in the

                                                       II-1

<PAGE>



performance  of his duty to the  corporation  unless and only to the extent that
the court in which such action or suit was brought shall determine that, despite
the adjudication of liability but in view of all the  circumstances of the case,
such person is fairly and  reasonably  entitled to  indemnity  for the  expenses
which such court shall deem proper.

         The indemnification and advancement of expenses provided by, or granted
pursuant to Delaware  Corporation  Law is not be deemed  exclusive  of any other
rights to which those  seeking  indemnification  or advance of  expenses  may be
entitled  under any bylaw,  agreement,  vote of  stockholders  of  disinterested
directors or  otherwise,  both as to action in his  official  capacity and as to
action in another capacity while holding such office.

         Article  IX of  Tellurian's  By-Laws  provides  that the  officers  and
directors  of  Tellurian  shall be  entitled to  indemnification  to the maximum
extent permitted by Delaware law.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission (the "Commission"),  such indemnification is against public policy as
expressed in the Act and is, therefore, unenforceable. In the event that a claim
for  indemnification  against  such  liabilities  (other than the payment of the
registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.


                                                       II-2

<PAGE>



Item 25.          Other Expenses of Issuance and Distribution
<TABLE>

<S>              <C>                                                                 <C> 
                  Securities and Exchange Commission
                   Filing Fee                                                          $     5,237.06
                  NASDAQ Filing Fee                                                                **
                  Legal Fees                                                                       **
                  Accounting Fees                                                                  **
                  Blue Sky Fees and Disbursements                                                  **
                  Printing                                                                         **
                  Miscellaneous                                                        --------------

                  Total                                                                  $ 455,000.00
</TABLE>


                  *        Estimated
                  **       To be supplied by Amendment

Item 26.          Recent Sales of Unregistered Securities

                  (i) On December 27, 1995,  the Issuer  received  $200,000 from
the sale of  promissory  notes in the  principal  amount of $192,000 and 800,000
warrants  from Imafina S.A. On January 22, 1996,  the Issuer  received  $550,000
from the sale of  promissory  notes in the  principal  amount  of  $528,000  and
2,200,000 warrants from Jericho Limited. Exemption is claimed on such securities
since the  transactions  did not involve a public offering under Section 4(2) of
the Act. J.W.  Barclay & Co., Inc. acted as Placement  Agent in connection  with
this Offering and as  compensation  for its services as placement  agent, it was
paid a commission of $75,000 and an expense  allowance of $22,500 and was issued
300,000 Common Stock Purchase  Warrants for a cash  consideration of $6,000.  On
June 27, 1996,  J. W. Barclay & Co., Inc.  returned the 300,000  Warrants to the
Company and the Company  agreed to pay $6,000 to J. W. Barclay & Co.,  Inc. upon
the completion of the Company's Public Offering in November of 1996. Each of the
recipients  agreed to take the  securities  for investment and without a view to
the distribution or resale thereof and to have an appropriate restrictive legend
placed on their  securities.  Further,  these investors  agreed to lock-up their
Warrants and not resell same until  November 8, 1997.  Also, the Company did not
engage in  general  advertising  or  general  solicitation  with  respect to the
aforementioned transactions; the investors who acquired securities were provided
with all information  requested by them and were afforded  continuing  access to
information  and such  investors had such  knowledge and experience in financial
and  business  matters that they were  capable of  evaluation  of the merits and
risks of such investment and were able to bear the economic risk thereof.

                  (ii) On June 27, 1996, the Issuer  received  $175,000 from the
sale of promissory  notes in the principal  amount of $175,000.  $150,000 of the
notes are not  convertible and $25,000 of the notes are convertible at $1.00 per
share into 25,000  shares of the Issuer's  Common Stock  automatically  upon the
completion of the Issuer's initial

                                                       II-3

<PAGE>



public offering.  Of such notes, Andrew F. Nicoletta,  Karen Bulavimetz and Alec
McDonald paid $70,000, $70,000 and $35,000,  respectively. The Company issued to
each of Andrew F. Nicoletta and Karen  Bulavimetz  non-convertible  notes in the
principal  amount of $60,000 and  convertible  notes in the principal  amount of
$10,000.  The Company also issued to Alec McDonald a non-convertible note in the
principal  amount of $30,000 and a convertible  note in the principal  amount of
$5,000.  Exemption is claimed under Section 4(6)  Regulation  505 and /or 506 of
the Act inasmuch as all sales were made to  accredited  investors,  there was no
general  advertising or public  solicitation  in connection with the transaction
and the Company filed a Form D with the Commission on July 1, 1996. Exemption is
claimed  on such  securities  since the  transactions  did not  involve a public
offering  under  Section  4(2) of the Act.  J.W.  Barclay & Co.,  Inc.  acted as
Placement  Agent in connection  with this Offering and as  compensation  for its
services as placement  agent,  it was paid a commission of $26,250.  Each of the
recipients  agreed to take the  securities  for investment and without a view to
the distribution or resale thereof and to have an appropriate restrictive legend
placed on their  securities.  Further,  these investors  agreed to lock-up their
shares and not resell same until May 5, 1997.  Also,  the Company did not engage
in  general   advertising   or  general   solicitation   with   respect  to  the
aforementioned transactions; the investors who acquired securities were provided
with all information  requested by them and were afforded  continuing  access to
information  and such  investors had such  knowledge and experience in financial
and  business  matters that they were  capable of  evaluation  of the merits and
risks of such investment and were able to bear the economic risk thereof.

                  (iii) In March 1998, the Company granted  non-qualified  stock
options to purchase  610,000  shares of its Common Stock at an exercise price of
$2.625 per share over a term of ten years as follows:  Ronald Shallow  (73,000),
Richard Shallow  (27,000),  David Turner (25,000),  Mat Adams (10,000),  Michael
Hurd (200,000),  Stuart French (200,000), Steven Morse (37,500) and Lester Morse
(37,500). Exemption is claimed on such securities since the transactions did not
involve a public offering under Section 4(2) of the Act. Further, no underwriter
was involved in such sales, there were no underwriting  discounts or commissions
and each of the  recipients  agreed to take the  securities  for  investment and
without a view to  distribution  or resale  thereof  and to have an  appropriate
restrictive legend placed on their securities.  Also, the Company did not engage
in  general   advertising   or  general   solicitation   with   respect  to  the
aforementioned transactions; the investors who acquired securities were provided
with all information  requested by them and were afforded  continuing  access to
information  and such  investors had such  knowledge and experience in financial
and  business  matters that they were  capable of  evaluation  of the merits and
risks of such  investment  and were able to bear the economic risk thereof.  The
Company intends to register the Stock Option Plan under which the aforementioned
options were granted on Form S-8 Registration Statement.

                  (iv) On March 15,  1995,  Tellurian,  Inc.  (a South  Carolina
corporation) declared a 98.52216749-for-1 stock split.


                                                       II-4

<PAGE>



                  (v) On  July  2,  1996,  Tellurian,  Inc.  (a  South  Carolina
corporation)  reincorporated  in the State of Delaware through a merger into and
with Tellurian,  Inc. (a Delaware  corporation) with the Delaware corporation as
the surviving corporation. As a result of the merger, the Company issued 430,049
shares to Charles Powers,  297,908 shares to Ronald  Swallow,  109,481 shares to
Richard Swallow, 9,852 shares to Sergei Doroshov, 16,748 shares to Albert Donald
Wangerin,  49,261 shares to Stuart  French,  49,261  shares to Ching-yuan  Tung,
9,852 shares to Hitesh Amin,  9,852  shares to Lawson  Nichols,  4,926 shares to
Jerry  Plotczyk,  4,926  shares to  Karyssa  Plotczyk,  4,926  shares to Richard
Mathiesen,  2,958 shares to Mat Adams,  45,000  shares to John A. Bruno,  15,000
shares to Douglas  Spinosa,  200,000 shares to Dennis  Giunta,  45,000 shares to
Michael  Wills,  125,000  shares to  Joseph  DeFalco,  45,000  shares to John C.
Cioffoletti and 125,000 shares to Matthew Langdon.

                  The  transactions  described  in  sub-paragraphs  (iv) and (v)
above are not considered  sales within the meaning of Rule 145 of the Securities
Act of 1933, as amended.

                  (vi) In  March  1998 the  Company  entered  into a  consulting
contract with Carousel  Consulting which agreement expires on December 31, 1999.
Under the terms of this  contract,  the Company  issued 150,000 shares of Common
Stock to Carousel  and agreed to pay $5,000 per month for  continued  consulting
services by Carousel.  Such services consist of Carousel actively  searching for
merger/acquisition  candidates  on behalf of  Tellurian  and to provide  general
consulting to the Company on an "as-needed" basis.

                  In  March  1998,   the  Company   reached  an  agreement  with
Interactive  Media under which Interactive Media agreed to accept 100,000 shares
of the Company's common stock in return for outstanding  amounts owed for public
relation  services  provided by Interactive and for payment on public  relations
services to be provided during the year 1998 totalling $146,000.

                  In March 1998,  1174757 Ontario,  Inc., the Company's Canadian
landlord,  agreed to convert $694,444 of indebtedness into 350,000 shares of the
Company's  Common Stock and options to purchase  100,000 shares of the Company's
Common Stock at an exercise  price of $1.75 per share  between April 1, 1998 and
September 30, 1998. In connection  with this  transaction,  13,158 shares of the
Company's Common Stock were issued to Newman Bros. Limited to defray their costs
as project general manager.

                  Exemption is claimed on such securities in the three preceding
paragraphs  since  the  transactions  did not  involve a public  offering  under
Section 4(2) of the Act.  Further,  no  underwriter  was involved in such sales,
there were no  underwriting  discounts or commissions and each of the recipients
agreed to take the securities for investment and without a view to  distribution
or resale thereof and to have an appropriate  restrictive legend placed on their
securities. Also, the Company did not engage in general

                                                       II-5

<PAGE>



advertising  or  general   solicitation  with  respect  to  the   aforementioned
transactions;  the  investors  who acquired  securities  were  provided with all
information requested by them and were afforded continuing access to information
and such  investors had such  knowledge and experience in financial and business
matters  that they were  capable of  evaluation  of the merits and risks of such
investment and were able to bear the economic risk thereof.

Item 27.          Exhibits

         (a) Exhibits.  The following exhibits have been previously filed unless
otherwise  noted.  All previously  filed exhibits are  incorporated by reference
unless otherwise indicated to Form SB-2 Registration Statement,  File # 333-9741
and File # 333-36871.

        Exhibit No.               Description

           1.0            Underwriting Agreement, Agreement Among 
                          Underwriters and Selected Dealer Agreement *

           3.0            Articles of Incorporation of Registrant

           3.1            By-Laws of Registrant

           3.2            Amendment to Articles of Incorporation

           3.3            Further Amendment to Articles of Incorporation **

           4.0            Specimen of Common Stock

           4.1            Form of Warrant Agreement including Form of Warrant

           4.2            Form of Amendment to Warrant Agreement

           4.3            Form of Preferred Stock Warrant Agreement **

           4.4            Form of Underwriter's Preferred Stock Warrants**

           4.5            Form of Underwriter's Preferred Warrants**

           5.0            Opinion re: legality

          10.1            Employment Agreement dated November 8, 1996 to be
                          entered into between Dr. Ronald Swallow and the
                          Registrant  (1)


                                                       II-6

<PAGE>



          10.2            Employment Agreement dated November 8, 1996
                          between Stuart French and the Registrant  (1)

          10.3            Lease for Facilities in Mahwah, New Jersey (1)

          10.4            Transfer Technology Agreement dated January 1, 1996
                          between Voyager Graphics, Inc. and the Registrant

          10.5            Agreement dated November 14, 1994 between TTY
                          Graphics, Inc., Voyager Simulation Ltd. and the
                          Registrant.
 
          10.6            Letter Agreement dated May 26, 1995 between the
                          Registrant and TTY Graphics, Inc. and amendment
                          thereto dated July 17, 1996.

          10.7            Agreement dated November 5, 1991 by and among
                          Greg Gustin, Pat Lowe as Trustee for the Estate of
                          Quantum Graphics, Inc. and TTY Graphics, Inc.

          10.8            Assignment Agreement dated as of November 5, 1991
                          between TTY Graphics, Inc. and the Registrant

          10.9            Letter Agreement dated August 1, 1996 and August 2,
                          1995 between Greg Gustin and the Registrant

          10.10           Agreement dated July 23, 1996 between TTY Graphics,
                          Inc. and the Registrant

          10.11           1998 Incentive and Non-Statutory Stock Option Plan **

          10.12           Letter Agreement between the Registrant, Voyager 
                          Graphics Inc., Voyager Simulation Company Ltd. and TTY
                          Graphics Inc.

          10.13           Consulting Agreement with J.W. Barclay& Co., Inc.

          10.14           Amendment to Consulting Agreement with J.W. Barclay
                          & Co., Inc.**

          10.15           Merger and Acquisition Agreement with J.W. Barclay &
                          Co., Inc.

          10.16           Purchase Agreement Option with 1174757 Ontario Inc. 
                          formerly Niacan Ltd., (2)

                                                       II-7

<PAGE>



          10.17           Intellectual Property Agreement with Eye Wonder (2)

          10.18           Lease with 1174757 Ontario Inc. formerly Niacam Ltd.,
                          (3)

          10.19           Mutual Release and Settlement Agreement between
                          Fightertown Entertainment, Inc. and the Registrant

          10.20           Agreement between Robert Winterford, Eye Wonder
                          Studios, Inc., the Registrant, Cyberport Niagara, Inc.
                          and Cyberport International, Inc. dated October 28,
                          1997.

          10.21           Agreement  dated March 25, 1998 by and among
                          Cyberport Niagra,  Inc.,  Tellurian Inc. and
                          1174757 Ontario, Inc.

          10.22           Agreement dated March 26, 1998 by and among Cyberport,
                          Tellurian and Cyberport creditors

          11.0            Earnings per share - See notes to financial statements

          21.0            Subsidiaries of Registrant (4)

          23.0            Consent of Miller, Ellin & Co.*

          27.0            Selected Financial Data (5)

                   ---------------
 *         Filed herewith.
 **        To be filed by amendment.

                  (1)               Incorporated    by    reference    to    the
                                    Registrant's Form 10-KSB for its fiscal year
                                    ended December 31, 1996.

                  (2)               Incorporated    by    reference    to    the
                                    Registrant's  Form  10-QSB  for its  quarter
                                    ended March 31, 1997.

                  (3)               Incorporated    by    reference    to    the
                                    Registrant's  Form  10-QSB  for its  quarter
                                    ended June 30, 1997.

                  (4)               Cyberport Niagra, Inc., a   100%  owned sub-
                                    sidiary   of   Tellurian,  incorporated   in
                                    Ontario, Canada, and does business under the
                                    name Cyberport.

                  (5)               Incorporated    by   reference    into   the
                                    Registrant's Form 10-KSB for its fiscal year
                                    ended December 31, 1997 and Form 10-QSB

                                                       II-8

<PAGE>



                                    for its quarter ended March 31, 1998.

Item 28.          Undertakings

                  The undersigned Registrant hereby further undertakes:

         (1) To file,  during any period in which it offers or sells securities,
a post-effective amendment to this Registration Statement to:

                  (i)  Include any prospectus required by  Section  10(a)(3)  of
the Securities Act of 1933;

                  (ii)  Reflect  in the  prospectus  any facts or events  which,
individually or together,  represent a fundamental  change in the information in
the registration statement; and
                  (iii) Include any additional or changed  material  information
on the plan of distribution.

         (2) For determining  liability under the Securities Act of 1933,  treat
each post-effective  amendment as a new registration statement of the securities
offered,  and the offering of the securities at that time to be the initial bona
fide offering.

         (3) File a post-effective  amendment to remove from registration any of
the securities that remain unsold at the end of the offering.

                  Insofar as indemnification  for liabilities  arising under the
Securities  Act of 1933 (the "Act") may be permitted to directors,  officers and
controlling  persons of the Company  pursuant to the  foregoing  provisions,  or
otherwise,  the Company has advised  that in the opinion of the  Securities  and
Exchange  Commission such  indemnification is against public policy as expressed
in the Act and is, therefore, unenforceable.

                  In the event  that a claim for  indemnification  against  such
liabilities  (other than the payment of the  registrant of expenses  incurred or
paid by a director,  officer,  or  controlling  person of the  registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as  expressed  in the  Securities  Act and will be  governed by the final
adjudication of such issue.

         The Company will provide to the  Representative  of the underwriters at
the  closing  specified  in the  Underwriting  Agreement  certificates  in  such
denominations and registered

                                                       II-9

<PAGE>



in such names as required by the  Representative  to permit  prompt  delivery to
each purchaser.

         For  determining any liability under the Securities Act, the Registrant
will treat the information  omitted from the form of prospectus filed as part of
this Registration Statement in reliance upon Rule 430A and contained in the form
of  prospectus  filed by the  Registrant  pursuant to Rule  424(b)(1)  or (4) or
497(h) under the Securities Act as part of this Registration Statement as of the
time the Commission declared it effective.

         For  determining any liability under the Securities Act, the Registrant
will treat each post-effective amendment that contains a form of prospectus as a
new  registration  statement  for the  securities  offered  in the  registration
statement,  and that offering of the securities at that time as the initial bona
fide offering of those securities.

                                      II-10

<PAGE>


                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  of filing on Form SB-2 and  authorized  this  registration
statement to be signed on its behalf by the undersigned,  in the City of Mahwah,
State of New Jersey on the 12th day of June, 1998.

                                                     TELLURIAN, INC.


                                                     By: /s/ Stuart French
                                                        ------------------------
                                                        Stuart French, President



         In accordance with the requirements of the Securities Act of 1933, this
registration  statement  was  signed  below  by  the  following  persons  in the
capacities and on the dates stated:

Signatures                          Titles                                 Date

                                    Chairman of the
/s/ Dr. Ronald Swallow              Board, Chief
- -----------------------             Executive Officer             June 12, 1998
Dr. Ronald Swallow      
 

/s/ Stuart French                   President and a Director
- -----------------------             of the Company                June 12, 1998
Stuart French  


/s/ Richard Swallow                 Secretary and a Director
- -----------------------             of the Company                June 12, 1998
Dr. Richard Swallow    

/s/ Michael Hurd                    Vice President of
- -----------------------             Administration and
Michael Hurd                        Finance and Chief
                                    Financial and Accounting
                                    Officer                       June 12, 1998


Peter Colgan                        Director


James G. H. Lin                     Director

                                      II-11


EXHIBIT 1.0

            1,200,000 Shares of Series 1 Convertible Preferred Stock

                                       and

         1,200,000 Redeemable Series 1 Preferred Stock Purchase Warrants


                                 TELLURIAN, INC.

                             UNDERWRITING AGREEMENT


                               Dated: July , 1998


J.W. Barclay & Co., Inc.
 as Representative of the Several Underwriters
One Battery Park Plaza
New York, New York  10004

Dear Sirs:

     The undersigned,  Tellurian,  Inc., a Delaware corporation (the "Company"),
hereby  confirms its  agreement  with J.W.  Barclay & Co., Inc.  (sometimes  the
"Representative"  or "you") and the  several  Underwriters  named in  Schedule A
hereto (the "Underwriters") as follows:

     1.  Description  of  Securities.  The Company has authorized by appropriate
corporate action, and proposes to issue and sell to the Underwriters,  1,200,000
shares of Series 1 Convertible Preferred Stock ("Shares") and 1,200,000 Series 1
Convertible Preferred Stock Purchase Warrants  ("Warrants").  Each Warrant shall
be exercisable for one share of Preferred  Stock.  An additional  180,000 Shares
and 180,000 Warrants,  have been authorized to cover over-allotments as provided
in Section 3 below.  The Shares and  Warrants  shall  hereinafter  sometimes  be
collectively  referred to as the "Securities".  The Shares and Warrants are more
fully  described  in the  Registration  Statement  and  Prospectus  referred  to
hereinafter.

     2.  Representations and Warranties.

         The Company  represents  and warrants to, and agrees with,  you and the
Underwriters that:

         (a)  A  registration  statement  on  Form  SB-2  with  respect  to  the
Securities,  including a preliminary prospectus, copies of which have heretofore
been delivered by the Company to you, has been carefully prepared by the Company
in conformity  with the  requirements of the Securities Act of 1933, as amended,
(hereinafter  called the "Act") and the Rules and  Regulations of the Securities
and Exchange Commission (hereinafter called the

                                                         1

<PAGE>



"Commission")  under such Act, and has been filed with the Commission  (File No.
________). On or prior to the effective date of such registration statement, one
or  more  amendments  to  such   registration   statement   (including  a  final
prospectus),  copies of which have  heretofore been or will be delivered to you,
will  have  been so  prepared  and  filed in the  form  delivered  to you.  Such
registration  statement  (including  all exhibits  thereto) as amended as of the
effective  date  thereof  and each  related  preliminary  prospectus  are herein
respectively  referred  to as the  "Registration  Statement",  the  "Preliminary
Prospectus" and the "Prospectus".

         (b) When the Registration  Statement  becomes effective (the "Effective
Date") and at all times  subsequent  thereto up to and at the  Closing  Date (as
defined in Section 3 hereof)  and the  Additional  Closing  Date (as  defined in
Section 3 hereof),  (i) the  Registration  Statement and the  Prospectus and any
amendments or supplements thereto will contain all statements which are required
to be stated therein by the Act and the Rules and  Regulations of the Commission
thereunder and will in all respects  conform to the  requirements of the Act and
such Rules and  Regulations,  (ii) neither the  Registration  Statement  nor the
Prospectus  nor any  amendment  or  supplement  thereto  will include any untrue
statement of a material  fact or omit to state any material  fact required to be
stated therein or necessary to make the statements  therein not misleading,  and
(iii)  all  documents  which  are  required  to be  filed  as  exhibits  to  the
Registration  Statement  will  have been so filed;  provided  however,  that the
Company makes no representations or warranties as to information contained in or
omitted from the Registration  Statement or the Prospectus or any such amendment
or  supplement  in reliance  upon and in  conformity  with  written  information
furnished  to the  Company by you or any  Underwriter  expressly  for use in the
preparation thereof.

         (c) The Company an its subsidiaries have been duly incorporated and are
validly  existing  as  corporations  in  good  standing  under  the  laws of the
jurisdictions  of their  incorporation  with all  corporate and other powers and
authority necessary to carry on their businesses, and they are qualified in such
jurisdictions in which the nature of their business requires such qualification.

         (d) The consummation of the transactions  herein  contemplated will not
result  in a breach  or  violation  of any of the  terms or  provisions  of,  or
constitute a default  under,  any  indenture,  mortgage,  deed of trust or other
agreement or instrument to which the Company is a party or by which it or any of
its properties is bound, or of its Certificate of Incorporation,  or By-laws, or
any  order,  rule  or  regulation  applicable  to  the  Company  or  any  of its
properties, of any court or other governmental body.

         (e) The Company has full power and lawful authority to authorize, issue
and sell the Shares, Warrants, Underwriters' Stock

                                                         2

<PAGE>



Warrants  (as  defined  hereinafter)  and  Underwriters'  Warrants  (as  defined
hereinafter)  on the terms and  conditions  herein set forth,  and has taken all
corporate  action necessary  therefor;  no consent,  approval,  authorization or
other order of any  regulatory  authority  is required  for such  authorization,
issue or sale,  except as may be required  under the Act or state  securities or
blue sky laws. This Agreement has been duly  authorized,  executed and delivered
by the  Company  and is a valid and  legally  binding  agreement  of the Company
enforceable  in accordance  with its terms.  The Warrant  Agreement  between the
Company and Continental Stock Transfer & Trust Company,  to be dated the Closing
Date,  pursuant to which the Warrants will be issued (the  "Warrant  Agreement")
has been duly  authorized by the Company and, when executed and delivered by the
Company and  Continental  Stock  Transfer & Trust  Company,  will be a valid and
legally  binding  obligation of the Company,  enforceable in accordance with its
terms.

         (f) The  Securities and the  authorized  capitalization  of the Company
conform to the descriptions thereof contained in the Registration  Statement and
Prospectus.  The holders of the Warrants will, upon their exercise,  be entitled
to purchase  shares in accordance with the terms and conditions set forth in the
Warrant  Agreement and the form of Warrant filed as exhibits to the Registration
Statement.  The outstanding shares of capital stock are, and the shares issuable
pursuant to the public offering  contemplated hereby and upon exercise of any of
the warrants  referred to herein will upon such  issuance  be, duly  authorized,
validly  issued  and fully  paid and  nonassessable,  and the  Company  has duly
authorized  and reserved for issuance  upon  exercise of warrants such number of
shares  as  are  initially  issuable  upon  such  exercise.  The  Warrants,  the
Underwriters'  Stock  Warrants,  the  Underwriters'  Warrants  and the  warrants
underlying  the  Underwriters'  Warrants  will,  when  issued and  delivered  in
accordance  with the  provisions  of the Warrant  Agreement,  in the case of the
Warrants  and the  warrants  underlying  the  Underwriters'  Warrants,  and this
Agreement, in the case of the Underwriters' Stock Warrants, be valid and legally
binding  obligations  of  the  Company  enforceable  in  accordance  with  their
respective  terms.  There  are  no  options,  warrants,  rights  of  conversion,
indebtedness  or calls on equity of the Company  other than as  disclosed in the
Prospectus and Registration Statement.

         (g) Except as set forth or contemplated in the  Registration  Statement
and Prospectus,  subsequent to the respective  dates as of which  information is
given in the  Registration  Statement  and the  Prospectus,  the Company has not
incurred any material  liabilities  or  obligations,  direct or  contingent,  or
entered into any material transactions,  not in the ordinary course of business,
and there has not been any material  change in the capital  stock or funded debt
of the Company,  or any material  adverse change in the condition  (financial or
other) or results of operations of the Company.

                                                         3

<PAGE>



         (h) The financial  statements  (audited and unaudited) set forth in the
Registration  Statement and Prospectus fairly present the financial condition of
the  Company  and the  results  of its  operations  as of the  dates and for the
periods therein specified;  and said financial statements (including the related
notes and schedules)  have been prepared in accordance  with generally  accepted
accounting  principles  which  have been  consistently  applied  throughout  the
periods covered  thereby.  Such financial  statements and the summaries  thereof
included  in the  Registration  Statement  and  the  Prospectus  conform  in all
material  respects  to the  requirements  of the  Rules and  Regulations  of the
Commission.

         (i) The accountants whose opinion or opinions is or are included in the
Registration  Statement are independent public accountants within the meaning of
the Act and the Rules and Regulations of the Commission thereunder.

         (j) Except as set forth in the  Prospectus,  there is not  pending  any
action, suit or other proceeding to which the Company is a party or of which any
property  of the  Company  is the  subject,  before  or by any  court  or  other
governmental  body,  which might  result in any material  adverse  change in the
condition,  business or prospects of the Company, or might materially  adversely
affect the assets of the Company; and except as indicated in the Prospectus,  no
such proceeding is known by the Company to be threatened or contemplated.

         (k) The Company knows of no claim for services, either in the nature of
a finder's  fee,  brokerage  fee or  otherwise,  with  respect to the  financing
contemplated hereby,  whether or not heretofore  satisfied,  for which it or the
Underwriters,  or any of  them,  may be  responsible,  other  than as  expressly
disclosed in the Prospectus.

         (l) The  business  and  operations  of the  Company  and the  ownership
thereof, except as may be disclosed in the Prospectus, comply with all statutes,
ordinances,  laws, rules and regulations  applicable thereto, the non-compliance
with which could  reasonably be expected to have a material,  adverse  effect on
the Company or its condition  (financial  or other),  business,  prospects,  net
worth or results of  operations;  the Company  possesses,  and is  operating  in
compliance  with the terms,  provisions  and  conditions  of, all  certificates,
licenses,  permits,  consents,  waivers,  approvals,  franchises and concessions
required to conduct its business as now conducted, the non-compliance with which
could reasonably be expected to have a material adverse effect on the Company or
its condition (financial or other), business, prospects, net worth or results of
operations;  each such certificate,  license, permit, consent, waiver, approval,
franchise  and  concession is valid and in full force and effect and there is no
proceeding  pending  or  threatened  (or to the  best  of the  knowledge  of the
Company, any basis therefor) which may lead to the revocation, termination,

                                                         4

<PAGE>



suspension or  nonrenewal of any such  certificate,  license,  permit,  consent,
waiver, approval, franchise or concession.

         (m) On the Effective Date of the Registration Statement and immediately
prior  to the  sale of the  Securities,  the  outstanding  capital  stock of the
Company will be as set forth in the  Prospectus,  and there shall be no warrants
or options to purchase shares of Stock of the Company except as set forth in the
Prospectus.

     3.  Purchase,  Sale and  Delivery  of  Shares.  Subject  to the  terms  and
conditions  of  this  Agreement,  and  on  the  basis  of  the  representations,
warranties and agreements herein contained, the Company hereby agrees to sell to
the Underwriters,  and the Underwriters  agree to purchase from the Company,  at
purchase prices of $4.50 per Share and $0.225 per Warrant.

     The Company will  deliver the  Securities  to you at your  office,  or such
other  place  as you may  designate,  against  payment  to the  Company  for the
Securities  by wire  transfer or by certified  or official  bank check or checks
payable  in New York  Clearing  House  funds to the  order of the  Company.  The
Securities so to be delivered will be in definitive,  fully  registered  form in
such  authorized  denominations  and  registered in such names as you request by
notice to the Company given not later than 5:00 P.M., New York City time, on the
second  business day next  preceding the Closing Date.  The date and the time of
such  delivery  and  payment  shall  be  11:00  A.M.,  New York  City  time,  on
________________  (or such other time and date as you and the  Company may agree
upon).  The time and date of such  payment  and  delivery  is  herein  sometimes
referred to as the "Closing Date".

     The Company agrees to make the Securities  available to you for the purpose
of  expediting  the checking and packaging of the  Securities,  at the office at
which they are to be delivered, not later than 2:00 P.M., New York City time, on
the business day next preceding the Closing Date.

     The Company hereby grants to you the right, exercisable within 45 days from
the date hereof, to purchase from the Company up to 180,000 additional Shares of
Preferred Stock and 180,000 additional Warrants (the "Additional Securities") at
a purchase  price of $4.50 per Share and $0.225 per Warrant,  for the purpose of
covering  over-allotments  in  the  sale  by  any  of  the  Underwriters  of the
Securities.  You may exercise  your right to purchase  Additional  Securities by
giving written notice of such exercise to the Company.

     Such notice shall set forth the aggregate  number of Additional  Securities
as to which  such  right  is  being  exercised,  the  names in which  Additional
Securities  are  to  be  registered,   the  denominations  in  which  Additional
Securities are to be issued and the date and

                                                         5

<PAGE>



time, as determined by you, when the  Additional  Securities are to be delivered
(such  date and time  being  herein  sometimes  referred  to as the  "Additional
Closing Date"); provided, however, that the Additional Closing Date shall not be
earlier than the Closing Date. The Additional Closing Date may be on the Closing
Date; if not, it shall be no earlier than the third  business day after the date
on which the right shall have been exercised nor later than the twelfth business
day after the date on which the right shall have been exercised.

     The Company will deliver the  Additional  Securities to you at your office,
or such other place as you may designate, against payment to the Company for the
Additional Securities by wire transfer or by certified or official bank check or
checks payable in New York Clearing House funds to the order of the Company. The
Additional Securities so to be delivered will be in definitive, fully registered
form in such  authorized  denominations  and  registered  in such  names  as you
request by notice to the Company  given not later than 5:00 P.M.,  New York City
time, on the second business day next preceding the Additional Closing Date.

     The Company agrees to make the Additional  Securities  available to you for
the purpose of expediting the checking and packaging of the  Securities,  at the
office at which they are to be  delivered,  not later  than 2:00 P.M.,  New York
City time, on the business day next preceding the Additional Closing Date.

     It is understood that the Underwriters  propose to offer the Securities for
sale to the public upon the terms and conditions  set forth in the  Registration
Statement, after the Registration Statement becomes effective.

     4. Covenants of the Company.

         The Company further covenants and agrees with you that:

                  (a) The  Company  will  use its  best  efforts  to  cause  the
Registration  Statement to become  effective  and will not at any time,  whether
before or after the  effective  date,  file any  amendment  to the  Registration
Statement or supplement to the Prospectus of which you shall not previously have
been  advised and  furnished  with a copy or to which you shall have  reasonably
objected in writing or which is not in compliance with the Act, or the Rules and
Regulations of the Commission thereunder.

         (b) The Company will notify you  immediately and confirm in writing (A)
when the Registration Statement and any post-effective amendment thereto becomes
effective, (B) of the issuance of any stop order suspending the effectiveness of
the  Registration  Statement or of any order preventing or suspending the use of
any  Preliminary  Prospectus or of the  Prospectus  or of the  initiation of any
proceedings for such purposes, and (C) of the

                                                         6

<PAGE>



receipt of any comments (in writing or orally) from the Commission in respect of
the Registration Statement or requesting the amendment, post-effective amendment
or supplementation of the Registration Statement or Prospectus or for additional
information.  If the Commission shall enter a stop order or any order preventing
or suspending the use of any Preliminary  Prospectus or of the Prospectus at any
time, or shall initiate any proceedings for such purposes, the Company will make
every reasonable effort to prevent the issuance of such order and, if issued, to
obtain the withdrawal  thereof.  The Company will provide you with copies of all
written  communications  received  by it  from  the  Commission  and  any  other
regulatory  agency  with  respect  to  the  Registration  Statement,  and  every
amendment and post-effective amendment thereto and copies of all replies thereto
by the Company, its counsel and its accountants.

         (c) Within the time during  which a  prospectus  relating to the Shares
and Warrants (or the exercise of any Warrants) is required to be delivered under
the Act,  the  Company  will  comply so far as it is able with all  requirements
imposed upon it by the Act, as now and hereafter  amended,  and by the Rules and
Regulations of the Commission thereunder,  from time to time in force, so far as
necessary  to permit the  continuance  of sales of or dealings in the Shares and
Warrants  (or the  shares  of stock to be  acquired  upon  the  exercise  of the
Warrants) as  contemplated by the provisions  hereof and the Prospectus;  and if
during such period any event occurs as a result of which the  Prospectus as then
amended or supplemented  would include an untrue statement of a material fact or
omit to state any material fact necessary to make the statements therein, in the
light of the  circumstances  then existing,  not  misleading,  or if during such
period it is necessary to amend or supplement  the Prospectus to comply with the
Act,  the Company  will  promptly  notify you and will amend or  supplement  the
Prospectus (in form  reasonably  satisfactory to your counsel and at the expense
of the  Company)  so as to correct  such  statement  or  omission or effect such
compliance.

                  (d) The  Company  will  cooperate  with you and will  take all
necessary   action,   and  furnish  to  whomever  you  may  direct  such  proper
information,  as may be  lawfully  required in  qualifying  the  Securities  for
offering  and sale under the  securities  or blue sky laws of such states as you
may  designate,  and in  continuing  such  qualifications  in  effect so long as
required for the  distribution  of Securities by you;  provided that the Company
shall not be obligated to qualify as a foreign  corporation to do business under
the laws of any such state,  consent to general service of process in such state
or  otherwise to submit to any  requirements  which it  reasonably  deems unduly
burdensome.

         (e) The Company will pay any and all fees, taxes and expenses  incident
to the  performance  of  its  obligations  under  this  Underwriting  Agreement,
including expenses and taxes incident to the issuance and delivery to you of the
Securities and Additional

                                                         7

<PAGE>



Securities, if any, to be sold to the Underwriters pursuant to Section 3 hereof;
all fees and disbursements of counsel and accountants for the Company;  expenses
and filing fees incident to the preparation,  printing,  delivery,  shipment and
filing with the  Commission,  the National  Association  of Securities  Dealers,
Inc.,  and state blue sky  authorities  of the  Registration  Statement  and all
exhibits thereto and the Prospectus,  and any amendments or supplements thereto,
including fees of blue sky counsel (to be designated by the  Representative  and
who may be counsel to the  Underwriters)  incident to the qualification for sale
of the Securities and  Additional  Securities,  if any, under blue sky laws. The
Company  will further pay you as  Representative  of the  Underwriters  for your
expenses incurred in connection with this offering, on a non-accountable  basis,
an amount equal to 3% of the public  offering  price of the  Securities  sold on
behalf of the Company  hereunder,  including any Securities sold pursuant to the
overallotment  option,  such  reimbursement  and  payment  to be  made to you on
closing,  and may be  deducted  by you from the  amount due to the  Company  for
purchase of the Securities  pursuant to Section 3 hereof.  In the event that the
offering is not consummated,  the Representative will be reimbursed only for its
actual, accountable, out-of-pocket expenses.

         (f) The  Company  will  apply  the net  proceeds  from  the sale of the
Securities substantially as set forth under the caption "Use of Proceeds" in the
Prospectus.

         (g) The Company  will deliver to you as promptly as  practicable  three
signed  copies  of  the  Registration  Statement  and  all  amendments  thereto,
including  all exhibits  therewith or  incorporated  therein by  reference,  and
signed  consents,  certificates  and  opinions of  accountants  and of any other
persons named in the  Registration  Statement as having  prepared,  certified or
reviewed  any part  thereof,  and will  deliver to you such  number of  unsigned
copies  of the  Registration  Statement  and  exhibits,  and  of all  amendments
thereto, as you may reasonably request.  The Company will deliver to you or upon
your  order,  from time to time  until the  effective  date of the  Registration
Statement,  as many copies of the  Preliminary  Prospectus as you may reasonably
request.  The Company will deliver to you or upon your order,  on the  effective
date of the Registration Statement and thereafter,  subject to the provisions of
Section  4(c) hereof,  from time to time,  as many copies of the  Prospectus  in
final form or as there  after  amended or  supplemented,  as you may  reasonably
request.  The Company will deliver to you,  promptly  after  closing,  three (3)
bound volumes of all of the  documents,  papers,  exhibits,  correspondence  and
records forming the materials involved in this public offering.

         (h) The Company will make generally  available to its security holders,
as soon as it is practicable to do so (but in no event later than fifteen months
after the effective date of the

                                                         8

<PAGE>



Registration Statement), an earnings statement of the Company (which need not be
audited)  covering a period of at least twelve  months  beginning not later than
the first day of the fiscal  quarter next  succeeding  such effective date which
shall satisfy the provisions of Section 11(a) of the Act.

         (i) For a period  of at least  five  years  from the date  hereof,  the
Company will supply to the Representative,  (A) as soon as practicable after the
end of each fiscal year, a balance  sheet and  statement  of  operations  of the
Company and its consolidated subsidiaries (if any) as at the end of and for each
such year,  all in  reasonable  detail and  certified by  independent  certified
public  accountants,  (B) as soon as  practicable  after  the end of each of the
first three  quarters of each fiscal year, an unaudited  statement of operations
of the Company and its consolidated  subsidiaries (if any) for such period,  (C)
copies of such financial statements and reports as the Company may, from time to
time, furnish generally to holders of any class of its stock, (D) copies of each
form,  document  and  report  which  it  shall  be  required  to file  with  the
Commission,  any blue sky authority or any securities  exchange at the same time
as they are filed  and (E)  copies of the  daily  stock  transfer  sheets of the
Company.

         (j)  Simultaneously  with the purchase and payment by the  Underwriters
for the  Securities on the Closing  Date,  the Company shall sell, at a price of
$0.001 per  warrant,  and issue and  deliver to the  Representative  and, at its
request, to any of the several  Underwriters or to dealers in the selling group,
or to officers or partners of the  Representative,  the several  Underwriters or
dealers  in  the  selling  group,  120,000  warrants,   in  form  and  substance
satisfactory to your counsel, to purchase 120,000 shares of Series 1 Convertible
Preferred  Stock  of the  Company  at an  exercise  price  of  $9.90  per  share
("Underwriters'  Stock  Warrants") and 120,000  warrants,  in form and substance
satisfactory  to your  counsel,  to purchase  120,000  Series 1 Preferred  Stock
Purchase  Warrants  (similar to those being sold to the  public),  at a price of
$0.4125 per 120,000 Series 1 Preferred  Stock Purchase  Warrant  ("Underwriters'
Warrants").  The Underwriters' Stock Warrants and Underwriters' Warrants will be
exercisable  for a period of five years  commencing on the Effective  Date,  and
will not be transferable for a period of one year from the Effective Date except
to Underwriters and Selected Dealers and officers and partners  thereof.  In the
event that the Company at any time  reduces the  exercise  price of the Warrants
sold to the public  hereunder,  the exercise  price of the  Underwriters'  Stock
Warrants,  Underwriters'  Warrants and underlying Common Stock Purchase Warrants
shall  be  proportionately   reduced.   The  Underwriters'  Stock  Warrants  and
Underwriters'  Warrants  shall  have  been  registered  under  the  Registration
Statement and the holders of a majority of such Underwriters' Stock Warrants and
Underwriters'  Warrants or the securities which may have been issued  thereunder
shall have the right,  at any one time,  to require  the  Company to prepare and
file

                                                         9

<PAGE>



a post-effective  amendment to the Registration Statement (or a new registration
statement,  if then  required  under the Act) covering all or any portion of the
Underwriters'  Stock Warrants and  Underwriters'  Warrants and their  underlying
securities  to permit the public  sale  thereof  after  twelve  months  from the
Effective  Date.  In  connection  therewith,  the Company  shall be obligated to
prepare  and file  such  post-effective  amendment  (or  such  new  registration
statement) under the Act promptly upon the receipt of the request of the holders
of a majority of the Underwriters' Stock Warrants and Underwriters'  Warrants or
securities issued thereunder,  and the Company shall be further obligated to use
its best efforts to have such post-effective amendment (or such new registration
statement)  rendered  effective  under  the Act,  as it may from time to time be
amended hereafter, and Rules and Regulations promulgated thereunder,  as soon as
practicable after the filing date of any such  post-effective  amendment or such
new registration statement,  and the Company shall also be required to take such
action as may be necessary to maintain such post-effective amendment or such new
registration  statement effective under the Act for the period, not in excess of
nine  months,   required  to  sell  such   Underwriters'   Stock   Warrants  and
Underwriters'  Warrants and their  underlying  securities in compliance with the
Act and Rules and Regulations promulgated  thereunder,  and the Company shall be
required  to  provide  the  accounting  necessary  for the  filing  of any  such
post-effective amendment or such new registration statement, plus any amendments
or supplements  thereto.  In addition to, and not in lieu of, the obligations of
the Company hereinabove  recited in this subsection,  the Company hereby further
covenants   and  agrees  that  if,  the  Company   shall   prepare  and  file  a
post-effective  amendment to the  Registration  Statement or a new  registration
statement under the Act or  notification  pursuant to Regulation A under the Act
either of which is to become  effective  at any time  after  the  expiration  of
twelve months from the Effective Date with respect to the public offering of any
equity or debt  securities  of the  Company  now or  hereafter  authorized,  the
Company  will  include  in such  post-effective  amendment  or new  registration
statement or such notification  such number of the Underwriters'  Stock Warrants
and Underwriters'  Warrants and their underlying  securities as requested by the
holders of the  Underwriters'  Stock  Warrants  and  Underwriters'  Warrants  or
securities issued thereunder, and neither you nor such holders shall be under no
obligation to bear any of the expenses or professional fees and disbursements to
be incurred by the Company in connection with the preparation and filing of such
post-effective  amendment,  or new registration  statement or such notification.
With respect to any post-effective  amendment, or new registration statement, or
notification  filed by the  Company  pursuant  to this  subsection,  the selling
securityholders   offering  any  Underwriters'  Stock  Warrants,   Underwriters'
Warrants and their  underlying  securities  thereunder  shall be entitled to the
benefits of indemnification by the Company in like manner and to the same extent
as the Company indemnifies the Underwriters pursuant to Section 6(a) hereof.

                                                        10

<PAGE>



         (k) The  Company  will not,  without the prior  written  consent of the
Representative,  for a period  of six  months  after the  effective  date of the
Registration  Statement,  sell any  securities  of the  Company or sell or grant
options,  warrants or rights with respect to any  securities of the Company,  or
permit or cause a public  offering of any  securities  of the Company  except in
accordance with the provisions of the Registration Statement.

         (l) At the Closing, the Company shall enter into an agreement extending
its  present  consulting  agreement  for a  period  of  one  year  for a fee  of
$________________,  the total amount of which shall be paid at the Closing.  The
Company and the  Representative  shall also enter into an  agreement  which will
provide for a finder's  fee,  ranging  from 7% of the first  $1,000,000  down to
2-1/2% of the  excess  over  $9,000,000  of the  consideration  involved  in any
transaction  (including mergers and acquisitions)  consummated by the Company in
which the  Representative  introduced  the other party to the Company during the
five-year period commencing on the Closing Date, which agreement shall supersede
its current similar agreement between the Company and the Representative.

         (m) The  Company  shall  cooperate  with  the  Underwriters  in  making
available  to their  representatives  such  information  as they may  request in
making an investigation of the Company and its affairs.

         (n) Until such time as the  securities of the Company are listed on the
New York Stock  Exchange,  the American  Stock  Exchange or the National  Market
System of NASDAQ, but in no event more than three years from the Effective Date,
the Company shall retain Compliance  Management Company or a similar company, to
prepare a post  registration blue sky market survey for the  Representative  for
distribution   to  market   makers.   Such  survey  shall  be  provided  to  the
Representative annually with the first survey delivered to it promptly after the
completion of the public

                                                        11

<PAGE>



offering hereunder.  The cost of the first year's survey will not exceed $5,000.
In lieu of the foregoing, the Company may cause its legal counsel to provide the
Representative with a survey to be updated at least annually.

         (o) At all times, so long as any of the warrants referred to herein are
outstanding,  the Company will have reserved  authorized but unissued  shares of
stock and  underlying  warrants,  available  for  immediate  issuance in amounts
necessary for the exercise of all warrants then outstanding.  The Company agrees
to qualify its Shares for listing on the NASDAQ System  Small-Cap  Issues on the
Effective  Date and will take all necessary and  appropriate  action so that the
Shares continue to be listed for trading in the NASDAQ System  Small-Cap  Issues
for at least five years from the Effective  Date provided the Company  otherwise
complies  with  the  prevailing   maintenance   requirements  of  NASDAQ  System
Small-Cap.  In addition,  at such time as the Company  qualifies for listing its
securities on the National  Market  System of NASDAQ,  the Company will take all
steps  necessary to have the  Company's  Shares  thereof  listed on the National
Market  System of NASDAQ in lieu of listing as  Small-Cap  Issues.  The  Company
shall comply with all periodic  reporting  and proxy  solicitation  requirements
imposed by the Commission  pursuant to the 1934 Act, and shall promptly  furnish
you with copies of all material filed with the  Commission  pursuant to the 1934
Act or otherwise furnished to shareholders of the Company.

         (p) The Company will register its Series 1 Preferred  Stock pursuant to
Section 12(g) of the Securities Exchange Act of 1934, as amended, not later than
the Effective Date.

         (q) The Company will pay the fees and expenses (but not transfer taxes,
if any) of the Company's stock transfer agents,  warrant agents,  and registrars
(if any), without charge to stockholders and  warrantholders,  for not less than
five years after the effective date of the Registration Statement.

         (r) The  Representative  shall  receive a fee of 10% of the proceeds as
and when  received  by the  Company  from time to time upon the  exercise of any
Warrants after one year from the Effective Date, provided that such fee shall be
paid only in accordance with the rules of the NASD and any applicable securities
laws and rules and  regulations.  The  Representative  will not be  eligible  to
receive the  aforementioned  warrant exercise fee as a result of transactions of
the following nature:  (i) the exercise of Warrants when the market price of the
Company's  Common Stock is lower than the exercise  price;  (ii) the exercise of
Warrants held in any discretionary account; (iii) the exercise of Warrants where
documents  disclosing the compensation  arrangements (e.g., the Prospectus) have
not been  provided  to the  warrantholder;  (iv) the  exercise  of  Warrants  in
unsolicited  transactions;  and (v) the exercise of any warrants  during the one
year period commencing on

                                                        12

<PAGE>



the  Effective  Date,  and further  provided  that no broker shall be paid a fee
unless such broker is  designated  in writing by the customer as the  soliciting
broker. In addition, it will be a condition to the receipt by the Representative
of such  fee that it  shall  not,  in the ten  days  immediately  preceding  the
solicitation  of the  exercise  or the  date of such  exercise,  have bid for or
purchased  the Common  Stock of the  Company (or any  securities  of the Company
convertible into or exchangeable for such Common Stock,  including the Warrants)
or otherwise have engaged in any activity that would be prohibited by Rule 10b-6
under the Securities Exchange Act of 1934, as amended, by one participating in a
distribution  of the Company's  securities  whether as underwriter or otherwise.
The   Company   will  not  solicit   warrant   exercises   except   through  the
Representative.

     5. Conditions of Underwriters'  Obligations.  The Underwriters' obligations
to purchase and pay for the Securities,  as provided herein, shall be subject to
the  accuracy,  as of the date hereof and as of the Closing  Date (as if made on
the Closing Date), of the  representations and warranties of the Company herein,
to the accuracy of statements made in each certificate delivered pursuant to the
provisions  hereof,  to the  performance  by  the  Company  of  its  obligations
hereunder, and to the following additional conditions:

     (a) The  Registration  Statement shall have become effective not later than
5:00 P.M., New York City time, on the day following the date of this  Agreement,
unless a later time and date be agreed to by you;  and no stop order  suspending
the  effectiveness  of  the  Registration  Statement,  or  order  preventing  or
suspending the use of any  Preliminary  Prospectus or of the  Prospectus,  shall
have been issued and no proceedings  for such purpose shall have been instituted
or be pending or, to the knowledge of the Company or you, shall be  contemplated
by the Commission;  and any request of the Commission for additional information
(to be included in the  Registration  Statement or the  Prospectus or otherwise)
shall have been complied with to the satisfaction of the Underwriters' Counsel.

     (b) On the Closing Date the Underwriters  shall have received an opinion of
Lester  Morse,  P.C.,  counsel for the Company,  dated the Closing  Date, to the
effect that:

                           (i)  The Company has full corporate power and
authority  to enter  into  this  Agreement  and  this  Agreement  has been  duly
authorized,  executed and  delivered by the Company and  constitutes a valid and
binding  obligation of the Company  enforceable  in  accordance  with its terms,
subject to  bankruptcy,  insolvency  or  similar  laws  governing  the rights of
creditors  generally  and to the  discretion  of  courts in  granting  equitable
remedies, except insofar as rights to indemnity or contribution hereunder may be
limited by Federal securities laws.

                                                        13

<PAGE>



         (ii) The Warrant  Agreement,  the Consulting  Agreement and the Mergers
and Acquisitions Agreement have been duly authorized,  executed and delivered by
the Company and  constitute  the legal,  valid and  binding  obligations  of the
Company   enforceable  in  accordance   with  their  terms  (except  insofar  as
enforcement  of  the  indemnification  provisions  thereof  may  be  limited  by
applicable federal securities laws or principles of public policy and subject to
bankruptcy,  insolvency,  moratorium,  reorganization and similar laws affecting
creditors'  rights generally and to general  principles of equity).  The Company
has full corporate  power and authority to enter into the Warrant  Agreement and
the Consulting  Agreement and to sell,  issue and deliver the Shares,  Warrants,
Underwriters'  Stock  Warrants,   Underwriters'   Warrants  and  the  securities
underlying all warrants;

         (iii) The Company has authorized and  outstanding  capital stock as set
forth under "Capitalization" in the Prospectus; all of the Company's outstanding
shares  have been duly  authorized  and validly  issued,  and are fully paid and
nonassessable;  all of the Shares,  Warrants,  Underwriters'  Stock Warrants and
Underwriters'   Warrants  sold  pursuant  to  this   Agreement  have  been  duly
authorized,  validly issued and delivered and are fully paid and  nonassessable,
and conform to the descriptions  thereof in the Prospectus and such descriptions
conform to the rights duly set forth in the Certificate of  Incorporation of the
Company,   the  Warrant  Agreement,   the  Underwriters'  Stock  Warrants,   the
Underwriters' Warrants and this Agreement; the Warrants, the Underwriters' Stock
Warrants,  and the Underwriters'  Warrants are, and the warrants  underlying the
Underwriters'  Warrants will,  when issued in accordance  with the provisions of
the Warrant  Agreement,  the  Underwriters'  Stock Warrants,  the  Underwriters'
Warrants and this  Agreement be, valid and legally  binding  obligations  of the
Company in  accordance  with their  respective  terms  (subject  to  bankruptcy,
insolvency,  moratorium, fraudulent conveyance,  reorganization and similar laws
affecting  creditors' rights generally and to general principles of equity); the
securities  underlying the Warrants and the Underwriters' Stock Warrants and the
Underwriters'  Warrants have been validly  authorized and reserved for issuance,
and any shares  when  issued in  accordance  with the terms of the  Warrants  or
Underwriters'  Stock  Warrants,  as the case may be, will be validly  issued and
will be fully paid and non-assessable;  the holders of the Shares,  Warrants and
Underwriters'  Stock Warrants,  the Underwriters'  Warrants,  and the securities
underlying the Warrants, the Underwriters' Stock Warrants, and the Underwriters'
Warrants  are not,  and will  not be,  subject  to any  personal  liability  for
liabilities of the Company by reason of being holders thereof;  and none of such
securities  which  have been  issued,  have  been  issued  in  violation  of the
preemptive  rights or any other rights of any  stockholder of the Company and no
stockholder  of the  Company has any  preemptive  right to  subscribe  for or to
purchase  any  of  such  Shares,   Warrants,   Underwriters'   Stock   Warrants,
Underwriters'

                                                        14

<PAGE>



Warrants or securities underlying the Warrants, Underwriters' Stock
Warrants and the Underwriters' Warrants;

         (iv) The Company has been duly incorporated and is validly existing and
in good  standing  under the laws of the State of Delaware,  has full  corporate
power and  authority  to conduct its  business  as  presently  conducted  and as
described in the  Prospectus  and to own its properties and is duly qualified to
do business and is in good  standing in each  jurisdiction  wherein the property
owned or leased,  or the  conduct of  business,  by it makes such  qualification
necessary  (except where failure to so qualify would not have a material adverse
effect on the Company);

         (v)  The   Registration   Statement  has  become  effective  under  the
Securities Act and, to the best of the knowledge of such counsel,  no stop order
suspending the  effectiveness of the Registration  Statement has been issued and
no proceeding for that purpose has been instituted or is pending or contemplated
by the Commission;

        (vi) The Registration Statement and the Prospectus, and any amendment or
supplement  thereto,  comply  as to  form  in all  material  respects  with  the
requirements  of the Securities Act and the Rules (except that such counsel need
express no opinion as to the  financial  statements  and schedules and financial
data included therein or omitted therefrom);

         (vii) Such counsel has assisted in the preparation of the  Registration
Statement  and the  Prospectus  and no fact  has come to the  attention  of such
counsel  which leads such counsel to believe  that,  either as of the  Effective
Date or the date of the opinion,  (A) either the  Registration  Statement or the
Prospectus  or any  amendment or  supplement  thereto  (except for the financial
statements  and  schedules  and  financial  data  included  therein  or  omitted
therefrom,  as to which such  counsel  need  express no opinion)  contained  any
untrue statement of a material fact or omitted to state a material fact required
to be stated therein or necessary to make the statements therein not misleading,
(B) there is any  material  legal,  governmental  or  administrative  proceeding
pending,  threatened  or  contemplated  to which the  Company is or may become a
party or to which any of its property is or may become subject, or any basis for
any legal, governmental or administrative  proceeding,  required to be described
in the Prospectus under the Act which is not described as required, or (C) there
is any  contract  or document of a  character  required to be  described  in the
Registration  Statement or the  Prospectus,  or to be filed as an exhibit to the
Registration  Statement,  under  the Act  which  is not  described  or  filed as
required.

         (viii) The execution, delivery and performance of this Agreement by the
Company and the consummation of the transactions contemplated therein do not and
will not conflict with or result in

                                                        15

<PAGE>



a breach or  violation  of any of the terms or  provisions  of, or  constitute a
default under,  the Articles of  Incorporation  or By-Laws of the Company or any
indenture,  mortgage,  deed of  trust,  note  agreement  or other  agreement  or
instrument  known to such counsel to which the Company is a party or by which it
is bound or to which any of its property is subject,  or any  Federal,  state or
other statute, law, rule or regulation,  or any judgment, order or decree of any
court or governmental  agency or body known to such counsel having  jurisdiction
over the Company or any of its property;

         (ix) No consent, approval, authorization or order of, or declaration or
filing with, any government,  governmental instrumentality or court, is required
for the valid consummation by the Company the transactions  contemplated by this
Agreement,  except such as may be required under the Securities Act or any state
securities  or  "blue  sky"  laws in  connection  with  the  purchase,  sale and
distribution of the Shares; and

         (x) To the  best of  such  counsel's  knowledge,  the  Company  and its
subsidiaries  possesses  all  material  permits,   certificates  of  compliance,
approvals,  licenses,  waivers,  consents  and other  rights  from  governmental
authorities  which are  requisite  for the  material  conduct of its business as
presently  conducted and as des cribed in the Prospectus  (except such as in the
aggregate  would  not  materially  affect  the  business  or  operations  of the
Company),  for  the  consummation  of  the  transactions  contemplated  in  this
Agreement and for the offering  contemplated  by the  Prospectus,  and each such
permit, certificate of compliance,  approval, license, waiver, consent and right
is valid and in full force and effect.

            (xi) Such opinion  shall be to such  further  effect with respect to
other  legal  matters  relating  to this  Agreement  and the sale of the  Shares
hereunder as counsel for the Underwriters may reasonably  request.  In rendering
the  opinions  set forth  above,  such  counsel  may rely upon  certificates  of
officers of the Company and public officials as to matters of fact, and may rely
as to all  matters  of law  other  than the  laws of the  United  States  or the
corporate laws of the State of Delaware upon opinions of counsel satisfactory to
you, in which case the  opinion  shall state that they have no reason to believe
that you and they are not entitled to so rely.  Additionally,  in rendering such
opinion,  counsel  shall  not be  required  to opine  upon the  availability  of
equitable  remedies,  including  but not  limited  to, the  remedies of specific
performance and injunctive relief.

    (c) At the time this  Agreement is executed by the parties hereto and on the
Closing Date (and on the  Additional  Closing  Date, if any),  the  Underwriters
shall have  received  from Miller  Ellin & Co.,  Inc., a letter dated as of each
such date, to the effect that:


                                                        16

<PAGE>



         (i) They are independent accountants with respect to the Company within
the  meaning  of the Act and the  applicable  published  Rules  and  Regulations
thereunder;

         (ii) In  their  opinion,  the  financial  statements  (inclu  ding  the
schedules,  if any) in the Registration  Statement examined by such firm, comply
as to form in all material respects with the applicable accounting  requirements
of the Act and the published  Rules and  Regulations  thereunder with respect to
registration statements on Form SB-2;

          (iii) On the basis of procedures (but not an examination in accordance
with generally accepted auditing standards) consisting of reading the minutes of
meetings of the stockholders and the Board of Directors of the Company since the
date of the  latest  audited  balance  sheet as set  forth in the  minute  books
through a specified  date not more than five  business days prior to the date of
the  letter,  reading  the  unaudited  interim  financial  statements  (if any),
including the schedules  (if any), of the Company  included in the  Registration
Statement  and making  inquiries  of certain  officials  of the Company who have
responsibility for financial and accounting matters regarding the specific items
for  which  representations  are  requested  below,  nothing  has  come to their
attention as a result of the  foregoing  procedures  that caused them to believe
that (A) the unaudited  financial  statements (if any),  including the schedules
(if any), of the Company included in the Registration Statement do not comply as
to form in all material respects with the applicable accounting  requirements of
the Act and the published Rules and Regulations  thereunder;  (B) said financial
statements,  including  the schedules (if any),  are not  presented  fairly,  in
conformity  with generally  accepted  accounting  principles  applied on a basis
substantially  consistent  with that of the audited  financial  statements;  (C)
during the period  from the date of the latest  balance  sheet  covered by their
report(s)  included in the  Registration  Statement to a specific  date not more
than five  business  days  prior to the date of the  letter,  there has been any
change in the capital  stock or long-term  debt of the Company as compared  with
the amounts shown in the balance sheet included in the  Registration  Statement,
except as set forth in or contemplated by the Registration Statement; or (D) for
the period from the date of the last balance sheet  contained in the  Prospectus
to a speci fied date not more than five days  prior to the date of such  letter,
there has been any decrease,  except as described in such letter and  previously
discussed with you, in  consolidated  gross revenues,  net income,  consolidated
assets or total stockholders'  equity as compared with the amounts shown on such
balance  sheet,  except for such  changes or  decreases  which the  Registration
Statement discloses have occurred or may occur; and

         (iv)  In  addition  to the  examination  referred  to in  their  report
included in the Registration Statement and the limited procedures referred to in
clause (iii) above, they have carried out

                                                        17

<PAGE>



certain specified procedures, not constituting an examination in accordance with
generally  accepted  auditing  standards,   with  respect  to  certain  amounts,
percentages  and financial  information  which are included in the  Registration
Statement  and  Prospectus  and which are  specified by you, and have found such
amounts,  percentages  and  financial  information  to be in agreement  with the
relevant  accounting and financial  records of the Company and its  subsidiaries
identified in such letter.

     (d) The  Representative  shall have received a certificate or certificates,
dated the Closing Date and the Additional Closing Date, executed by at least two
officers of the Company,  including  the Chairman of the Board or the  President
and the principal  financial or accounting officer of the Company, to the effect
that:

         (i) No stop order  suspending  the  effectiveness  of the  Registration
Statement  has been  issued,  and no  proceedings  for that  purpose  have  been
instituted or are pending or contemplated under the Act;

         (ii) Neither the  Registration  Statement  nor the  Prospectus  nor any
amendment or supplement thereto contains any untrue statement of a material fact
or omits to state any material fact  required to be stated  therein or necessary
to make the statements  therein not misleading;  and since the effective date of
the Registration Statement, there has occurred no event required to be set forth
in an amended or supplemented Prospectus which has not been so set forth;

         (iii)  Except as  contemplated  in the  Prospectus,  subse quent to the
respective dates as of which information is given in the Registration  Statement
and the  Prospectus,  the Company has not incurred any material  liabilities  or
obligations, direct or contingent, or entered into any material transaction, not
in the ordinary  course of business,  and there has not been any material change
in the capital  stock or funded debt of the  Company,  or any  material  adverse
change in the  condition  (financial  or other) or results of  operations of the
Company;

         (iv) There are no legal proceedings  pending or threatened  against the
Company of a character  affecting the validity of this  Agreement or required to
be disclosed in the  Prospectus  which are not disclosed  therein;  there are no
transactions or contracts which are required to be summarized  therein which are
not so summarized;  and there are no material contracts or documents required to
be filed as exhibits to the Registration Statement which are not so filed;

         (v) Subsequent to the respective dates as of which information is given
in the Registration Statement and the Prospectus,  the Company has not sustained
any material loss or damage to its properties, whether or not insured; and

                                                        18

<PAGE>



         (vi)  The  representations  and  warranties  of  the  Company  in  this
Agreement are true and correct,  as if made on and as of the date of the letter;
and the Company has  complied  with all the  agreements  and  satisfied  all the
conditions  on its part to be  performed or satisfied at or prior to the date of
the letter.

         (e) The  Company  shall have  furnished  to you such  certificates,  in
addition to those  specifically  mentioned  herein,  as you may have  reasonably
required in a timely manner as to the accuracy and completeness,  at the Closing
Date, of any statement in the  Registration  Statement or the Prospectus;  as to
the accuracy,  at the Closing Date, of the representations and warranties of the
Company  herein and in each  certificate  and document  contemplated  under this
Agreement to be delivered  to you; as to the  performance  by the Company of its
respective  obligations  hereunder and under each such certificate and document;
or as to the  fulfillment  of the  conditions  concurrent  and precedent to your
obligations hereunder.

         (f) All corporate  proceedings  and related  matters in connection with
the organization of the Company and the qualification,  authorization, issuance,
sale and delivery of the  Securities  shall be  satisfactory  to Henry C. Malon,
Esq.,  counsel for the Underwriters,  and such counsel shall have been furnished
with such papers and  information  as he may  reasonably  have requested in this
connection.

     (g) All such  opinions,  letters,  certificates  and  documents  will be in
compliance with the provisions  hereof only if they are reasonably  satisfactory
to the Underwriters and to their counsel.

         (j) If any condition to the Underwriters'  obligations  hereunder to be
satisfied at or prior to the Closing Date is not so satisfied,  the Underwriters
may terminate this Agreement  without  liability on their part or on the part of
the  Company,  except for the expenses to be paid or  reimbursed  by the Company
pursuant to Section 4(e) of this  Agreement and except for any  liability  under
Sections 6 and 7 of this Agreement.

     6.  Indemnification.  (a) The Company agrees to indemnify and hold harmless
each Underwriter and each person,  if any, who controls each Underwriter  within
the meaning of the Act against any losses, claims, damages or liabilities, joint
or several, to which it or such controlling person may become subject, under the
Act or otherwise,  insofar as such losses,  claims,  damages or liabilities  (or
actions in respect  thereof) arise out of or are based upon any untrue statement
or alleged untrue  statement of any material fact contained in the  Registration
Statement,  any  Preliminary  Prospectus,  the  Prospectus,  or any amendment or
supplement thereto, or in any blue sky application or other document executed by
the Company or based upon written information  furnished by the Company filed in
any state or other jurisdiction in order to qualify any or all of the Securities
under the securities laws thereof, or arise

                                                        19

<PAGE>



out of or are based upon the  omission or alleged  omission  to state  therein a
material fact required to be stated  therein or necessary to make the statements
therein not misleading;  and will reimburse it and each such controlling  person
for any legal or other expenses  reasonably  incurred by it or such  controlling
person in  connection  with  investigating  or defending  any such loss,  claim,
damage,  liability or action;  provided,  however,  that the Company will not be
liable in any such  case to the  extent  that any such  loss,  claim,  damage or
liability  arises out of or is based upon an untrue  statement or alleged untrue
statement or omission or alleged  omission made in the  Registration  Statement,
such Preliminary Prospectus,  the Prospectus or such amendment or supplement, or
in such blue sky  application  or such other  document,  in reliance upon and in
conformity with written  information  furnished to the Company by an Underwriter
specifically for use in the preparation thereof; and provided, further, that the
Company will not be liable under this indemnity agreement, insofar as it relates
to any Preliminary Prospectus,  to the extent that any such loss, claim, damage,
liability or action results from the fact that an Underwriter sold Securities to
a person  to whom  there  was not  sent or  given,  at or  prior to the  written
confirmation  of such sales,  a copy of the  Prospectus (or of the Prospectus as
then amended or  supplemented  if the Company had  previously  furnished  copies
thereof to you).  This indemnity  agreement will be in addition to any liability
which the Company may otherwise have.

     (b) Each Underwriter will indemnify and hold harmless the Company,  each of
its directors,  each of its officers who have signed the Registration Statement,
and each person, if any, who controls the Company within the meaning of the Act,
to the  same  extent  as the  foregoing  indemnity  from  the  Company  to  such
Underwriter,  against  any  losses,  claims,  damages or  liabilities,  joint or
several,  to which the  Company or any such  director,  officer  or  controlling
person may become subject,  under the Act or otherwise,  insofar as such losses,
claims,  damages or liabilities (or actions in respect  thereof) arise out of or
are based upon any untrue or  alleged  untrue  statement  of any  material  fact
contained  in  the  Registration  Statement,  any  Preliminary  Prospectus,  the
Prospectus,  or  any  amendment  or  supplement  thereto,  or in  any  blue  sky
application  or other  document  executed by the Company  specifically  for that
purpose filed in any state or other  jurisdiction in order to qualify any or all
of the  Securities  under the  securities  laws thereof,  or arise out of or are
based upon the  omission or alleged  omission to state  therein a material  fact
required to be stated  therein or necessary to make the  statements  therein not
misleading, in each case to the extent, but only to the extent, that such untrue
statement or alleged untrue  statement or omission or alleged  omission was made
in the Registration Statement,  such Preliminary  Prospectus,  the Prospectus or
such  amendment or  supplement,  or in such blue sky  application  or such other
document,  in reliance upon and in conformity with written information furnished
to the Company by such Underwriter

                                                        20

<PAGE>



specifically for use in the preparation thereof; and will reimburse any legal or
other expenses reasonably incurred by the Company or any such director,  officer
or controlling  person in connection  with  investigating  or defending any such
loss, claim,  damage,  liability or action.  This indemnity agreement will be in
addition to any liability which an Underwriter may otherwise have.

     (c) Promptly  after receipt by an  indemnified  party under this Section of
notice of the  commencement of any action,  such  indemnified  party shall, if a
claim in respect thereof is to be made against an indemnifying  party under this
Section 6, notify the indemnifying  party of the commencement  thereof;  but the
omission  so to notify  the  indemnifying  party  shall not  relieve it from any
liability which it may have to any  indemnified  party otherwise than under this
Section 6. In case any such action is brought against any indemnified party, and
it notifies an indemnifying party of the commencement  thereof, the indemnifying
party shall be entitled to participate  in, and, to the extent that it may wish,
jointly with any other indemnifying  party,  similarly  notified,  to assume the
defense thereof, with counsel reasonably satisfactory to such indemnified party,
and after notice from the indemnifying  party to such  indemnified  party of its
election so to assume the defense thereof,  the  indemnifying  party will not be
liable to such  indemnified  party  under this  Section 6 for any legal or other
expenses  subsequently incurred by such indemnified party in connection with the
defense thereof other than reasonable  costs of  investigation.  No indemnifying
party  shall be liable for any  settlement  of any action  effected  without its
written consent.

     7.   Contribution.   (a)  In  order  to  provide  for  just  and  equitable
contribution  under  the Act in any case in  which  (i) an  Underwriter  (or any
person who controls the  Underwriter  within the meaning of the Act) makes claim
for  indemnification  pursuant to  Paragraph  6(a)  hereof but it is  judicially
determined  (by the entry of a final  judgment or decree by a court of competent
jurisdiction  and the  expiration  of time to appeal  or the  denial of the last
right of appeal)  that such  indemnification  may not be  enforced  in such case
notwithstanding  the fact that  Paragraph 6(a) provides for  indemnification  in
such case or (ii)  contribution  under the Act may be required on the part of an
Underwriter  or  any  such  controlling   person  in  circumstances   for  which
indemnification  is provided under Paragraph  6(b),  then, and in each case, the
Company and the Underwriters  shall contribute to the aggregate losses,  claims,
damages or  liabilities to which they may be subject  (after  contribution  from
others) in such  proportion  so that the  Underwriters  are  responsible  for an
aggregate  of 10%  (being the amount of the  Underwriter's  commission)  and the
Company are responsible for the remaining portion;  provided,  however, that, in
any such case,  no person guilty of a fraudulent  misrepresentation  (within the
meaning of Section 11(f) of the Act) shall be entitled to contribution  from any
person who was not guilty of such fraudulent misrepresentation.

                                                        21

<PAGE>



     (b) Promptly  after receipt by any party to this Agreement of notice of the
commencement of any action, suit or proceeding,  such party will, if a claim for
contribution  in  respect  thereof  is to be made  against  another  party  (the
"contributing  party"),  notify  the  contributing  party  of  the  commencement
thereof;  but the omission so to notify the contributing  party will not relieve
it from any  liability  which  it may have to any  other  party  other  than for
contribution  under the Act.  In case any such  action,  suit or  proceeding  is
brought against any party,  and such party notifies a contributing  party of the
commencement  thereof,  the  contributing  party will be entitled to participate
therein  with the  notifying  party and any  other  contributing  party  will be
entitled  to  participate  therein  with  the  notifying  party  and  any  other
contributing party similarly notified.

     8.  Substitution of  Underwriters.  (a) If one or more  Underwriters  shall
default  in its or their  obligations  to  purchase  and pay for the  Securities
hereunder and if the aggregate  number of such Securities which all Underwriters
so defaulting shall have agreed to purchase does not exceed 10% of the aggregate
number of Securities to be purchased by the  Underwriters,  each  non-defaulting
Underwriter  shall have the right and is obligated,  severally,  to purchase and
pay for (in addition to the  Securities  set forth opposite its name in Schedule
A) that portion of the Securities  agreed to be purchased by all such defaulting
Underwriters  which the  Securities  set forth  opposite  its name in Schedule A
bears to the aggregate  Securities  so set forth  opposite the names of all such
non-defaulting  Underwriters.  In such  event,  you as  Representative,  for the
accounts of the several non-defaulting  Underwriters,  shall take up and pay for
all or any part of such  additional  Securities  to be  purchased  by each  such
Underwriter under this Section 8(a), and may postpone the Closing Date to a time
not  exceeding  three full  business  days after the Closing Date  determined as
provided in Section 3 hereof during which time the Company will prepare and file
any amendments to the Registration Statement and take any other action which the
Representative  or its counsel shall deem  necessary or  appropriate  to reflect
such event; or

     (b) If one or more  Underwriters  default  in its or their  obligations  to
purchase and pay for  Securities  hereunder and if the aggregate  number of such
Securities  which all  Underwriters so defaulting  shall have agreed to purchase
shall exceed 10% of the  aggregate  number of  Securities to be purchased by the
Underwriters,  or if one or more Underwriters for any reason permitted hereunder
cancel its or their  obligations to purchase and pay for  Securities  hereunder,
the  non-canceling  and  non-defaulting  Underwriters  (hereinafter  called  the
"remaining  Underwriters")  shall have the right to purchase such  Securities in
such  proportion as may be agreed among them, at the Closing Date  determined as
provided in Section 3 hereof. If the remaining  Underwriters do not purchase and
pay for such Securities at such Closing Date, the Closing Date

                                                        22

<PAGE>



shall be postponed for twenty-four  hours and the remaining  Underwriters  shall
have the right to purchase such  Securities or to substitute  another  person or
persons,  to purchase the same, or both, at such  postponed  Closing Date. If by
such postponed  Closing Date the remaining  Underwriters have not exercised such
right to purchase or obtained a substitute purchaser or purchasers,  the Closing
Date shall be postponed  for a further  twenty-four  hours and the Company shall
have the right to  substitute  another  person or persons,  satisfactory  to the
Representative,  to purchase such  Securities at such second  postponed  Closing
Date. If the Company shall not have found such purchasers for such Securities by
such second  postponed  Closing Date,  then this Agreement  shall automa tically
terminate and neither the Company nor the remaining  Underwriters shall be under
any obligation  under this Agreement except that the Company shall remain liable
for the full amount of expenses  incurred as provided in Section  4(a)(v) and to
the extent  provided in Sections  6(a) and 7 hereof and the  Underwriters  shall
remain liable to the extent  provided in Sections 6(b) and 7 hereof.  As used in
this Agreement,  the term  "Underwriter"  includes any person substituted for an
Underwriter  under  this  Section.  Nothing  herein  will  relieve a  defaulting
Underwriter  from  liability  for its default or  obligate  any  Underwriter  to
purchase or find  purchasers  for any Securities in excess of those agreed to be
purchased by such Underwriter under the terms of Sections 3 and 8(a) hereof.

     9. Representations and Indemnities to Survive Delivery. All representations
and  warranties  of the  Company  contained  herein  and in the  certificate  or
certificates  delivered  pursuant to Section 5(d) hereof,  and the indemnity and
contribution  agreements  contained  in  Sections 6 and 7 hereof,  shall  remain
operative and in full force and effect regardless of any  investigation  made by
or on behalf of any Underwriter or any controlling person, or by or on behalf of
the  Company  or  any  officer,  director  or  controlling  person,  or  of  any
termination of this Agreement, and shall survive delivery of and payment for the
Shares.

     10.  Effective Date of this  Agreement and  Termination  Thereof.  (a) This
Agreement shall become  effective at 9:00 A.M., New York City time, on the first
full business day after the Registration  Statement has become effective,  or at
such earlier time after the  Registration  Statement has become effective as you
in your  discretion  shall first release the  Securities for sale to the public.
For the purposes of this Section 10, the Securities shall be deemed to have been
released  for sale to the public  upon  release by you of the  publication  of a
newspaper  advertisement  relating to the  Securities  or upon release by you of
telegrams or facsimile transmissions offering the Securities for sale, whichever
shall first occur.  You or the Company may prevent this  Agreement from becoming
effective  without  liability of any party to any other  party,  except as noted
below,  by giving the notice  hereinafter  specified  at or before the time this
Agreement becomes effective;

                                                        23

<PAGE>



provided however, that the provisions of this Section,  Section 4(a)(v), Section
6 and Section 7 shall at all times be effective.

     (b) You shall  have the right to  terminate  this  Agreement  by giving the
notice hereinafter  specified at any time at or prior to the Closing Date if (i)
the  Company  shall  have  failed,  refused or been  unable,  at or prior to the
Closing Date, to perform any agreement on its part to be performed hereunder, or
because any other condition precedent to the Underwriters' obligations hereunder
required  to be  fulfilled  by the Company  has not been  fulfilled,  or if (ii)
trading on the New York Stock Exchange shall have been generally  suspended,  or
minimum or maximum  prices for  trading  shall  have been  generally  fixed,  or
maximum ranges for prices for securities shall have been generally required,  on
the New York Stock  Exchange,  by the New York Stock Exchange or by order of the
Commission or any other governmental authority having jurisdiction,  or if there
has been a substantial adverse change in general market or economic  conditions,
or if a banking  moratorium  shall  have been  declared  by  Federal or New York
authorities, or if an outbreak of hostilities or other national or international
calamity of such nature as to disorganize  the securities  markets in the United
States shall have occurred since the execution hereof.

     If you elect to  prevent  this  Agreement  from  becoming  effective  or to
terminate  this  Agreement  as provided in this Section 10, you shall notify the
Company promptly by telephone or telegram,  confirmed by letter.  If the Company
elects to prevent this  Agreement  from  becoming  effective,  the Company shall
notify you promptly by telephone or telegram, confirmed by letter.

     11.  Notices.  All  communications  hereunder,  except as herein  otherwise
specifically provided, shall be in writing and if sent to the Underwriters shall
be mailed,  delivered or telegraphed and confirmed to you as Representative at 1
Battery Park Plaza,  New York, New York 10004, or if sent to the Company,  shall
be mailed,  delivered or telegraphed and confirmed to it at 300K Route 17 South,
Mahwah, New Jersey 07430 marked to the attention of the President.

     12.  Parties.  This Agreement  shall inure to the benefit of and be binding
upon you and the  Company  and the  several  Underwriters  and their  respective
successors  and assigns.  Nothing  expressed  or mentioned in this  Agreement is
intended or shall be construed to give any person or corporation, other than the
parties  hereto  and  their  respective  successors  and  assigns,  the  selling
securityholders  referred to in Section 4(j) hereof, and the controlling persons
and the officers  and  directors  referred to in Section 6 hereof,  any legal or
equitable  right,  remedy or claim under or in respect of this  Agreement or any
provision  herein  contained,  this  Agreement and all conditions and provisions
hereof being intended to be and being for the sole and exclusive  benefit of the
parties hereto and their respective successors and assigns,

                                                        24

<PAGE>



and said selling  securityholders and said controlling persons and said officers
and  directors,  and for the  benefit  of no other  person  or  corporation.  No
purchaser of any of the  Securities  from any  Underwriter  shall be construed a
successor or assign by reason merely of such purchase.

     13. Information Furnished by Underwriters.  The statements set forth in the
last  paragraph  on the cover  page,  in the stabi  lization  legend,  under the
caption   "Underwriting"   and  the  state  ments  regarding   counsel  for  the
Underwriters under the caption "Legal Matters" in any Preliminary Prospectus and
in the  Prospectus  and in blue sky  reports of sales,  if any,  constitute  the
written information  furnished by or on behalf of any Underwriter referred to in
Sections 2(b), 6(a) and 6(b) hereof.

     14.  Miscellaneous.  In all dealings hereunder,  you shall act on behalf of
each of the Underwriters, and the Company shall be entitled to act and rely upon
any statement,  request,  notice or agreement on behalf of any Underwriters made
by you as the Representative.  This Agreement shall be governed by and construed
and enforced in accordance  with the internal laws of the State of New York, and
the Company hereby consents and will submit to the jurisdiction of the courts of
the State of New York and of any federal  court  sitting in the City of New York
with respect to controversies arising under this Agreement.

     If the foregoing correctly sets forth the understanding between the Company
and the several  Underwriters,  please so indicate on behalf of the Underwriters
in the space  provided  below for that  purpose,  whereupon  this  letter  shall
constitute a binding agreement between the Company and each of the Underwriters.

                            Very truly yours,

                            TELLURIAN, INC.


                      By:_________________________________




Accepted as of the date first above written:

J.W. BARCLAY & CO., INC.
   Acting on behalf of the several
   Underwriters named in Schedule A hereto.


By:_____________________________


                                                        25

<PAGE>
            1,200,000 Shares of Series 1 Convertible Conferred Stock

                                       and

             1,200,000 Redeemable Preferred Stock Purchase Warrants

                                 TELLURIAN, INC.

                          AGREEMENT AMONG UNDERWRITERS

                                                        Dated: July     , 1998

J.W. Barclay & Co., Inc.
   as Representative of the Several Underwriters
1 Battery Park Plaza
New York, New York  10004

Dear Sirs:

     We confirm our  agreement  with you as follows for the  purchase by you and
the other several Underwriters  hereinafter referred to, including ourselves, of
1,200,000  shares  of  Series  1  Convertible   Preferred  Stock  and  1,200,000
Redeemable  Preferred Stock Purchase  Warrants plus the option to purchase up to
an  aggregate of 180,000  additional  shares of Series 1  Convertible  Preferred
Stock and  180,000  additional  Redeemable  Preferred  Stock  Purchase  Warrants
(hereinafter  together referred to as the "Securities"),  of Tellurian,  Inc., a
Delaware corporation,  (the "Company").  The Securities are to be purchased from
the Company pursuant to an underwriting agreement,  the form of which is annexed
hereto (the "Underwriting Agreement"),  the number of Securities to be purchased
by us severally being indicated on Schedule A to the Underwriting Agreement. The
Securities are to be offered to the public, and such offering will be made under
a registration  statement and prospectus  relating  thereto filed by the Company
with the Securities and Exchange  Commission,  under the Securities Act of 1933,
as amended (the "Act") copies of which,  together with  amendments  thereto,  we
have  received.  The  registration  statement  in the form in  which it  becomes
effective and the  prospectus,  as then amended,  are  hereinafter  respectively
referred to as the "Registration Statement" and the "Prospectus".

     1.  Authority  of Managing  Underwriter.  We hereby  authorize  you, on our
behalf,  and as our agent and  representative (in that capacity sometimes herein
called the "Managing  Underwriter" or "Representative"),  to execute and deliver
the Underwriting Agreement  substantially in the form attached hereto, to act in
our  behalf  in  carrying  it  out  and  to  take  such  action  and  make  such
determinations  as you may  deem  advisable  under  and  with  respect  thereto,
including   agreement  to  any  non-material   modification   thereto  (but  not
modifications as to price and number of Securities to be purchased by us).



<PAGE>



     2.  Payment  and  Delivery.  The  purchase  price of the  Securities  to be
purchased  by us shall be $4.50 per share of  Preferred  Stock  and  $0.225  per
Redeemable Preferred Stock Purchase Warrant, and on the Closing Date we will pay
you the  amount so due plus an  additional  amount  equal to $_____ per share of
Preferred  Stock  and $____  per  Warrant  for  Securities  purchased  by us, as
compensation  for your  services as Managing  Underwriter.  You shall give us at
least 24 hours' notice of the Closing Date and the place thereof pursuant to the
Underwriting  Agreement.  We will deliver, at or before 9:00 A.M., New York City
time,  on the day  fixed  as such  Closing  Date,  to you at the  office  of the
Representative,  or at such other place or time as instructed by you,  certified
or bank cashier's  checks,  payable to the order of the  Representative,  in New
York Clearing House funds,  for the price of the Securities which we have agreed
to purchase and for the aforesaid  fee.  Upon receipt of such payment,  you will
make payment to the order of the Company, for our account, of the purchase price
of such Securities  against delivery  thereof to you for our account.  You shall
thereupon  deliver  to us the  Securities  purchased  by us,  less such  amounts
thereof  as shall have been  reserved  for  offering  to  Selected  Dealers if a
selling  group is formed.  In the event we do not pay you the purchase  price in
the amount and at the time stated above,  you may either treat our failure to do
so as a default on our part or, at your election,  pay the purchase price to the
Company on our behalf and  charge us with the  amount  thereof,  with  interest,
withholding delivery of the Securities for our account until such purchase price
and interest are received by you.

     3. Expenses.  You shall charge our account with: (i) all transfer taxes, if
any, and other  charges on purchases,  sales or transfers  for our account;  and
(ii) our  proportionate  share (based upon the number of  Securities we agree to
purchase) of all other  expenses  which are not paid by the Company,  including,
but not  limited  to,  advertising  costs and legal  fees and  disbursements  of
counsel for the Underwriters,  incurred by you under the terms of this Agreement
or in  connection  with  the  purchase,  carrying  and  sale of the  Securities,
including the expenses  chargeable to and caused by any  defaulting  Underwriter
hereunder. Funds of the Underwriters in your hands, as Managing Underwriter, may
be held in your general funds without accountability for interest.

     4. Public  Offering.  The initial public offering of the Securities,  which
shall be made as set forth in the  Prospectus,  may be made on the date on which
the Registration  Statement  becomes  effective or as soon thereafter as in your
judgment  shall be  practicable.  The  initial  public  offering  prices for the
Securities  shall be as shown on the cover page of the Prospectus.  We authorize
you to determine the form of any advertisement of the Securities and the form of
agreements,  if any,  with  dealers.  We also  authorize  you to manage any such
public offering and to act as manager under agreements with dealers.

     We  authorize you to reserve for sale, sell and deliver, on
our behalf and for our account, to dealers (who may include any


<PAGE>



Underwriter)  selected by you  (herein  sometimes  referred to as the  "Selected
Dealers"),  who are members of the National  Association of Securities  Dealers,
Inc. (the "NASD") or to foreign banks,  dealers and  institutions not registered
under the  Securities  Exchange Act of 1934, as amended,  (the  "Exchange  Act")
which  agree to make no sales  within  the United  States,  its  territories  or
possessions or to persons who are citizens thereof or residents therein,  and in
making  sales to comply  with the  NASD's  Interpretation  With  Respect to Free
Riding and  Withholding,  and to such  persons  other than  dealers as you shall
select, such number of Securities  purchased by us from the Company as you shall
determine. Such reservations and sales to Selected Dealers and other persons for
the  respective  accounts of the several  Underwriters  shall be made as you may
determine.  The concessions to be allowed to Selected  Dealers and by them to be
reallowed  to others are  specified  in the form of  Selected  Dealer  Agreement
annexed  hereto.  If no Selected  Dealer  Agreement is entered  into,  we hereby
authorize you to allow  concessions not exceeding  $_____ per share of Preferred
Stock and $____ per  Warrant  (no part of which may be  reallowed)  to any other
dealer who is a member of the National  Association of Securities Dealers,  Inc.
or is a foreign dealer.  The concessions and reallowances may be allowed only to
dealers who are members in good standing of said Association,  or foreign banks,
dealers or  institutions  not eligible for  membership in said  Association  who
agree to make no sales within the United States,  its territories or possessions
or to persons who are citizens thereof or residents therein, and in making other
sales,  to  comply  with  said  Associations'  Interpretation  With  Respect  to
Free-Riding and  Withholding.  Sales to others than such members or such foreign
banks, dealers or institutions will be made at the public offering prices.

     You shall advise us promptly on the public  offering  date of the number of
Securities  purchased  by us which you have not  reserved for sale to dealers or
other persons. We will retain for direct sale all of such Securities and, at any
time prior to the  termination  of this  Agreement,  you may reserve for sale to
dealers and other  persons  additional  Securities  retained by us and remaining
unsold.

     We agree that whether or not any Selected  Dealer  Agreement  with Selected
Dealers is entered into we shall be governed by the  provisions  of the attached
form of  Selected  Dealer  Agreement  (except as  otherwise  expressly  provided
herein) during the term hereof, whether or not we are a Selected Dealer.

     Upon our request you may from time to time, in your discretion,  release to
us for direct sale any Securities  reserved by you for sale to Selected  Dealers
and other  persons  on our  behalf  and not then  sold,  and any  Securities  so
released shall not thereafter be deemed reserved.


                                                         3

<PAGE>



     If prior to, or within seven days after,  the termination of this Agreement
any  Securities  sold by us  (other  than  Securities  sold  by you as  Managing
Underwriter for the account of an Underwriter  pursuant to this Agreement or any
Selected Dealer Agreement) shall be purchased by the Managing  Underwriter or by
any Underwriter through the Managing Underwriter in the open market, then any of
such  Securities  shall be  repurchased by us at a price equal to the total cost
thereof  including  commissions and transfer  taxes, if any, on redelivery.  The
Securities  delivered on such  repurchase  need not be the identical  Securities
originally so purchased.  In lieu of the repurchase of such  Securities you may,
at your  option  (a) charge us an amount  equal to the  difference  between  the
public offering prices and the cost prices to Selected Dealers of the Securities
so  purchased,  and any  broker's  commissions  paid  in  connection  with  such
purchase,  or (b) sell for our account the Securities so purchased,  publicly or
privately  without  notice  at such  prices  and  upon  such  terms  and to such
purchasers,  including any of the several  Underwriters,  as you may  determine,
charging us the amount of any loss and expense or  crediting to us the amount of
any profit, less any expense, resulting from such sale.

     5. Sale of  Securities by  Underwriters  to Managing  Underwriter.  We will
advise you, from time to time upon request, of the number of Securities retained
by or  released  to us for direct  sale which then  remain  unsold and until the
termination of this Agreement we will, upon your request,  sell to you, in order
to enable you to consummate sales or cover over-allotments,  such number of such
unsold  Securities as you may specify,  at such price as you may designate,  but
not less than the purchase prices paid to the Company therefor.

     6.  Transactions  in  Securities  by  Underwriters.  We  agree  that  until
termination of this Agreement and the Selected  Dealer  Agreements,  we will not
buy or sell for our  account  any of the  Securities  or  outstanding  shares of
Common Stock or warrants of the Company  except as  permitted in this  Agreement
and the Selected Dealer Agreement or as a broker pursuant to unsolicited orders,
provided,  however,  that, subject to the approval of the Managing  Underwriter,
any  Underwriter  may buy  Securities  from,  or sell  Securities  to, any other
Underwriter at the public offering prices,  less all or any part of a concession
of $_____ per share of Preferred Stock and $_____ per Warrant, and may buy from,
and sell the same to, any Selected  Dealer at the public offering price less all
or any part of any concession to Selected Dealers in the amount specified in the
form of Selected Dealer Agreement.

     7. Loans and  Advances.  We  authorize  you to  arrange  such loans for our
account,  or to make such advances of your funds on our behalf,  as you may deem
necessary or advisable in connection with the purchase,  delivery or carrying of
any of the Securities (and as may be permitted by law), and to pledge or hold as
security

                                                         4

<PAGE>



therefor  all or any part of the  Securities  which we shall have  purchased  or
agreed to  purchase  from the  Company.  We shall be paid or  credited  with the
proceeds of all loans made for our account.

     You may,  and at our  request  will,  deliver to us from time to time on or
after the  Closing  Date and prior to the  termination  of this  Agreement,  for
carrying purposes only, any Securities  purchased by us which have been reserved
for sale for our account but not sold and paid for. We will redeliver to you any
Securities so delivered to us for carrying  purposes at such time or times prior
to such termination as you may demand.

     8. Stabilization.  We authorize you, in your discretion, during the term of
this  Agreement,  and for our account (a) to buy and sell Securities in the open
market or  otherwise,  for long or short  account,  in such  amounts and on such
terms and at such prices as you may determine, provided that, during the term of
this Agreement and the Selected Dealer  Agreement,  any such sales of Securities
shall  be made at the  public  offering  prices  or,  in the  case of  sales  of
Securities  to a  Selected  Dealer  or one of the  Underwriters,  at the  public
offering prices less the concessions  applicable  thereto under Section 6 above,
or any part of such concessions, and (b) in arranging for sales of Securities to
Selected  Dealers,  to over-allot  and to cover such  over-allotments;  it being
understood that such purchases and sales and over-allotments  shall be as nearly
as practicable in the  proportions  in which the  respective  Underwriters  have
agreed to purchase the  Securities,  and that at no time shall our net position,
for either long or short account including such  over-allotments,  exceed 15% of
the  Securities  which  we  have  agreed  to  purchase  under  the  Underwriting
Agreement.  Upon  your  demand,  we  will  pay you  the  cost of any  Securities
purchased  for our  account  and  will  deliver  to you any  Securities  sold or
over-allotted for our account.

     We  authorize  you to file on our behalf with the  Securities  and Exchange
Commission any reports  required in connection with any transaction  pursuant to
this Section 8. You shall notify us promptly if you effect such transactions.

     9.  Termination  and  Settlement.  Unless  earlier  terminated by you, this
Agreement  shall  terminate  at the close of  business on the 30th day after the
initial  public  offering  unless  extended by you for an  additional  period or
periods not  exceeding an aggregate of 30 additional  days.  You may extend this
Agreement  for such period or periods and may  terminate  this  Agreement at any
time without prior notice.

     As soon as practicable after any such  termination,  any Securities held by
you for our account or reserved by you for sale to dealers and other persons but
not sold and paid  for,  shall be  delivered  to us and our net  credit or debit
balance, taking into

                                                         5

<PAGE>



account our share of known  expenses and charges and any  necessary  reserve for
additional expenses, shall be received from or paid to you.

     Notwithstanding  any settlement  under this Agreement,  we agree to pay our
proportion  (based on the number of  Securities  we agree to  purchase  from the
Company) of the amount of any claim,  demand or liability  which may be asserted
against and discharged by the  Underwriters,  or any of them, based on the claim
that the  Underwriters  constitute an  association,  unincorporated  business or
other separate  entity,  and also to pay a like proportion of any transfer taxes
which  may be  assessed  after  such  settlement  and a like  proportion  of the
expenses  incurred by the  Underwriters,  or any of them, and approved by you in
contesting any such claim, demand, liability or tax.

     10. Defaulting Underwriters.  In the event of failure of any Underwriter to
perform its obligation to take up and pay for the Securities which it has agreed
to  purchase,  you shall have the right to arrange  for other  persons,  who may
include  yourselves,  to take up and pay for such Securities.  In the event that
such  arrangements  are  made,  the  proportions  of the  Securities  then to be
purchased by the other Underwriters and by such other person or persons, if any,
shall be taken as the basis for all rights and obligations  hereunder;  but this
shall not in any way affect the liability of any defaulting  Underwriters to the
other Underwriters for damages resulting from such default, nor shall default in
any way relieve any other  Underwriter  of any of its  obligations  hereunder or
under the Underwriting Agreement, except as therein provided.

     11. Position of Managing Underwriter.  Except as herein otherwise expressly
provided,  you shall  have full  authority  to take such  action as you may deem
necessary or advisable in respect of all matters  pertaining to the Underwriting
Agreement and this  Agreement,  and the purchase,  sale and  distribution of the
Securities,  but you shall be under no  liability  to us except for want of good
faith  and  for  obligations  assumed  by  you  hereunder  and  except  for  any
liabilities  under the Act. No obligation  not expressly  assumed by you in this
Agreement shall be implied herefrom.

     12.  Indemnity.  (a)  We  agree,  and  each  of  the  several  Underwriters
(including yourselves) shall agree, to indemnify,  defend and hold harmless each
other Underwriter and each person who controls any other Underwriter  within the
meaning  of  Section  15 of the Act,  to the extent and upon the terms that each
Underwriter  agrees to indemnify  and hold  harmless the Company as set forth in
Section 6 of the Underwriting Agreement.



                                                         6

<PAGE>



     (b) We will pay, upon your request, our proportionate share, based upon our
underwriting obligation, of any losses, damages,  liabilities or expenses, joint
or  several,  paid or incurred by any  Underwriter  to any person  other than an
Underwriter, arising out of or based upon any untrue statement or alleged untrue
statement of any material  fact  contained in the  Registration  Statement,  the
Prospectus,  any amendments or supplements thereto or any preliminary prospectus
or  any  selling  or  advertising  material  approved  by  you  for  use  by the
Underwriters in connection  with the sale of the Securities,  or the omission or
alleged  omission to state therein a material fact required to be stated therein
or necessary to make the statements therein not misleading (other than an untrue
statement or alleged  untrue  statement or omission or alleged  omission made in
reliance  upon and in  conformity  with  written  information  furnished  to the
Company by an Underwriter  specifically for use therein) and such  proportionate
share of any legal or other  expenses  reasonably  incurred  by you or with your
consent in  connection  with  investigating  or defending any claim or action in
respect of such loss, damage, liability or expense. In determining the amount of
our obligation under this Section 12(b),  appropriate  adjustment may be made by
you to  reflect  any  amounts  received  from  the  Company  by any  one or more
Underwriters  in respect of such claim pursuant to Section 6 or Section 7 of the
Underwriting Agreement or otherwise.  There shall be credited against any amount
paid or payable by us pursuant to this Section 12(b) any loss, damage, liability
or  expense  which is  incurred  by us as a result  of any such  claim  asserted
against  us, and if such loss,  damage,  liability  or expense is incurred by us
subsequent  to any  payment by us pursuant to this  Section  12(b),  appropriate
provision  shall be made to effect such credit,  by refund or otherwise.  If any
such claim is asserted,  you may take such action in connection therewith as you
deem necessary or desirable, including retention of counsel for the Underwriters
and in your discretion separate counsel for any particular Underwriter or groups
of Underwriters.  In determining  amounts payable pursuant to this Section 12(b)
any loss,  damage,  liability or expense incurred by any person  controlling any
Underwriter  within the meaning of Section 15 of the Act which has been incurred
by reason of such control  relationship shall be deemed to have been incurred by
such Underwriter. Any Underwriter may elect to retain at its own expense its own
counsel.  You may settle or consent to the settlement of any such claim with the
approval  of a majority in  interest  of the  Underwriters  on advice of counsel
retained by you.  Whenever you receive  notice of the  assertion of any claim to
which the  provisions of this Section 12(b) would be  applicable,  you will give
prompt  notice  thereof  to  each  Underwriter.   You  will  also  furnish  each
Underwriter with periodic reports, at such times as you deem appropriate,  as to
the status of such claim and the action taken by you in connection therewith. If
any Underwriter or Underwriters default in their obligation to make any payments
under this Section 12(b), each non-defaulting  Underwriter shall be obligated to
pay its proportionate share of all defaulted payments,

                                                         7

<PAGE>



based  upon  such  Underwriter's  underwriting  obligation  as  related  to  the
underwriting  obligations  of all  non-defaulting  Underwriters.  Nothing herein
shall relieve a defaulting Underwriter from liability for its default.

     (c) The indemnity  agreement in this Section shall survive the  termination
of this Agreement.

     13.  Confirmation  of  Underwriters.  We confirm that we have  examined the
Registration   Statement  and  the  amendments   thereto   referred  to  in  the
Underwriting  Agreement,  that we are familiar with the proposed final amendment
thereto  (including the proposed final form of prospectus),  that we are willing
to accept the responsibilities of an underwriter under the Act in respect of the
Registration  Statement  and are willing to proceed with the public  offering of
the  Securities  in the manner  contemplated,  and that the form of the Selected
Dealer   Agreement   employed  by  you  in  connection  with  this  offering  is
satisfactory to us. We further  confirm that the  information  relating to us in
such proposed  final form of  prospectus  and the  statements  therein as to the
terms of the offering of the Securities under the heading  "Underwriting" of the
Registration  Statement  insofar  as  they  relate  to us  are  correct,  and we
authorize you, as our Managing Underwriter, so to advise the Company. We further
confirm  that (a) we are members in good  standing of the NASD,  or (b) we are a
foreign bank, dealer or institution not registered under the Exchange Act and we
agree (i) that in making sales of the  Securities  outside the United  States we
will comply with the requirements of the NASD's  Interpretation  With Respect to
Free Riding and  Withholding  and (ii) that we will not offer or sell any of the
Securities  within the United  States,  its  territories  or  possessions  or to
persons who are citizens thereof or residents therein and, (c) we have the ratio
of net capital to aggregate indebtedness, including the indebtedness represented
by our  obligation  under this Agreement and under the  Underwriting  Agreement,
required by Rule 15c3-1 promulgated by the Commission pursuant to the provisions
of Section  15(c)(3) of the Exchange Act. We know of no engineering,  management
or similar report or memorandum relating to the Company prepared within the last
year in connection with the offering by or for the Company, a controlling person
of the Company or any Underwriter  which has not been filed with the Commission.
We also confirm that copies of the latest preliminary prospectus with respect to
the Securities have been mailed,  at least two days prior to the date hereof, to
all persons to whom it is presently  expected we will sell  Securities and that,
if we expect to mail a confirmation  of any such sale to any person by air mail,
said  preliminary  prospectus  has been  sent to such  person  by air  mail.  In
response to Securities Act Release No. 5398, we agree that we will not sell more
than five (5%) percent of the  Securities  purchased by us hereunder to accounts
over which we exercise  discretionary  authority.  We, and any affiliate of ours
engaged  in the  retail  distribution  of  securities  which  is  used  by us in
connection with the offering of the Securities, will comply

                                                         8

<PAGE>



with the applicable  provisions of the Selected  Dealer  Agreement.  We will not
sell any  Securities  at prices less than the Offering  Prices except to persons
who have entered into, or agreed to enter into, the Selected  Dealer  Agreement.
For  a  period  of  twenty-five  (25)  days  after  the   effectiveness  of  the
Registration  Statement,  or until  completion  of the  public  offering  of the
Securities,  whichever is later, we will provide a copy of the Prospectus to any
person making a written request therefor.

     14.  Miscellaneous.  Nothing herein  contained shall constitute the several
Underwriters an  association,  or any  Underwriters  partners with you or us, or
with each other,  or render any  Underwriter  liable for the  obligations of any
other  Underwriter;  and the rights and  liabilities of ourselves and of each of
the Underwriters shall be several and not joint.

     The Securities purchased by us pursuant to the Underwriting Agreement shall
remain our property until sold, and no title to any such  Securities  shall pass
to you by virtue of any of the provisions of this Agreement.

     Default  by any  one or more  Underwriters  in  respect  of  their  several
obligations  shall not release us or any other  Underwriter from any obligations
hereunder.

     You  shall not have any  responsibility  with  respect  to the right of any
Underwriter  or  other  person  to  sell  the  Securities  in any  jurisdiction,
notwithstanding any information you may furnish in that connection. We authorize
you to file with the New York authorities, as syndicate manager, a Further State
Notice relating to the Securities if required.

     The section  headings in this  Agreement  have been inserted as a matter of
convenience of reference and are not a part of this Agreement.

     This  Agreement  shall be  governed  by,  and  construed  and  enforced  in
accordance  with,  the  internal  laws of the State of New  York,  and we hereby
consent and shall submit to the  jurisdiction  of the courts of the State of New
York and of any federal  court  sitting in the City of New York with  respect to
controversies arising under this Agreement.

     15.  Notices.  Any notice  from you to us shall be deemed to have been duly
given if mailed, telephoned,  telegraphed or deli vered to us at our address set
forth after on Schedule A to the attached Underwriting Agreement.

     16.  Execution of Agreement.  This Agreement has been executed by us and is
delivered to you in duplicate.  Your  confirmation  hereof shall constitute this
Agreement  a valid and binding  contract  between you and us and each party to a
similarly confirmed

                                                         9

<PAGE>


agreement  substantially  identical herewith, and this and such other agreements
shall constitute the Agreement Among Underwriters.

                           Very truly yours,





                      By:_________________________________
                                              Attorney-in-fact for each of the
                                              Several Underwriters named in
                                              Schedule A of the attached
                                              Underwriting Agreement


Confirmed as of the date first above written:

J.W. BARCLAY & CO., INC.



By:___________________________




                                                        10

<PAGE>






                                   SCHEDULE A

                                 TELLURIAN, INC.


       Underwriting Agreement dated July   , 1998

 This  Schedule  sets  forth the name and  address of each  Underwriter  and the
number of Shares to be purchased by each Underwriter from the Company.


                                           Number of              Number of
  Name              Address                 Shares                Warrants
- ------------      ---------------------    ---------              ---------

J.W. Barclay      1 Battery Park Plaza
 & Co., Inc.      New York, NY 10004








                                           ---------              ---------
                   Total...................1,200,000              1,200,000
                                           ---------              ---------


                                                        26


<PAGE>

            1,200,000 Shares of Series 1 Convertible Preferred Stock

                                       and

             1,200,000 Redeemable Preferred Stock Purchase Warrants

                                 TELLURIAN, INC.

                            SELECTED DEALER AGREEMENT

                               Dated: July , 1998

Dear Sirs:

     The   Underwriters   named  in  the   prospectus   mentioned   below   (the
"Underwriters")  have severally  agreed,  subject to the terms and conditions of
the  Underwriting  Agreement (the  "Underwriting  Agreement"),  to purchase from
Tellurian,  Inc.  (the  "Company")  at the prices set forth on the cover of said
prospectus,  an aggregate of 1,200,000 shares of Series 1 Convertible  Preferred
Stock (the "Shares") and 1,200,000  Redeemable Preferred Stock Purchase Warrants
(the "Warrants"). The Securities are more particularly described in the enclosed
prospectus (the  "Prospectus"),  additional  copies of which will be supplied in
reasonable quantities upon request.

     Some  or all of the  Underwriters  are  severally  offering  a part  of the
Securities  for sale to selected  dealers (the "Selected  Dealers"),  among whom
they are pleased to include you, at the public offering prices, less concessions
in the amounts set forth in the Prospectus under  "Underwriting".  This offering
is made  subject to  delivery  of the  Securities  and their  acceptance  by the
Underwriters,  to the approval of all legal matters by counsel, and to the terms
and conditions  herein set forth and may be made on the basis of the reservation
of Securities or an allotment against subscription.

     We have  advised you by  telegram of the method and terms of the  offering.
Acceptances  should be sent to J.W.  Barclay & Co.,  Inc., 1 Battery Park Plaza,
New York,  New York  10004.  We reserve the right to reject any  acceptances  in
whole or in part.

     Any of the  Securities  purchased by you hereunder are to be offered by you
to the public at the public offering prices, except as herein otherwise provided
and except that a reallowance from

                                                         1

<PAGE>



such  public  offering  prices of not in excess of the  amount  set forth in the
Prospectus  under  "Underwriting"  may be allowed to dealers  who are members in
good  standing of the National  Association  of  Securities  Dealers,  Inc.,  or
foreign  banks,  dealers or  institutions  not eligible for  membership  in said
Association who represent to you that they will promptly reoffer such Securities
to  unrelated  persons  at the  public  offering  prices  and will  abide by the
conditions with respect to foreign banks,  dealers and institutions set forth in
the confirmation below.

     We, acting as  Representative,  and, with our consent,  any Underwriter may
buy Securities  from, or sell  Securities  to, any Selected  Dealer or any other
Underwriter, and any Selected Dealer may buy Securities from, or sell Securities
to, any other Selected  Dealer or any  Underwriter at the public offering prices
less all or any part of the concessions.

     You agree to pay us on demand for the accounts of the several  Underwriters
an amount equal to the concessions on any Securities  purchased by you hereunder
which,  prior to the termination of this Agreement,  we may purchase or contract
to purchase for the account of any Underwriter or which may be delivered against
purchase contracts made prior to the termination of this Agreement.

     Securities  purchased by you hereunder shall be paid for on such date as we
shall determine, on one day's notice to you, by certified or official bank check
payable in New York  Clearing  House  funds to the order of J.W.  Barclay & Co.,
Inc., 1 Battery Park Plaza,  New York, New York 10004, or at such other place as
instructed.  Delivery to you of certificates for Securities will be made as soon
as is practicable  thereafter.  Unless specifically authorized by us, payment by
you may not be deferred until delivery of certificates to you.

     The  Underwriters  have been  advised by the  Company  that a  Registration
Statement for the Securities, filed under the Securities Act of 1933, has become
effective. You agree that in selling Securities purchased pursuant hereto (which
agreement shall also be for the benefit of the Company) you will comply with the
applicable  requirements  of the  Securities  Act of 1933 and of the  Securities
Exchange  Act  of  1934.  No  person  is  authorized  by the  Company  or by the
Underwriters to give any information or make any  representations  not contained
in the  Prospectus  in  connection  with  the  sale of  Securities.  You are not
authorized  to act as  agent  for  the  Company  or any of the  Underwriters  in
offering  Securities to the public or otherwise.  Nothing contained herein shall
constitute the Selected  Dealers  partners with any of the  Underwriters or with
one another.

     Upon  application  to us,  we  will  inform  you as to the  advice  we have
received from counsel concerning the jurisdictions in which Securities have been
qualified for sale or are exempt under the

                                                         2

<PAGE>



respective  securities or blue sky laws of such  jurisdictions,  but we have not
assumed and will not assume any obligation or  responsibility as to the right of
any Selected Dealer to sell Securities in any such jurisdiction.

     As  Representative,  we shall have full authority to take such action as we
may deem  advisable  in respect of all  matters  pertaining  to the  offering or
arising  thereunder.  Neither  we,  acting  as  Representative,  nor  any of the
Underwriters  shall  be under  any  obligation  to you  except  for  obligations
expressly assumed by us in this Agreement.

     Each of the  Underwriters  has  authorized us to overallot in arranging for
sales  of the  Securities  to the  Selected  Dealers  and to  purchase  and sell
Securities for long or short account and has also  authorized us to stabilize or
maintain  the  market  prices of the  Preferred  Stock and the  Warrants  of the
Company.

     You agree, upon our request,  at any time or times prior to the termination
of this  Agreement,  to report to us the number of  Securities  purchased by you
pursuant to the provisions hereof which then remain unsold.

     Selected Dealers will be governed by the conditions  herein set forth until
this  Agreement is  terminated.  This  Agreement  will terminate at the close of
business on the 30th day after the date hereof  but, in our  discretion,  may be
extended by us for a further period not exceeding 30 days and in our discretion,
whether or not extended, may be terminated at any earlier time.  Notwithstanding
the   termination  of  this   Agreement,   you  shall  remain  liable  for  your
proportionate  amount of any claim,  demand or  liability  which may be asserted
against you alone, against you together with other dealers purchasing Securities
upon the terms  hereof,  or against us,  based upon the claim that the  Selected
Dealers, or any of them, constitute an association,  an unincorporated  business
or other entity.

     This  Agreement  shall  be  governed  by  and  construed  and  enforced  in
accordance  with the internal laws of the State of New York, and you consent and
will  submit to the  jurisdiction  of the courts of the State of New York and of
any federal court sitting in the City of New York with respect to  controversies
arising under this Agreement.

     In the event that you agree to purchase  Securities in accordance  with the
terms hereof,  kindly  confirm such agreement by completing and signing the form
provided for that purpose on the enclosed  duplicate  hereof and returning it to
us promptly,  even though you may have previously  advised us of your acceptance
by telephone or telegraph.


                                                         3

<PAGE>



     All  communications  from you should be  addressed  to J.W.  Barclay & Co.,
Inc., 1 Battery Park Plaza,  New York, New York 10004. Any notice from us to you
shall be deemed to have been fully  authorized by the  Underwriters  and to have
been duly  given if mailed or  telegraphed  to you at the  address to which this
letter is mailed.

                               Very truly yours,


                                                 J.W. BARCLAY & CO., INC.

                               As Representative of the several
                                Underwriters



                                By ________________________________




                                                         4

<PAGE>


J.W. Barclay & Co., Inc.
 As Representative of the several Underwriters
1 Battery Park Plaza
New York, New York  10004

Dear Sirs:
     We  hereby  confirm  our  agreement  to  purchase  ___________  Shares  and
_____________  Warrants of Tellurian,  Inc.  allotted to us subject to the terms
and  conditions of the  foregoing  agreement and your telegram to us referred to
therein.  We  hereby  acknowledge  receipt  of the  Prospectus  relating  to the
Securities,  and we confirm that in purchasing Securities we have relied upon no
statements  whatsoever,  written  or oral,  other  than the  statements  in such
Prospectus.   We  have  made  a  record  of  our   distribution  of  preliminary
prospectuses  and,  when  furnished  with  copies  of  any  revised  preliminary
prospectus,  we have promptly forwarded copies thereof to each person to whom we
had theretofore distributed preliminary  prospectuses.  We hereby represent that
we are a member in good  standing  of the  National  Association  of  Securities
Dealers,  Inc.  and agree to  comply  with the  Rules of Fair  Practice  of said
Association,  and in  particular,  Sections  8,  24,  25 and 36 of  Article  III
thereof,  or, if we are not such a  member,  we are a  foreign  bank,  dealer or
institution not eligible for membership in said Association and agree to make no
sales within the United States, its territories or possessions or to persons who
are  citizens  thereof or residents  therein,  and in making any sales to comply
with said  Association's  Rules and  Interpretations to the extent applicable to
us.


                              ................................
                             Name of Selected Dealer


                              By .............................
                             (Authorized Signature)


                              ................................
                             (Print name and title)

                              Address:


                              .................................


                              .................................
Dated as of the date first above written.


                                                         5

<PAGE>





                       CONSENT OF INDEPENDENT ACCOUNTANTS



We  hereby  consent  to  the   incorporation  by  reference  in  the  Prospectus
constituting part of this Registration Statement on Form SB-2 of Tellurian, Inc.
of our report  dated March 10,  1998,  except for Notes 18 and 19 which is March
31,  1998,  relating to the  financial  statements  of the Company for the years
ended December 31, 1997 and 1996.

We also consent to the reference to us under the heading "Experts".


                          By: /s/ Miller Ellin &Company
                          -----------------------------   
                          CERTIFIED PUBLIC ACCOUNTANTS

June 12, 1998





<PAGE>



                                  June 11, 1998



Securities & Exchange Commission
450 Fifth Street NW
Washington, DC  20549

Re:      Tellurian, Inc.
         Form SB-2 Registration Statement

Gentlemen:

         Enclosed please find a Form SB-2 Registration Statement. The offering
registered thereunder is to be underwritten by J.W. Barclay & Co., Inc.

                                                     Very truly yours,

                                                     LESTER MORSE P.C.



                                                     Steven Morse
SM:ag
Enclosures


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