COMPU DAWN INC
10KSB, 1999-03-31
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: SPECIALTY CARE NETWORK INC, NT 10-K, 1999-03-31
Next: METROPOLIS REALTY TRUST INC, 10-K, 1999-03-31






                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-KSB
(Mark One)

[X]    ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
       1934.
       For the fiscal year ended December 31, 1998
                                       OR

[ ]     TRANSITION  REPORT  UNDER  SECTION  13 or  15(d)  OF THE  SECURITIES
        EXCHANGE    ACT   OF   1934   For   the    transition    period    from
         _____________________ to _____________________

                        Commission file number 000-22611

                                Compu-DAWN, Inc.
                 (Name of Small Business Issuer in its Charter)

         Delaware                                               11-3344575   
(State or Other Jurisdiction of                             (I.R.S. Employer
Incorporation or Organization)                           Identification Number)

    77 Spruce Street, Cedarhurst, NY                               11516   
(Address of Principal Executive Offices)                         (Zip Code)

                                 (516) 374-6700
                (Issuer's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Exchange Act:   None

Securities registered pursuant to Section 12(g) of the Exchange Act:

                     Common Stock ($.01 par value per share)
                                (Title of Class)

Check whether the issuer:  (1) filed all reports required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports),  and (2) has been
subject to such filing requirements for the past 90 days. Yes X No

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B contained in this form, and no disclosure  will be contained,  to
the  best  of  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB. [ ]

As of  February  28,  1999,  the  aggregate  market  value of the shares held by
non-affiliates was approximately $13,875,345.

The  issuer's  revenues  for the  fiscal  year  ended  December  31,  1998  were
$1,248,489.

                    APPLICABLE ONLY TO CORPORATE REGISTRANTS.

The  number of shares  outstanding  of each of the  issuer's  classes  of common
equity as of February 28, 1999 is  3,428,269  shares of Common  Stock,  $.01 par
value per share.

Transitional Small Business Disclosure Format (check one): Yes          No X    

                       DOCUMENTS INCORPORATED BY REFERENCE
                                      None


<PAGE>

<TABLE>
<CAPTION>


                                            Page No.   INDEX

<S>                                                                                                   <C>

Forward Looking Statements ............................................................................. 1


PART I

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

Item 2.      Description of Property.....................................................................31

Item 3.      Legal Proceedings...........................................................................31

Item 4.      Submission of Matters to a Vote of Security Holders.........................................32


PART II

Item 5.      Market for Common Equity and Related Stockholder Matters....................................34

Item 6.      Management's Discussion and Analysis or Plan of Operation...................................36

Item 7.      Financial Statements........................................................................44

Item 8.      Changes in and Disagreements with Accountants on Accounting
             and Financial Disclosure....................................................................44


PART III

Item 9.      Directors, Executive Officers, Promoters and Control Persons;
             Compliance with Section 16(a) of the Exchange Act...........................................45

Item 10.     Executive Compensation......................................................................50

Item 11.     Security Ownership of Certain Beneficial Owners and Management..............................55

Item 12.     Certain Relationships and Related Transactions..............................................56


PART IV

Item 13.     Exhibits and Reports on Form 8-K............................................................58

Signatures

</TABLE>

<PAGE>




                           FORWARD LOOKING STATEMENTS


     Certain  information  contained in this Annual Report are  "forward-looking
statements" within the meaning of the Private  Securities  Litigation Reform Act
of 1995,  and is subject to the safe  harbor  created by that act.  The  Company
cautions readers that certain  important factors may affect the Company's actual
results  and  could   cause  such   results  to  differ   materially   from  any
forward-looking  statements which may be deemed to have been made in this Annual
Report or which are  otherwise  made by or on  behalf of the  Company.  For this
purpose,  any statements contained in this Annual Report that are not statements
of  historical  fact may be deemed  to be  forward-looking  statements.  Without
limiting the generality of the foregoing, words such as "may," "will," "expect,"
"believe,"  "anticipate,"  "intend,"  "could,"  "estimate," or "continue" or the
negative  variations thereof or comparable  terminology are intended to identify
forward-looking  statements.  Factors  which may  affect the  Company's  results
include,  but are not limited to, the risks and  uncertainties  associated  with
multi-level network marketing, the Internet and Internet-related  technology and
products,  new  technology  developments,  developments  and  regulation  in the
telecommunications industry, the competitive environment within the Internet and
telecommunications  industries,  the level of  spending by law  enforcement  and
public  safety  agencies for computer  application  software and  hardware,  the
competitive  environment  within  the public  safety  technology  industry,  the
ability of the Company to expand its operations,  the level of costs incurred in
connection with the Company's planned expansion efforts,  the financial strength
of the  Company's  customers  and  suppliers,  unascertainable  risks related to
possible  unspecified  acquisitions,  the competence  required and experience of
management,  the risk of loss of management and personnel,  economic conditions,
and the risks and  uncertainties  inherent  in  litigation.  The Company is also
subject to other  risks  detailed  herein or  detailed  from time to time in the
Company's  Securities and Exchange Commission ("SEC") filings.  Readers are also
urged to  carefully  review and  consider  the various  disclosures  made by the
Company which attempt to advise  interested  parties of the factors which affect
the Company's  business,  including,  without  limitation,  the disclosures made
under the caption "Management's Discussion and Analysis or Plan of Operation" in
Item 6 of this  Annual  Report.  All  references  to a  fiscal  year  are to the
Company's fiscal year which ends December 31.

                                     PART I

Item 1.           Description of Business

     The  Company is  engaged in two lines of  business.  In one,  the  Company,
through its wholly owned subsidiary,  e.TV Commerce, Inc. ("e.TV"),  operates in
the Internet,  e-commerce and telecommunications business (the "e.TV Business"),
marketing  products  and  services  primarily  using a person  to  person  sales
approach  with  the  services  of  commissioned   sales   representatives  in  a
multi-level referral network marketing  organization.  Key services and products
in this line of business include the following:

                                        1

<PAGE>




                  -        Interactive  advanced  digital tv set-top boxes which
                           enable the  consumer to access the  Internet  through
                           the consumer's tv set over a telephone line,  conduct
                           electronic  commerce  through  e.TV's own  e-commerce
                           shopping  mall,  and  access a variety  of  different
                           software   applications   through  network  computing
                           capabilities;
                  -         Sales of long distance telephone service;
                  -         Sales of Internet access service;
                  -         On-line shopping;
                  -         Pagers and paging service; and
                  -         Web page design.

                  In its other line of  business,  the Company is engaged in the
business of designing, developing,  licensing, installing and servicing computer
software   products  and  systems   predominantly  for  public  safety  and  law
enforcement  agencies (the "Public  Safety  Software  Business").  The Company's
public  safety  customers are  primarily  located in New York State.  See Item 1
"Description of Business -Public Safety Software  Business  Description - Public
Safety Software Customers."

                  The  Company's  Board of  Directors  has  determined  that the
Company's  efforts  should be focused  on the e.TV  Business.  Accordingly,  the
Company is currently seeking to sell the Public Safety Software Business.

History and Recent Developments

                  The  Company  was  incorporated  under  the  name  of  Coastal
Computer Systems,  Inc. in New York on March 31, 1983 and was  reincorporated in
Delaware under its present name on October 18, 1996.

                  In October 1996, the Company  successfully  completed the sale
of 77 units,  each unit  consisting  of a $10,000  Promissory  Note (the "Bridge
Note") and a Common Share  Purchase  Warrant  (the "Bridge  Warrant") to acquire
5,600 Common Shares of the Company (the "Bridge Financing  Transaction") (Bridge
Warrants to acquire 42,000 Common Shares were canceled subsequent to the closing
of the Bridge Financing Transaction.)

                  The Bridge  Warrants are  exercisable  at a price of $3.00 per
share.  Each of the  Bridge  Notes was paid upon the  closing  of the  Company's
initial public offering (the "IPO"),  which was  successfully  completed in June
1997, as discussed  below.  The terms of the Bridge Warrants  provide for a five
year  exercise  period  expiring  in  June  2002;  however,   the  Company,  the
underwriter  of the Company's  IPO, and the Bridge  Warrant  holders have agreed
that  the  Bridge  Warrants  will  not be  exercised  or  transferred,  and  the
underlying Common Shares will not be transferred, until June 1999.

                  In June 1997,  the Company,  successfully  completed an IPO of
its Common Shares.

                                        2

<PAGE>



The Company sold 1,380,000 Common Shares  (including  180,000 shares pursuant to
the  underwriter's  over-  allotment  option)  at a price of $5.00 per share for
aggregate net proceeds, after expenses, of $5,625,874. A portion of the proceeds
realized  from this  offering  was used to repay  promissory  notes  aggregating
$770,000 to the bridge  lenders as described  above.  See Item 5 "Market for the
Registrant's Common Stock and Related Stockholder Matters - Use of Proceeds from
Initial  Public  Offering"  for a discussion of the use of proceeds from the IPO
through December 31, 1998.

                  On June 5, 1998,  pursuant to a Securities  Purchase Agreement
among the Company,  JNC Strategic Fund Ltd.  ("Strategic")  and JNC  Opportunity
Fund Ltd. (together with Strategic, the "Purchasers"),  dated as of May 31, 1998
(the  "Securities  Purchase  Agreement"),  the Company  issued to the respective
Purchasers (i) units,  consisting  of, in the  aggregate,  327,103 Common Shares
(the "Issued  Shares") and five-year  warrants to acquire  32,710 Common Shares,
for an aggregate purchase price of $1,750,000 (or an effective purchase price of
$5.35 per Issued Share,  assuming no value is attributed to the  warrants),  and
(ii) units, consisting of, in the aggregate, 3,250 Series A Preferred Shares and
five-year  warrants to acquire 57,497 Common Shares,  for an aggregate  purchase
price of $3,250,000.  Each of the Series A Preferred Shares has a face amount of
$1,000 and no value was attributed to the warrants.

                  On  September  26,  1998,  pursuant to a  Securities  Exchange
Agreement  between the Company and  Strategic,  the Company  issued to Strategic
1,750 Series B Preferred  Shares in exchange for the Issued Shares.  Each of the
Series B Preferred Shares has a face amount of $1,000.

                  Subject to certain  limitations  discussed below, the Series A
Preferred Shares are convertible into Common Shares, at a conversion price equal
to the lesser of (x) 85% (subject to reduction under certain  circumstances)  of
the average of the five lowest  closing bid prices for the Common  Shares during
the 25 consecutive  trading days preceding the date of conversion and (y) $8.025
per  share,  subject  to  adjustment  as  provided  for  in the  Certificate  of
Designations,  Preferences  and Rights of the  Series A  Preferred  Shares  (the
"Series A Certificate of Designation");  however, the conversion price cannot be
less than $5.00 per share, subject to adjustment as provided for in the Series A
Certificate  of  Designation.  The Series A  Preferred  Shares rank prior to the
Company's  Common Shares and any class or series of capital stock of the Company
hereafter  created  (unless  agreed  otherwise  by the  holders  of the Series A
Preferred  Shares in accordance  with the provisions of the Series A Certificate
of  Designation).  The holders of the Series A Preferred Shares are not entitled
to receive any dividends thereon; however, a 5% premium is payable in connection
with any  conversion,  redemption  or  liquidation.  The holders of the Series A
Preferred Shares have no voting rights except as otherwise provided by law or in
the Series A Certificate of Designation.

                  Subject to certain  limitations  discussed below, the Series B
Preferred  Shares are  convertible  into Common Shares at a conversion  price of
$5.35 per share,  subject to  adjustment as provided for in the  Certificate  of
Designations,  Preferences  and Rights of the  Series B  Preferred  Shares  (the
"Series B Certificate of  Designation").  Based on such  conversion  price,  the
number of

                                        3

<PAGE>



Common  Shares  issuable  upon  conversion  of the Series B Preferred  Shares is
327,103. The Series B Preferred Shares rank prior to the Company's Common Shares
to the extent of $.01 per share,  prior to any class or series of capital  stock
of the Company thereafter created (unless agreed otherwise by the holders of the
Series B Preferred  Shares in  accordance  with the  provisions  of the Series B
Certificate of  Designation)  and junior to the Series A Preferred  Shares.  The
holders  of the  Series B  Preferred  Shares are not  entitled  to  receive  any
dividends thereon;  however,  in the event the Board of Directors of the Company
shall declare a dividend with respect to the Common  Shares,  the holders of the
Series B Preferred  Shares  shall be entitled to a dividend  amount based on the
number  of  Common  Shares  into  which  the  Series  B  Preferred   Shares  are
convertible.  The holders of the Series B Preferred Shares have no voting rights
except  as  otherwise  provided  by  law  or in  the  Series  B  Certificate  of
Designation.

                  The  warrants  to acquire,  in the  aggregate,  90,207  Common
Shares (the "Warrants") are exercisable at a price of $8.025 per share,  subject
to adjustment as provided for in the Warrants.

                  Notwithstanding  the  foregoing,  pursuant to the terms of the
Series A Certificate of Designation, the Series B Certificate of Designation and
the Warrants,  the Series A Preferred Shares,  the Series B Preferred Shares and
the Warrants are currently  convertible or exercisable by any holder only to the
extent that the number of Common  Shares  thereby  issuable,  together  with the
number  of  Common  Shares  owned by such  holder  and its  affiliates  (but not
including  Common Shares  underlying  unconverted  Series A Preferred Shares and
Series B Preferred  Shares or  unexercised  portions of the Warrants)  would not
exceed 4.99% of the then  outstanding  Common Shares as determined in accordance
with Section  13(d) of the  Securities  Exchange Act of 1934,  as amended.  Such
restriction is subject to waiver by the respective security holder upon not less
than 61 days notice. In addition,  neither the Series A Preferred Shares nor the
Series B Preferred  Shares are convertible into Common Shares to the extent such
conversion  would  violate the rules of the National  Association  of Securities
Dealers,  Inc.  See Item 6 -  "Management's  Discussion  and Analysis or Plan of
Operation - Liquidity and Capital Resources."

                  As of February 28, 1999,  1,575 Series A Preferred  Shares and
270 Series B Preferred  Shares had been converted into 315,000 and 50,467 Common
Shares, respectively, and no warrants had been exercised.

                  On January 8, 1999,  e.TV acquired  certain assets of LocalNet
Communications,  Inc. ("LocalNet"),  a Jacksonville,  Florida-based corporation.
The LocalNet  assets were acquired  pursuant to a peaceful  surrender to satisfy
$750,000 in  principal  of a  $1,800,000  secured  loan  previously  made by the
Company to LocalNet  pursuant to a Loan and  Security  Agreement  (the "Loan and
Security Agreement) dated as of October 6, 1998 and as amended as of October 23,
1998 and as of November  12, 1998 (the  "Loan").  The Loan was secured by all of
the assets of LocalNet. Since the peaceful surrender,  through e.TV, the Company
has  engaged  in the e.TV  Business  and has  sought to enter  into  contractual
relationships in connection  therewith.  To date, not all of such  relationships
have  been  contractually  established  and no  assurances  can be given in this
regard. See Item 1 - "Description of Business - e.TV Business Description."

                                        4

<PAGE>



e.TV Business Description

         e.TV General

                  The  Company,   through   e.TV,   operates  in  the  Internet,
e-commerce and telecommunications business (the "e.TV Business"),  marketing and
selling its  products  and  services  primarily  using a person to person  sales
approach  with  the  services  of  commissioned   sales   representatives  in  a
multi-level  referral network marketing  organization.  e. TV's key services and
products include:

                  -        Interactive  advanced  digital tv set-top boxes which
                           enable the  consumer to access the  Internet  through
                           the consumer's tv set over a telephone line,  conduct
                           electronic  commerce  through  e.TV's own  e-commerce
                           shopping  mall,  use e-mail,  and access a variety of
                           different  software   applications   through  network
                           computing capabilities;
                  -         Sales of long distance telephone service;
                  -         Sales of Internet access service;
                  -         On line shopping;
                  -         Pagers and paging service; and
                  -         Web page design.

         e.TV Industry Background

                  E-commerce.  Businesses  and consumers are continuing to adapt
the  Internet  into  the  mainstream.   Internet  commerce,  or  e-commerce,  is
increasingly  becoming a significant  application of the Internet,  as consumers
and  businesses  are using the Internet  more and more to find  information  and
purchase  and sell a vast  array  of  products  and  services.  Despite  ongoing
concerns regarding security and fraud, Internet users have broadly accepted this
medium as a viable commercial  vehicle.  Independent  market research  indicates
that annual e-commerce sales to the retail market are expected to grow from $7.1
billion in 1998 to $41.1 billion in 2002.  Furthermore,  the research  indicates
that,  by the year 2002,  appliances  such as tv set-top  boxes are  expected to
account for 43% of e-commerce  capable device sales, and will eventually replace
the personal  computer as the principal means to e- commerce.  It is anticipated
that consumers  will  substitute the living room for the home office as the home
shopping center, making e-commerce a more recreational and convenient experience
for people of all ages and income levels.

                  Telecommunications   Services.   The  present  long   distance
telecommunications marketplace was principally shaped by the 1984 divestiture by
AT&T  of its 22  Bell  Operating  Companies  ("BOCs")  in  accordance  with  the
Modification  of Final Judgment  agreed to by AT&T and the Department of Justice
in 1982.  The  Telecommunications  Act of 1996  (the  "1996  Act")  has  further
accelerated the development of local and long distance competition.

                  In 1981, AT&T removed tariff restrictions that prohibited 
resale and sharing of

                                        5

<PAGE>



message  telecommunications service and wide area telephone service. This led to
an explosion of new entrants into the long distance telecommunications business,
primarily as resellers.

                  As a result of the Modification of Final Judgment in 1982, the
United States was divided into geographic  areas known as Local Access Transport
Areas ("LATAs"),  the BOCs were organized into seven separate regions, and seven
Regional Holding Companies  ("RBOCs") were created.  The local exchange carriers
("LECs"),  which include the BOCs and independent LECs,  provide local telephone
service,  local  access  services and  short-haul  toll  service.  Interexchange
carriers  ("IXCs") and certain  independent local exchange carriers provide long
distance service between LATAs (interLATA traffic) and within LATAs.

                  Conversely,  the BOCs were given the right to handle intraLATA
service, but were prohibited from the interLATA market. Such differentiation was
substantially modified by the 1996 Act.

                  The  Modification  of Final Judgment also required the BOCs to
provide all IXCs with access to their local telephone exchange  facilities which
is  "equal  in type,  quality  and  price" to that  provided  to AT&T.  This was
accomplished through the filing of access tariffs at the Federal  Communications
Commission (the "FCC") and at state public  utilities  commissions.  Under these
access tariffs,  all IXCs, including AT&T, pay charges to the LECs for access to
local telephone  lines at both the originating and terminating  ends of all long
distance calls.  Access charges  represent the single largest  component of most
IXCs' cost of service.  The BOCs,  and  subsequently  all other LECs,  also were
required to conduct a presubscription  process allowing business and residential
consumers to select their long distance  carriers.  The 1996 Act continues these
equal access obligations.

                  Equally  significant,  the Company believes that the 1996 Act,
as well as recent actions on both the federal and state levels,  will eventually
open  up the  local  exchange,  and to the  extent  not  already  mandated,  the
intraLATA market,  to full competition.  As a result of the 1996 Act, all states
are required to adopt rules  establishing local competition and defining how the
LECs are to open up their networks to their competitors.

                  The long distance service  industry is highly  competitive and
is dominated by three carriers,  AT&T, MCI/Worldcom and Sprint. The remainder of
the market share is held by several large regional long distance companies, some
with  national  capabilities  such  as  Excelcom  Inc.  ("ExcelCom"),   Frontier
Communications Services,  Inc., Cable & Wireless  Communications,  Inc., and LCI
International, Inc., and by several hundred smaller companies.

                  The Company currently acts as a sales distributor (through its
network of independent  representatives) to UniDial Incorporated ("UniDial") and
has entered into a distributor  agreement with E.Comtel,  LLC ("E.Comtel")  with
respect to  telecommunications  services.  See Item 1 "Description of Business -
e.TV  Business   Description  -  e.TV  Principal  Suppliers   Telecommunications
Services" and Item 1 - "Description of Business - e.TV Business Description -

                                        6

<PAGE>



e.TV Products and Services - Long Distance Telephone Service."

                  The Company  believes that the  opportunity to market and sell
long distance telephone services on behalf of resellers is increasing because of
consumer and business use of  telecommunications  products and services  such as
facsimiles, sending of data and e-commerce, a reduction of service rates, and an
increase  in  opportunities   available  for  long  distance  telephone  service
providers and resellers resulting from regulatory changes.

         e.TV Products and Services

                  The  Company  markets  and  sells a range  of  technology  and
communications-  related products and services.  These include a tv set-top box,
long distance telephone services offered by certified resellers, Internet access
services,  online  shopping,  web page design,  wireless PCS  telephone  service
through nationally  recognized  vendors,  alphanumeric pager services of certain
providers,  a virtual office service for its independent sales  representatives,
and travel services through an alliance with a travel agency.

                  TV Set-Top  Box.  e.TV's  interactive  digital tv set-top box,
known as e.TV On-Line(TM),  connects to a standard television set and a standard
telephone jack. The tv set-top box, along with Internet  access  service,  gives
the user access to the Internet and e-mail.  A standard  printer can be attached
to a port on the tv set-top box. The system  includes  the e.TV  On-Line(TM)  tv
set-top  box,  a smart card  which  contains  the  user's  name,  local  dial-up
information and password,  a wireless  keyboard which includes a wireless mouse,
and a universal  remote  control which allows the user to switch  between the tv
set and the tv set-top box and navigate the Internet  using a wireless  mouse as
part of the remote  control as well.  The smart card is programmed by e.TV prior
to shipment.  The tv set-top box accesses the Company's own website  whenever it
is first turned on. From e.TV's  website,  the user is linked to e.TV's  on-line
shopping mall if the user desires to make on-line purchases. If a user purchases
goods on e.TV's online  shopping mall,  the Company earns a commission  from the
vendor on the sale and certain qualified representatives in the referral network
organization will receive residual  compensation.  The tv set-top box will allow
the user to access other  websites and the world wide web.  Representatives  can
also use the tv set-top box to make presentations,  sign up new representatives,
get  customer  service  questions  answered  and  receive   information,   sales
assistance and forms from the Company.

                  Long Distance  Telephone  Service.  e.TV currently acts as the
sales  agent  in  the  United  States  for  UniDial  (currently  a  reseller  of
MCI/WorldCom)  and in Canada for Virtec (a reseller of AT&T Network Services for
long distance  service and PageNet for paging  services).  e.TV has also entered
into a  distributor  agreement  with  E.Comtel,  a  reseller  of  long  distance
services,  but, to date,  has not  received any orders  pursuant  thereto and no
assurances can be given that any will be received.  See Item 1-  "Description of
Business  Description - e.TV Business  Description - Marketing and  Distribution
System - Placing and Shipping  Orders" and Item 1 -  "Description  of Business -
e.TV  Business  Description  - e.TV  Principal  Suppliers  -  Telecommunications
Services."


                                        7

<PAGE>



                  Internet  Access  Service.  The private label Internet  access
services  sold by e.TV are provided by StarNet,  Inc.  ("StarNet"),  which is an
Internet service  provider and a reseller of GTE wholesale access services.  The
StarNet  Internet access services allows e.TV's  customers who subscribe for the
service  to access the  Internet  through  1,000  points of  presence  locations
("POPs") all over the United States.  The Company receives  Internet access on a
wholesale  basis from StarNet,  which  currently  owns and operates its national
Mega POP(TM) access network, currently one of the largest access networks in the
United  States.  The Company can  activate  and manage its  customers'  Internet
access  accounts  destined  for the  networks of StarNet or GTE  Internetworking
Incorporated  ("GTE")  (as a result of a  separate  StarNet/GTE  agreement)  via
StarNet's Mega POP(TM) real-time  account  management  system.  Through a single
interface provided by StarNet to the Company,  the Company can activate,  modify
or deactivate Internet access accounts, all in real time, provisioned for either
StarNet's or GTE's network.  Currently, the StarNet Internet access services are
subscribed to by e.TV's customers on a monthly basis at the time they purchase a
tv set-top box system.  e.TV has recently  developed a cd-rom  version  which is
utilized with a personal  computer.  See Item 1 "Description  of Business - e.TV
Business Description - e.TV Principal Suppliers - Internet Access Services."

                  Online  Shopping  Mall.  e.TV's  on-line  shopping mall allows
retailers to extend their reach for customers beyond their doors.  Consumers can
use e.TV's  shopping  mall to  conveniently  research  and purchase a variety of
products  from their homes or offices.  Companies  can become  vendors on e.TV's
online shopping mall for a prepaid annual or monthly  subscription fee. When the
user clicks on the e.TV on-line shopping mall and requests  information  about a
certain  product,  the user is directed to  subscribing  vendors  which sell the
desired  product.  When a user  purchases  products from a vendor on the on-line
shopping  mall,  the vendor pays e.TV a  commission.  A portion of the  purchase
price  goes into the  commissionable  volume  to pay  residual  compensation  to
certain qualified representatives in e.TV's referral network; the remainder goes
into a bonus pool to representatives at the levels of Director and above, and to
e.TV. The subscription  fee is automatically  charged to a vendor's credit card.
If a vendor  cancels  its  subscription  before  an annual  subscription  period
expires,  e.TV generally refunds the unused portion of the subscription fee. The
vendors include Office Max, K-tel Music and Video,  Publisher's  Clearinghouse ,
eToys, Barnes and Noble, Fashion Mall, J. Crew, egift.com, Amazon.com and more.

                  Storefront  Builder  Web  Pages.  e.TV  markets  and sells web
pages.  e.TV's  customer  chooses the design of its web page based on a brochure
provided  by  e.TV.  The  customer  fills  out an order  form  with the web page
specifications  and sends it to e.TV. The cost of the web page varies  depending
on the number of pages and the graphics the consumer desires.  e.TV subcontracts
the construction of the web pages to an unaffiliated third party. In addition to
the web page itself, the web page owner can choose to have his website hotlinked
to e.TV's  website for a monthly  fee which  varies  depending  on the number of
pages of the customer's website.

                  Travel Services.  e.TV has an alliance with a travel agency 
which provides travel services to e.TV representatives and customers.


                                        8

<PAGE>



                  Televox Virtual Office System. e.TV's virtual office system is
designed   to  assist  its  sales   representatives   in   administering   their
representativeships  and maximizing their potential in growth and development of
their  representativeships  and  their  respective  network  organizations.  The
Televox system is used through a standard touch tone telephone  using the keypad
to access  information  and provides  voice  messaging and the ability to filter
messages  or  parts  of  messages   to  various   levels  of  an   organization.
Representatives are not required but are encouraged to subscribe for and use the
Televox system. Representatives pay a monthly fee to use the Televox system.

                  Sales  Aids  and   Business   Supplies.   e.TV  sells  to  its
representatives  a variety of sales aids  including  videos,  audio tapes,  flip
charts,  presentation  folders,  overhead  slides,  product  order  forms,  e.TV
apparel, business cards and pens, among other things.

         e.TV Principal Suppliers

                  TV set - top box. e.TV's tv set-top box system is manufactured
for the Company by Boca Research,  Inc. ("Boca Research"),  based in Boca Raton,
Florida,  pursuant to an  agreement  which  contains a two-year  commitment  and
excludes  Boca  Research  from  selling the tv set-top box to other  multi-level
network marketing companies in the Internet,  e-commerce and  telecommunications
business,  provided e.TV maintains minimum order levels.  Boca Research may sell
the product to  competitors  who do not use a  multi-level  marketing  system to
market products.  The Company  anticipates,  but cannot assure, it will meet the
minimum order levels in the  foreseeable  future.  If it does not, Boca Research
will  not be  excluded  from  selling  the tv  set-top  box to  such  restricted
competitors. The Company does not believe the loss of the limited exclusivity or
the loss of Boca  Research as a vendor would have a material  adverse  effect on
the  Company  and that  alternative  sources  of supply  are  available.  If the
supplier were to change,  however,  e.TV may experience a delay of approximately
90 days in replenishing  inventory,  which,  if inventory  levels are low, could
delay the filling of orders. Furthermore,  the Company cannot assure that, if an
alternative supplier is sought, it will be able to engage a supplier on terms as
favorable as those between e.TV and Boca Research.

                  Telecommunications  Services. e.TV currently markets and sells
long distance telephone  services resold by UniDial.  Subscription for UniDial's
services  are sent by  customers  to e.TV,  which in turn sends them to UniDial.
UniDial  invoices the customers for services.  UniDial pays e.TV a commission on
accounts of customers enrolled by e.TV for UniDial.  These commissions are being
paid  monthly.  Although no written  agreement is in place which  governs  their
relationship,  e.TV is  currently  operating  as a  distributor  of UniDial long
distance  services  and the  parties  are  negotiating  the  terms  of a  formal
agreement.  No assurances  can be given that any such  agreement will be entered
into.  The Company  does not believe that the loss of UniDial as a vendor to its
customers would have a material adverse effect on the Company.

                  The  Company,  through  its  wholly  owned  subsidiary,   ETEL
Communications  Corp., is also a party to a distributor agreement with E.Comtel,
a certified reseller of  telecommunications  services for nationally  recognized
telecommunications providers. The agreement provides that the

                                        9

<PAGE>



Company is  E.Comtel's  exclusive  distributor  to provision  telecommunications
products  and services  which  currently  utilize  AT&T as its backbone  network
carrier. Currently, these include long distance telephone services. The Company,
through e.TV's multi-level referral network marketing system,  markets and sells
such long distance  services.  The agreement is for an initial term of two years
and  automatically  renews  unless  terminated  upon 90 days prior  notice.  The
agreement may be terminated  earlier  because of a breach.  Under the agreement,
E.Comtel  provides  training  and support to the  Company,  and will invoice and
provide  customer  service to the  Company's  customers and maintain all records
relative to the  administration  of the customers'  telecommunications  services
provided by E.Comtel.  E. Comtel has the right to reject  customers which may be
approved by the Company. E.Comtel shall pay the Company commissions on a monthly
basis for the sales of services  resold by E.Comtel.  The Company is responsible
to pay  E.Comtel any amounts not  collected by E-Comtel  because of bad debts or
fraudulent  calling  claims.  This includes any invoice which is not paid for 65
days.  However,  if the invoice is eventually paid,  E.Comtel will reimburse the
Company and pay the appropriate  commissions.  The Company pays a monthly fee to
E.Comtel for administrative services relating to billing. The Company has agreed
that it will have a minimum of 34,000  customers signed up for the long distance
services by September  1999. If such minimum is not met, the commission  paid by
E.Comtel to the  Company  will be adjusted  downward  relative to the  shortfall
until the minimum is met.  To date,  the  Company  has not  received  any orders
pursuant to the E.Comtel distributor  agreement,  and no assurances can be given
that any will be received.

                  The  distributor  agreement  contemplates  the  grant  to  the
Company of an option to purchase the equity of E.Comtel for $500,000,  comprised
of either Common Shares of the Company  valued at $250,000 and $250,000 in cash,
or $500,000 in cash, at the Company's option or in certain circumstances. If any
such option is  exercised,  the Company and the equity  holders of E.Comtel will
enter  into an  agreement  which,  among  other  things,  will be subject to any
regulatory and stockholder approval if required,  and the Company's satisfactory
due diligence of E.Comtel.  The  consummation of any such option would result in
the Company being  certified to directly resell  telecommunications  services in
all states in the United States.

                  Internet Access  Services.  StarNet has agreed to provide e.TV
customers with Internet access services pursuant to a one-year agreement,  which
is  automatically  extended for  successive 60 day periods  unless 60 days prior
written  notice to  terminate  is given by either  party prior to the end of the
initial  term or any  extension  term.  The  agreement  does not limit e.TV from
directing its customers to other Internet access  providers.  During the term of
this agreement,  the Company is required to do a reasonable  amount of marketing
to potential customers regarding StarNet's Internet access services.  StarNet is
restricted from contacting e.TV's customers without e.TV's  permission.  StarNet
has agreed to provide e.TV's Internet customers with unlimited dial-up access to
the  Internet,  with  idle  time cut off if  customers  do not make use of their
Internet connection for a minimum of ten minutes. StarNet provides all technical
support  services to e.TV relevant to connection of e.TV's customer to access to
the Internet.  e.TV  addresses all customer  inquiries  and is  responsible  for
technical  support  services  relevant to any  software  provided by e.TV to its
customers.  e.TV pays  StarNet a set fee for each  customer  for the first three
months of the agreement

                                       10

<PAGE>



and,  after that, the greater of a flat monthly fee or a set fee per customer if
there are more than a certain number of customers.  e.TV is responsible  for all
billings and collections, and is responsible for all costs and expenses incurred
by StarNet in connection with its services.

                  e.TV is  obligated  to pay StarNet even if e.TV fails to bill,
or collect  fees from,  a  customer.  e.TV may,  however,  refund  monies to its
customers if StarNet  fails to provide to the customer  uninterrupted  access to
the Internet for less than 97% of the total available time for connection to the
Internet  during a given calendar  month.  Any such refund will be deducted from
monies due from e.TV to  StarNet.  e.TV may  provide  Internet  access for their
customers via any of the agreed upon GTE locations.  A customer's  connection to
the GTE system may be achieved  through  StarNet's  MegaPOP(TM)  Account Manager
Interface or the Company's own server.

                  This  agreement is not exclusive to either party.  The Company
and StarNet each have agreed not to solicit business from the other's  customers
during  the term of the  agreement  and for one  year  afterwards.  The  Company
believes  that the loss of  StarNet  as a  supplier  would  not have a  material
adverse  effect on the  Company and that other  Internet  access  providers  are
available. However, the Company cannot assure that it will be able to enter into
a relationship  with another  Internet access service provider on terms as those
provided for in favorable as the StarNet agreement.

                  Paging. e.TV is able to offer to its sales representatives and
customers through Media Solutions Corporation, a nationwide network for wireless
numeric  paging  services.  Underlying  carriers and  providers  for the network
include GTE,  Southwestern  Bell Mobile  Systems,  Ameritech  Cellular,  Alltel,
WorldCom and Bell South Cellular.  Coverage is in more than 2,000 communities or
90% of the U.S. population with total nationwide frequency bandwith. Coverage is
also offered in Canada, Mexico, Central America, and the Caribbean.  In addition
to cost effective local paging services,  Media Solutions  Corporation  offers a
wide variety of options  including  voice mail, 800 service,  and OmniRoam which
allows  the  subscriber  to  change  at will the city  where he or she is paged,
essentially  giving the subscriber full North American coverage at a fraction of
the cost of regional or nationwide service.

                  Back Office Operations and Administrative Support. The Company
receives back office administrative  support services from Atlantic Teleservices
LP ("Atlantic  Teleservices").  Atlantic Teleservices processes sales orders and
sales representative applications,  provides customer and representative support
telephone  services,   and  administers  service  relationships  between  e.TV's
customers and service vendors. e.TV pays Atlantic Teleservices an hourly fee per
employee allocated by Atlantic  Teleservices to e.TV operations,  with a minimum
commitment of $9,000 per month.  This  arrangement is not exclusive to e.TV, and
e.TV may  engage  other back  office and  administrative  support  providers  or
undertake  such  operations  itself.  Pursuant  to an  oral  understanding,  the
relationship between Atlantic  Teleservices and the Company may be terminated by
either party upon 60 days  notice.  Currently,  the Company  believes it is more
cost effective to maintain the arrangement  with Atlantic  Teleservices  than to
engage  the   support   staff  and   infrastructure   to  conduct   back  office
administration  itself.  However,  the Company plans to study these economies as
the e.TV Business develops and to determine the most cost effective structure

                                       11

<PAGE>



for the future.  The Company  anticipates that its capital cost to set up e.TV's
own  administrative  and  back  office  infrastructure  would  be  approximately
$1,000,000. The Company does not believe that the loss of Atlantic Teleservices'
services  would have a material  adverse  effect in the long term;  however,  it
could cause a material disruption to the e.TV Business in the short term until a
replacement  could  be  found  or e.TV  develops  its own  infrastructure.  e.TV
currently  occupies  its  Jacksonville,  Florida  offices  pursuant  to an  oral
understanding with Atlantic Teleservices;  the parties are negotiating the terms
of a license  agreement in this  regard.  No  assurances  can be given that such
license agreement will be entered into. See Item 2- "Description of Property."

         e.TV Marketing and Distribution System
         --------------------------------------

                  Introduction

                  e. TV markets  its  products  through a  multi-level  referral
network   marketing   system   of   independent   sales   representatives   (the
"Representatives")  exclusively.  e.TV's  network  marketing  system  encourages
Representatives  to sell the Company's  products and  services,  and recruit and
develop their own sales  organizations  of people with whom they have an ongoing
relationship.

                  The Company  believes  that network  marketing is an effective
vehicle to distribute  e.TV's products and services,  and the services of others
which e.TV sells, because of the following:

         -        a  consumer  can be  educated  about a product  in person by a
                  Representative, which is more direct than the use of media and
                  print advertisements;
         -        direct  sales  allow for  actual  testing  of  certain  of the
                  products by a potential  consumer when their  capabilities are
                  demonstrated by a Representative;
         -        the impact of Representative and consumer testimonials is 
                  enhanced; and
         -        as compared to other marketing and distribution methods, 
                  Representatives can give customers higher levels of service 
                  and attention  by, among other things,  following up on sales 
                  to ensure proper  product usage  and  customer  satisfaction, 
                  and to encourage repeat purchases.

                  Although e.TV's  Representatives sell products and services on
behalf of e.TV,  they are not  required to purchase  any  inventory.  Orders are
passed on to e.TV which ships out the products,  or arranges for the consumer to
receive the subscribed for services.  See Item 1 "Description of Business - e.TV
Business  Description  - e.TV  Marketing  and  Distribution  System  Placing and
Shipping Orders."

                  e.TV relies on Representatives to sponsor new Representatives.
The sponsoring of new  Representatives  creates  multiple  levels in the network
marketing structure.  Persons whom a Representative  sponsors are referred to as
"downline"  Representatives.  If downline  Representatives  also  sponsor,  they
create  additional levels in the structure,  but their downline  Representatives
remain  part  of  the  same  downline  network  as  their  original   sponsoring
Representatives with one genealogy.  Each downline  Representative shares in the
Customer Acquisition Bonus and Residual Payouts, up

                                       12

<PAGE>



to seven  levels.  A  Representative  can have  several  downlines  if he or she
sponsors several  Representatives as they in turn sponsor Representatives and so
on. A Representative's downline is known as the Representative's organization.

                  Compensation is paid to the  Representatives  out of a certain
portion  of the  revenues  the  Company  receives  from  sales of a  product  or
services.  This amount is the  commissionable  volume.  Each of the products and
services  carries a specified  number of points,  or PCA Points.  Commissionable
volume is based on the number of PCA Points per product or  service.  PCA Points
are based upon a product's  wholesale cost, net of any point of sale taxes. As a
Representative's  sales increase and as he or she  successfully  develops his or
her  organization,  he or she will  graduate to higher  level  positions  in the
network and will be entitled to a higher  percentage of  commissions.  Depending
upon the products or services provided,  e.TV's  compensation plan can result in
commissions to Representatives aggregating up to 15% of a product's or service's
retail selling price. e.TV's  compensation  plan allows an individual  the 
opportunity  to develop a business,  the  success  of which  is  based  upon 
that  individual's  level of commitment,  time, enthusiasm,  personal skills,  
contacts, and motivation.  For many,  a  Representativeship  is a very small  
business,  in which  products and services may be purchased by the  individual  
for personal  consumption or sales are made to relatively few customers. For
others, a Representativeship becomes a full-time occupation.

                  e.TV's  revenue is directly  dependent upon the efforts of its
Representatives. Growth in sales volume requires an increase in the productivity
of Representatives  and/or growth in the total number of Representatives.  There
can be no assurance that the productivity or number of  Representatives  will be
sustained at current levels or increased in the future. Furthermore, the Company
estimates that  approximately  77  Representatives  comprised of e.TV's Regional
Marketing Director and National  Marketing Director levels,  together with their
extensive  downline  networks,  could  account for  substantially  all of e.TV's
revenue.  Consequently,  the loss of such a high-level Representative or another
key  Representative,  together with a group of leading  Representatives  in such
Representative's   downlines,   or  the  loss  of  a   significant   number   of
Representatives for any reason,  could adversely affect the Company's results of
operations.

                  Sponsoring of Representatives

                  Sponsoring  activities  are not  required of  Representatives.
However,  because of the financial  incentives  provided to those who succeed in
building a Representative  network that consumes and sells products, the Company
believes  that most of its  Representatives  attempt,  with  varying  degrees of
effort  and  success,   to  sponsor   additional   Representatives.   Generally,
Representatives  approach  friends,  family members and  acquaintances to become
Representatives  or invite them to sales meetings or  conventions  where Company
products and  services are  presented  and where the  compensation  structure is
explained.  People are often  attracted  to become  Representatives  after using
e.TV's products and services.

                  Representatives  have  flexibility  in how they present e.TV's
business  and   opportunities   provided  they  abide  by  e.TV's  policies  and
procedures. Representatives may purchase

                                       13

<PAGE>



a variety of sales and presentation aids from e.TV to help them with their sales
and sponsorship activities.

                  When a sponsored person decides to become a Representative, he
or she enters into a standard  independent  Representative  agreement  with e.TV
which  obligates the potential  Representative  to abide by e.TV's  policies and
procedures.  The potential  Representatives  will also purchase a starter's kit.
See  Item 1 -  "Description  of  Business  - e.TV  Business  Description  - e.TV
Marketing and Distribution System - Rules Affecting Distributors."

                  Referral Network Structure

                  Representative  Levels and  Compensation.  e.TV's  multi-level
referral  network  marketing sales  organization is comprised of several levels,
starting  with one of the  optional  levels of  Customer  Representative,  Sales
Representative or Area  Representative,  as the new Representative  chooses, and
graduating  to the earned  levels of  Director,  Executive,  Regional  Marketing
Director and then National Marketing Director.  Each earned position is attained
based upon the performance of an individual and his or her downlines.

                  Representatives  qualify for  compensation  once they attain a
certain volume of sales. They remain qualified by maintaining a certain level of
sales.  Representatives  graduate  to  higher  levels  as their  volume of sales
increase and the volume of sales in their  downlines  increase.  Representatives
and  their   downlines   must  also   maintain   higher  sales  levels  for  the
Representatives to remain at each earned level.

                  Customer   Representatives  are  entitled  to  receive  retail
residual  compensation based on his or her personal  consumption or sales. Sales
Representatives and Area  Representatives can earn retail residual  compensation
and organizational  residual  compensation,  while Area Representatives can also
qualify  for  retail  customer   acquisition  and  management  bonuses,  and  to
participate in the Company's total compensation plan for Representatives.

                  Retail  residuals  are  paid  to   Representatives   from  the
commissionable  volume  on  products  and  services  sold  to  customers  of the
Representatives  or consumed by the  Representative,  and on-line purchases made
through e.TV's on-line shopping mall.  Residual  compensation from services sold
or on-line  purchases by customers  or  Representatives  continue for as long as
that customer  continues to use the services sold by the Company or shop on-line
through e.TV's on-line  shopping  mall.  Organizational  residuals are paid from
commissionable volume from all personal billing volume of all Representatives in
a  Representative's  downlines  and from all products and services  sold on each
level in the downlines, up to seven levels.

                  Area   Representatives,    Directors,   Executives,   Regional
Marketing  Directors  and National  Marketing  Directors  are entitled to retail
residuals,  organizational residuals and retail customer bonuses.  Additionally,
if they successfully  complete the Company's optional one-day Certified Trainers
Course,  they are  entitled to  participate  in the  Trainer  and Adviser  Bonus
Program.

                                       14

<PAGE>




                  The  Company  believes  that it  currently  has  approximately
18,000 Representatives made up of approximately the following:

                 -             150           Customer Representatives
                 -           8,500           Sales Representatives
                 -           8,000           Area Representatives
                 -           1,000           Directors
                 -             250           Executives
                 -              60           Regional Marketing Directors
                 -              15           National Marketing Directors

                  Since the Company has only recently entered the e.TV Business,
it is unable  to  determine  how many of the  Representatives  listed  above are
actively  acting as such.  The Company  believes  that it will be better able to
determine the number of  Representatives  beginning in July 1999 when it intends
to solicit renewal fees from such persons.

                  Compression. Compression occurs when a Representative fails to
attain, or maintain after a one month grace period,  the required  qualification
standards  for  his  or  her  level.  In  that  event,   the   compensation  the
Representative  would have  earned at that level is paid to the first  qualified
Representative  above him or her. If there is no qualified  Representative above
the non-qualifying Representative,  e.TV has a dynamic compression process which
recycles the unallocated compensation through the compensation plan and pays the
Representative  closest in volume one  additional  level of  compensation.  This
process keeps  compensation  in the field,  limiting or  eventually  eliminating
breakage, a process by which unclaimed compensation would be forfeited to e.TV.

                  Training and Support

                  Training  is  provided by  sponsoring  Representatives  to new
Representatives, and by the Company to all Representatives either through formal
training  sessions,  telephone  helplines or sales and presentation aids. e.TV's
goal is to train the  Representatives  to  effectively  build and assist a large
organization, in depth in customer acquisition and retention.

                  Area  Representatives  are required by the Company's  policies
and  procedures  to ensure that new  Representatives  are properly  trained with
respect to the  Company's  policies  and  procedures,  product line and services
offered, sound business practices and sales strategies. Area Representatives are
encouraged  to  do  this  by  maintaining  ongoing  contact,  communication  and
management  supervision  of  his  or  her  sales  organization  by  newsletters,
correspondence, meetings, e-mail and the like.

                  The Company has set up a  comprehensive  and ongoing  training
program that allows  Representatives and their respective sales organizations to
participate in regional and national

                                       15

<PAGE>



training.  Additionally,  the Company sponsors weekly live telephone  conference
calls for  Representatives,  who may  participate by dialing into the conference
call.

                  Representatives  are  encouraged to  participate  in a one-day
e.TV University  Certified Trainer Course which is given by Representatives  who
have  successfully  sold e.TV's  products and services and built  Representative
organizations,  so that the  Representatives  will be able to  present  uniform,
accurate  messages  at  business  briefing  presentations,  local  and  regional
training,  conference  calls and in  Representative  recruitment.  The Certified
Trainer Course costs $249. Representatives are eligible for trainer bonuses and,
if at the Executive  level or above,  advisor  bonuses,  when they  successfully
complete the Certified Trainer Course and help in the training and qualification
of Representatives.  Certified Trainers are encouraged to repeat the course as a
refresher as many times as possible for a fee of $15 per session.

                  e.TV   currently    provides    telephone   support   to   its
Representatives Monday through Friday from 9:00 a.m. to 6:00 p.m., eastern time,
from its  Jacksonville,  Florida  offices.  The Company expects to increase this
time to 9:00 p.m., eastern time, in the near future.

                  Rules Affecting Distributors.

                  The Company's standard  Representative  agreement and policies
and procedures manual contained in every starter package or training, management
and support  package outline the scope of permissible  Representative  marketing
activities.  e.TV's  Representative rules and guidelines are designed to provide
Representatives  with maximum  flexibility and opportunity  within the bounds of
governmental  regulations  regarding  network  marketing.   Representatives  are
independent  contractors and are thus prohibited from representing themselves as
agents or  employees of e.TV or the Company.  Representatives  are  obligated to
present e.TV's products and business opportunities ethically and professionally.
Representatives  agree that the  presentation  of the e.TV business  opportunity
must be truthful and realistic and consistent  with, and limited to, the product
claims made in literature  distributed by e.TV.  Representatives  must represent
that the  opportunities  are based on sales of e.TV products and services,  that
Representatives   will   not  be   successful   merely   by   recruiting   other
Representatives  without  regard to sales to the ultimate  consumer,  and that a
Representative   can  expect  to  be  successful  only  through  hard  work  and
substantial  efforts.  Representatives  are  prohibited  from  making  false  or
misleading income projections or implying that any level of income is guaranteed
or easy to achieve.  Representatives  can promote their  businesses in any legal
matter consistent with e.TV's policies and procedures. However,  Representatives
may not use  endorsements  or logos of the Company or e.TV in any advertising or
promotional  format,  except in  materials  approved or  supplied  by e.TV.  The
Company  offers a variety of sales  aids,  including  items  such as  brochures,
product catalogs,  videotapes and other accessories which the Representative may
purchase and use in promoting his or her business.

                  The  Company   systematically   reviews   alleged  reports  of
Representative  misbehavior. If the Company determines that a Representative has
violated  any  of the  Representative  policies  or  procedures,  it may  either
terminate the Representative's rights completely or impose sanctions such

                                                        16

<PAGE>



as warnings or probation.

                  Placing and Shipping Orders

                  When  a  Representative   sells  products  to  a  consumer  or
purchases products or services for personal consumption, an order form is filled
out and the order form is either mailed to e.TV with credit card information,  a
money order, or check, or faxed to e.TV with credit card information.

                  The Company fills all orders for products  other than cellular
telephones and pagers from its Jacksonville, Florida offices. Orders are usually
processed  within 24 hours  after  receipt.  Orders are  shipped to be  received
within  five to ten  days  after  an order is  received.  Overnight  or  two-day
shipment  is  available.  Representatives  will be  notified if items are not in
stock  and the item will be placed on back  order and  shipped  when  available.
Cellular  telephones,  prepaid cellular  products and pagers are provided to the
customer by the vendor providing the cellular telephone service.

                  Consumers  and  Representatives   subscribe  for  services  in
various  manners,   depending  on  the  service.   Generally,  the  consumer  or
Representative  fills  out a form  indicating  his or  her  subscription  to the
service and it is sent to e.TV. With respect to long distance telephone service,
the  consumer  or  Representative  verifies  in writing  his or her desire to be
switched from the former long distance service to the new long distance service.
e.TV  enters  the  information  into the  system  and  passes  the  subscription
information  to the long  distance  service  provider  who  bills  the  consumer
monthly. e.TV receives a commission from the long distance service provider each
month. See Item 1 - "Description of Business - e.TV Business  Description - e.TV
Principal Suppliers."

                  e.TV administers and bills its customers  monthly for Internet
access services. Televox, e.TV's virtual office product for Representatives,  is
billed directly by the vendor,  on a monthly basis, as are cellular products and
pagers.

         e.TV Customers
         --------------

                  e.TV markets its  products and services to the general  public
through a multi-level referral network marketing system. e.TV's  Representatives
are generally also customers of the Company's  products and services and many of
those who are not  Representatives  when they buy products and services  sold by
e.TV become Representatives.  Currently, e.TV's customers are located throughout
the United States, Canada and Puerto Rico, and the Company intends to expand its
network  marketing  system  into  other  international   markets.   See  Item  1
"Description  of  Business - e.TV  Business  Description  - e.TV  Marketing  and
Distribution System."

         e.TV Competition
         ----------------

                  Long Distance Telephone and Internet Access Products and 
Services.  The markets for telecommunications and Internet products and services
are intensely competitive.  e.TV competes

                                       17

<PAGE>



directly with companies that manufacture and sell personal  computers and web tv
products and providers of long distance  telephone services and Internet access.
e.TV competes with other  companies in the long distance  telephone  service and
Internet  access  industries  by  emphasizing  the value and premium  quality of
e.TV's  products and the  convenience  and  opportunities  of e.TV's  multilevel
network marketing and distribution system.

                  Many of e.TV's  competitors have much greater name recognition
and  financial  resources  than  e.TV.  In  addition,  long  distance  telephone
services,  Internet access  products and services and personal  computers can be
purchased in a wide  variety of channels of  distribution.  While e.TV  believes
that consumers appreciate the convenience of ordering products and services from
home through a sales person,  the buying habits of many consumers  accustomed to
purchasing products through traditional retail channels are difficult to change.
e.TV's  product  offerings in each product  category are also  relatively  small
compared   to  the   wide   variety   of   products   offered   by  many   other
telecommunications companies and hardware and software manufacturers.  There can
be no  assurance  that e.TV's  business  and results of  operations  will not be
affected materially by market conditions and competition in the future.

                  Network  Marketing  Companies.  The Company also competes with
other  direct  selling  organizations,  some of which  have a  longer  operating
history, higher visibility, name recognition and financial resources,  including
Amway Corporation and its affiliates,  Big Planet, ExcelCom, Nu-Skin Enterprises
Inc.  and  Prepaid   Legal   Services   Inc.   The  Company   competes  for  new
Representatives on the basis of its financial  compensation plan and its premium
quality  products and  services.  The Company  envisions  the entry of many more
direct selling  organizations  into the marketplace as this channel of marketing
and  distribution  expands  over the next  several  years.  The Company has been
advised  that  certain  large,  well-financed  companies  are planning to launch
direct  selling  enterprises  which  will  compete  with e.TV in  certain of its
product lines.  There can be no assurance that e.TV will be able to successfully
meet the challenges posed by this increased competition.

         e.TV Intellectual Property
         --------------------------

                  Applications  have been  submitted  by the Company to the U.S.
Patent  and  Trademark  Office  for  three  trademarks  -  "e.TV  Commerce(TM),"
"e.TV-On-Line(TM)" and "e.TV-Shop(TM)."

         e.TV Government Regulation 
         -------------------------- 

                  Direct  Selling  Activities.  Direct  selling  activities  are
regulated  by various  governmental  agencies.  These laws and  regulations  are
generally intended to prevent fraudulent or deceptive schemes, often referred to
as "pyramid" or "chain sales" schemes,  that promise quick rewards for little or
no effort, require high entry costs, use high pressure recruiting methods and/or
do not involve  legitimate  products.  The Company  believes  that its method of
distribution  is in  compliance  in all  material  respects  with  the  laws and
regulations  relating to direct selling activities of the jurisdictions in which
the Company currently operates.

                                       18

<PAGE>



                  Telecommunications.   The   telecommunications   industry   is
regulated by the FCC and the public utility commissions of the states,  known as
PUCs.  As  discussed  under Item 1  "Description  of  Business  - e.TV  Business
Description - Industry  Background,"  the 1996 Act and actions of the Department
of  Justice  and PUCs may  affect  local  and long  distance  telephone  service
opportunities.  If  opportunities  are  restricted,  e.TV could face  increasing
competition for customers who purchase long distance telephone services.

                  Additionally  the FCC has adopted  rules to protect  consumers
from  abuses  by  carriers  such as  "slamming".  Slamming  is the term  used to
describe any practice that changes a telephone  subscriber's preferred telephone
company to another  without the  subscriber's  knowledge  or  explicit  consent.
Slamming is the FCC's largest area of telephone-related complaints.

                  In December  1998,  the FCC adopted  new  anti-slamming  rules
which will take effect in April 1999.  Under the new rules,  any carrier  that a
consumer  calls to report being  slammed must inform the consumer that he or she
is not required to pay any slamming charges incurred for the first 30 days after
the  unauthorized  switch.  If the  consumer  fails to notice that he or she was
slammed and has already paid the bill of the slamming carrier,  the unauthorized
carrier is required to remit those  payments to the  authorized  carrier.  After
receiving that amount,  the authorized carrier is to issue the consumer a refund
or a credit of any  amount  that he or she paid in excess  of the  charges  they
would have paid to the authorized carrier.

                  The  FCC's  new  rules  also   strengthen   the   verification
procedures used by carriers to confirm telephone carrier switches.  In addition,
the FCC adopted procedures to regulate "freezes",  which are services offered by
local  telephone  carrier to place a freeze on his or her account.  Generally no
carrier will be able to make changes to that account unless and until a consumer
expressly agrees to lift the freeze.

                  FCC  rules  require  a  long  distance  company  to  obtain  a
customer's  authorization  in order to change his or her long distance  service.
There  are three  acceptable  methods  to verify  carrier  changes:  a  consumer
signature on an authorization  form, known as a Letter of Agency;  an electronic
authorization,  usually resulting from a customer-initiated  call to a toll-free
number;  and  verification  by an independent  third party.  These  verification
methods also apply to carrier  switches  that result from in-bound  calls,  thus
providing  consumers who initiate calls to carriers the same protection given to
consumers who receive telemarketing calls. The FCC also applied the verification
rules  to all  changes  made in  telecommunications  carriers,  including  local
carriers. In addition,  the verification methods apply to requests for preferred
carrier freezes.  Solicitations  for preferred carrier freezes must be clear and
explain to the  consumer  how such a freeze may be  lifted.  Although  preferred
carrier freezes may protect consumers against slamming,  the freezes may also be
subject to  anticompetitive  abuses. The new rules are intended to address these
concerns in a manner that protects consumer choice. The FCC verification methods
do not  preempt  state  law;  states  must use these  verification  methods at a
minimum but may add additional  verification  procedures for intrastate  carrier
changes.


                                                        19

<PAGE>



                  e.TV sells  telecommunication  services of resellers to e.TV's
customers  through  its  multi-level  referral  network  sales  organization  of
independent  Representatives.  e.TV's policies and procedures provide mechanisms
for Representatives to obtain consumer  authorization and verification to switch
telephone  services  from one carrier to another to prevent  slamming.  However,
since the Representatives are independent contractors, the Company does not have
supervisory control over their sales methods and the Company could be exposed to
slamming claims and penalties for actions of the Representatives.

                  Canadian  Regulation.  The Company's  activities in Canada are
subject to both  Federal and  provincial  regulation.  At the  Canadian  Federal
level, Industry Canada must approve marketing plans before operations are begun,
and may also contact the Canadian  Attorney  General's Office if marketing plans
are not thereafter  conducted in compliance with its  regulations.  In addition,
the Minister of Consumer and Corporate  Affairs Canada  enforces the Competition
Act, which  addresses  misrepresentations,  exaggerated  compensation or product
performance claims, and pyramid-scheme issues.

                  Provincial  rules and  regulations,  which are similar to laws
and regulations  enacted by individual states in the U.S.,  frequently  parallel
those of the Canadian Federal government.  The Canadian provinces,  however, may
also impose bonding and registration requirements that are absent at the Federal
level.

Public Safety Software Business Description

         Public Safety Software General
         ------------------------------

                  The Company is currently engaged in the business of designing,
developing,  licensing,  installing and servicing computer  application software
systems for law enforcement and public safety agencies.  The Company's  software
systems,   based  around  the  advanced  records  management   system,   include
computer-aided  dispatching ("CAD"),  computer interfacing with local, state and
national  crime   information   databases,   advanced  wireless  mobile  on-line
communications computing ("AMO") (utilizing radio frequency),  automatic vehicle
location  ("AVL")  (employing  dynamic map displays),  records  management,  and
photo-imaging  database systems. These modules may be integrated and licensed as
a package, or may be licensed individually.

                  Certain of these applications utilize  telecommunications  and
GPS  (global  positioning  satellite)  technology,  other  infrastructure,   and
hardware provided by third parties. The third party providers of such technology
and  infrastructure,  with  respect  to a  particular  customer's  system,  vary
depending  on the location of the customer and whether or not the customer has a
business relationship with a third party provider.  Accordingly,  the Company is
not dependent on any particular third party's  technology or infrastructure  for
its software systems to function.  These third parties are typically major CDPDs
(cellular digital packet data providers) such as AT&T Wireless Data, Inc. ("AT&T
Wireless"),  Bell  Atlantic  Corporation  ("Bell  Atlantic"),  and GTE  Mobilnet
Service  Corp.  ("GTE  MobilNet"),  or dedicated  radio  frequency  data network
providers such as RAM

                                       20

<PAGE>



Mobile  Data USA Limited  Partnership  ("RAM  Mobile  Data") and  Motorola  Inc.
("Motorola").  The Company's AMO system requires  computer hardware and services
from third party  providers,  and interfaces  with dedicated  radio  frequencies
owned by the Company's  customers which require special radio equipment provided
by companies such as Motorola and Dataradio  Corp.  The Company's  customers may
purchase such technology,  infrastructure,  services and hardware  directly from
these  providers,  and,  with  respect to radio  equipment,  through  authorized
dealers as well.

                  The  Company's  software  is  compatible  with  virtually  all
operating  systems.  The  Company  has  installed  its  systems  in more than 60
agencies,  primarily law enforcement  agencies located in the state of New York.
Recently the Company  acquired an account in Arkansas  and Georgia.  The Company
provides a full range of product support and maintenance services,  both on-site
and by remote connection.

                  The  Company's  Board of  Directors  has  determined  that the
Company's  efforts should be focused on the e.TV Business and,  accordingly,  is
currently seeking to sell the Public Safety Software Business.

         Public Safety Software Industry Background
         ------------------------------------------

                  The goal of law  enforcement  and public safety agencies is to
maximize  the safety and improve the quality of life of people and  communities.
The  effectiveness  of a law enforcement or public safety agency is dependent on
its personnel and resources.  Such  effectiveness  is enhanced by maximizing the
patrol time of agency  personnel,  and the availability of timely,  accurate and
reliable  information.  This allows  services  to be  provided in an  efficient,
cost-effective  manner.  Computer  technology is an important tool for providing
information  to  law   enforcement   and  public  safety   personnel,   reducing
administrative  time  and  streamlining  procedures,   to  support  an  agency's
strategic and operational goals.

                  Generally,   a  law  enforcement  or  public  safety  agency's
strategy is not geared to one overall plan for an entire community, but is based
on several  individual  plans  addressing the unique needs of the  neighborhoods
that  comprise  that  community.  Agencies  need the ability to  maximize  their
resources, customize information,  analyze crime information by sector, district
and  area,  and  analyze  repeat  call  areas  that  tax  agencies'   resources.
Additionally,  agencies  have a need to  respond to  incidents  and 911 calls as
rapidly, efficiently and cost effectively as possible.

                  Computer  technology  has been developed for the public safety
market to address  these  needs.  CAD  systems,  integrated  with  enhanced  911
("E911")  systems,  allow a  dispatcher  to retrieve  information  about the 911
caller,  and the location  and the  individuals  involved in the incident  being
reported.  Mobile  wireless  communication  systems in vehicles  provide  agency
personnel  in the field with the  ability to receive  information  regarding  an
incident and the people involved, such as location, "mug shots" and photographs,
and arrest and booking  data.  Such  systems  also enable such  personnel  to go
"on-line" with the agency's  database,  and with other  vehicles,  in real time.
Wireless  communication  systems also provide  personnel  with the capability to
file reports from

                                       21

<PAGE>



their  vehicles  instead  of having to return  to the  station.  This  increases
personnel time and visibility in the community. AVL system technology provides a
dispatcher  with the capability of immediately  identifying  the location of the
most appropriate  vehicle to investigate an incident,  significantly  shortening
response time.  Without an AVL system, a dispatcher has to alert the vehicles in
the field of an incident  and then wait,  as they report their  location  and/or
availability,  before determining which vehicle would be the most appropriate to
respond to an incident.  Information  sharing technology allows agencies to link
their  databases  to  local,  state  and  national  crime  databases  to  access
information for more in-depth and efficient investigation of incidents.  Records
management  and photograph  imaging  systems for law  enforcement  agencies make
arrest and booking procedures and incident investigations more efficient,  while
similar  systems  for  fire  and EMS  departments  contribute  to the  efficient
deployment  of  firefighting  and  emergency   equipment  and  investigation  of
incidents. Without a computerized records management system, records and reports
would need to be handwritten or typed,  and physically  stored in various filing
cabinets, file rooms, or on microfilm or microfiche.  In such form, such reports
are comparatively error prone, and may be misplaced or unavailable,  which makes
retrieval difficult and time consuming.  Computerized  records systems allow for
easy entry and retrieval, and increased productivity,  enabling agency personnel
to spend more time "on the beat" in the community.

                  In essence,  the  foregoing  computer  technology  enables law
enforcement  and public  safety  agencies to allocate and utilize  resources and
manpower hours to maximize their goal of public safety.

         Public Safety Software Development of Technology
         ------------------------------------------------

                  The  Company's  overall  technology  has  been  developed  and
enhanced over approximately a nine year period. Its current versions,  developed
over the past two years, include Windows-based  applications with graphical user
interfaces  and  operate on  Windows  95/NT.  The  Company's  technology  is not
patented or covered by any registered copyrights;  however, the Company believes
that its  software  programs  have  copyright  protection  under common law. The
Company does not license any technology from third parties other than technology
for certain operating software.  The Company undertakes research and development
to enhance  existing,  technology  and products.  See Item 1 -  "Description  of
Business - Public Safety Software Business  Description - Public Safety Software
Research  and  Development"  for a  discussion  of the  Company's  research  and
development activities.

         Public Safety Software Products and Services
         --------------------------------------------

                  Products

                  The Company's software products consist of CAD systems, 
computer interface systems which connect the customer's computer system to 
local, state and national crime information databases, AMO communication systems
utilizing radio frequency, AVL systems employing dynamic map displays, records
management systems, and photo-imaging database systems. Certain

                                       22

<PAGE>



of the  Company's  software  systems  also  interface  with  and  utilize  space
satellite technology, telecommunications technology, computer hardware and other
infrastructure  provided by third parties.  The Company's software is compatible
with virtually all operating systems, utilizing a variety of software, including
Windows(R)  and  Unix(R).  The  Company's  software  also allows  linkage of its
products to mainframe  systems and is adaptable to both small and large hardware
systems.

                  The Company markets its products to law  enforcement  agencies
under the ALECS 2000(TM) (Advanced Law Enforcement Computer System) product line
and to fire and EMS  departments  under  its  AFFECT(TM)  (Advanced  Firefighter
Computer Technology) product line.

                  The Company  licenses  its  software to  customers  in modules
pursuant to a  perpetual  license.  Customers  may acquire all the modules as an
integrated "total solution" package,  or any of the modules  individually,  on a
stand  alone basis or as an addition  to, or as a  replacement  for, an existing
system.  The software  modules  licensed from the Company can be integrated with
the customer's other software systems. The Company's "total solution" package of
integrated modules maximizes  efficiency since data entered into one module will
be available in all modules in real time. A hybrid network  comprised of certain
of the  Company's  modules and other  software  systems  may require  data to be
entered into the Company modules and other software systems separately.

                  The price to the customer of the Company's products, whether a
"total  solution"  package or individual  modules,  varies  depending on several
factors, including the need for, and existence of, communication  infrastructure
in the  customer's  jurisdiction  (such as radio towers  necessary for AMO radio
frequency  modules),  volume  of  use of  telecommunications  systems  (such  as
telephone  lines  and  radio  cells),  and  the  customer's   computer  hardware
requirements to implement the software system.

                  The Company's ALECS 2000(TM)  product line for law enforcement
and its  AFFECT(TM)  product line for fire and EMS are similar in many respects.
Both address the  reporting  of  incidents,  the  dispatch of resources  and the
deployment of personnel.

                  In May  1997,  the  Company  received  the  1997  Long  Island
Software  Awards  ("LISA")  software  product  of the year  award  for its ALECS
2000(TM)  software.  The  Company  competed  with 15  finalists  for this  award
including,  among  others,  Long  Island  Lighting  Company  (now known as LIPA)
("LILCO"),  Henry Schein, Inc., Life Sciences Associates,  Lightstone Group, and
Quantum Research and Technologies,  Inc. The 1997 LISA was sponsored by the Long
Island Research Institute, State University of New York at Stony Brook, Cheyenne
Software,  Inc., Computer Associates,  Inc., LILCO, Renaissance Technologies and
Symbol Technologies, Inc., among others.

                  The Company's modules are described below.

                  Computer-Aided  Dispatching  - CAD and AVL. The  Company's CAD
system,  under both the ALECS 2000(TM) and AFFECT(TM) product lines,  integrates
several software and

                                       23

<PAGE>



communications  technologies,  such as E911 dispatch  systems,  mapping software
integrated with global positioning  systems for vehicle tracking,  and geo-based
mapping   systems,   which   include   street   addresses   and   intersections,
longitude/latitude,   and  other  information  to  identify  the  locations  and
addresses of incidents.  The integration of these systems with the Company's CAD
software  provides to police and other public safety  agencies the capability to
respond rapidly and efficiently to incidents, and streamlines record management,
enhancing productivity and accuracy of record keeping.

                  The CAD system allows the  dispatcher  receiving the E911 call
to immediately  identify the caller's telephone number, the related address, and
the name of the telephone  number owner (unless the call is made from a cellular
phone).  The CAD system enables the dispatcher to access any records  maintained
in the agency's database relative to that person or the location of the incident
(e.g. gun permit issued,  prior domestic  violence or prank calls) as well as in
local, state and national crime information databases.

                  Once a decision is made to dispatch a vehicle to an  incident,
a  record  is  created  and  the   location  of  the   incident   appears  on  a
computer-generated  map of  the  area.  Using  AVL  software,  which  links  the
customer's  system and a receiver  in each of the  customer's  vehicles  to GPSs
(global positioning satellites), the map also shows the position of vehicles "in
the field" which are available to respond to the incident.  The  dispatcher  can
then select the closest  available  vehicle to respond to the  incident  and can
observe the movement of that vehicle as it responds to the call.

                  Wireless Mobile Data Communications  System - AMO. The Company
markets a wireless AMO data  communications  system which permits "on-line" real
time access between vehicles in the field and the central database,  between the
central  database  and local,  state or national  databases,  crime  information
centers  and other  centralized  computer  records,  and between  vehicles.  The
Company's  AMO system  employs  radio  frequency  networks  (i.e.  private radio
networks,  public radio  networks,  and cellular and short range spread spectrum
technology) to provide complete communication and access from the vehicle to the
central databases as well as vehicle to vehicle. The Company's AMO system allows
the agency's personnel to log onto the customer's central database directly from
their  vehicles and have access to all  information  in such  central  database.
Additionally,  the AMO technology provides capability for the agency's personnel
to input  information into the agency's  database  directly from their vehicles,
and transfer or access information from vehicle to vehicle. AMO employs "text to
voice"  technology  which  converts data received by the vehicles'  systems from
text into voice data,  and, by voice  recognition,  converts voice commands into
text to be sent to the dispatcher. This enhances the safety of vehicle operators
since they can  receive  and give  information  without  having to divert  their
attention  to  read  a  computer  screen  or  input   information  by  keyboard.
Furthermore,  the main police,  fire and EMS radio channels are not employed and
remain available.

                  AMO, through the use of photo imaging technology,  allows "mug
shots"  to be  rapidly  made  available  at a crime or  incident  scene,  or the
personnel at the scene can create a permanent computer  photograph record of the
accident or crime scene and transmit it directly into the agency's

                                       24

<PAGE>



central database or to other vehicles.

                  The Company has sold AMO systems to several municipalities and
has  successfully  installed such AMO systems in Onondaga  County (New York) for
its E911 department which covers multiple agencies such as police,  fire and EMS
departments, the Putnam County (New York) Sheriff's Department, the Johnson City
Police  Department  (in  Broome  County,  New  York),  the  Glens  Falls  Police
Department (in Warren County,  New York),  the Johnstown  Police  Department (in
Fulton County,  New York),  the City of Lockport (in Niagara County,  New York),
the City of Port Jervis (in  Westchester  County,  New York) and the Long Beach,
Garden City and Malverne Police  Departments (in Nassau County,  New York).  See
Item 1 - "Description of Business - Public Safety Software Business  Description
- - - Public Safety Software Customers."

                  Records  Management.  The Company's records management systems
for law  enforcement  and other public  safety  agencies  offers a wide range of
options and flexibility to fit an agency's needs and budget.  The ALECS 2000(TM)
records  management  system  processes  data from the  incident  report  through
prosecution,  and is made up of component sub-modular units, including a records
management  system, a photograph/"mug  shot" imaging system, a parking violation
system,  and a false alarm billing  system.  The AFFECT(TM)  records  management
system   processes   data  from  the  incident   report   through   closing  the
investigation,  and also provides information such as the location of resources,
including, without limitation,  hydrants and secondary sources of water (such as
ponds,  lakes,  rivers,  and  seawater  access),  foam and other  chemical  fire
extinguishing material, hoses and jaws-of-life.

                  As discussed above, the Company's records  management  systems
obviate the need for  handwritten  or typed reports and physical  filing systems
which are cumbersome, comparatively error prone, and make for difficult and time
consuming information retrieval.

                  Local  Court  Records   Management   and   Sheriff's   Records
Management. The Company's products also include records management systems which
are specifically  designed for local courts and sheriff  departments.  The local
court records  management  system  records  summonses,  tracks fines payable and
enters  the  appropriate  dates  on  court  calendars.   The  sheriff's  records
management system provides several functions through the following  sub-modules:
civil warrants/attachment records management,  pistol permit records management,
photo  imaging/booking for county jails,  property records  management,  jewelry
recovery  and  pawn  shop  records   management,   and  police  academy  records
management.  One of the goals of this technology is to streamline procedures and
allow for more efficient allocation of resources and manpower hours.

                           Services

                  Installation and Training.  System installation is an integral
part of the Company's services.  The Company's  installation procedure commences
with an in-depth  consultation  with the customer to determine  the  appropriate
modules needed to meet the customer's  particular  requirements within budgetary
parameters. Once the customer's needs have been identified, the

                                       25

<PAGE>



Company provides  customized  system design and file creation.  The Company then
implements the system,  undertakes system start-up and provides training for the
customer's  personnel  in the  operation  of the  Company's  software  products.
Customer  training is  conducted  either at the  customer's  site or at a remote
location,  and  can  range  up to  several  days,  depending  on the  customer's
particular system.

                  Consulting. The Company provides consulting services to public
safety departments, in addition to custom installation.  Consulting can include
the design of a new module for a department.  Customers pay a weekly, daily or 
hourly fee for these services.

                  Support    and     Maintenance.     The    Company    provides
post-installation  system software  maintenance and training  support for all of
its software  products.  The  Company's  systems  support  teams,  which include
communications and software technicians and program developers, are available to
assist  customers via telephone  access,  24 hours a day,  seven days a week, 52
weeks a year, and provide on-site  support,  pursuant to a software  maintenance
agreement.  Software  updates and enhancements to the modules are included under
maintenance  contracts.  Customers  pay the  Company a set  monthly  service fee
(currently  ranging between 1% and 2% of the installation  contract value) which
is dependent on the extent and complexity of the customer's  system.  Currently,
the Company has  maintenance  agreements  with all of its customers.  During the
fiscal years ended December 31, 1997 and 1998,  support and  maintenance  income
represented approximately 53% and 28%, respectively, of the Company's revenues.

         Public Safety Software Research and Development
         -----------------------------------------------

                  Since the Company's  IPO, the Company has spent  approximately
$1,700,000  on  product   enhancement  and   development,   including,   without
limitation,  development and beta-testing the V-CAD  technology,  development of
graphical user interface  technology  (which  converts text- driven systems to a
more user-friendly menu-driven system), and Structured Query Language (SQL).
 By  utilizing  Structured  Query  Language in  conjunction  with the  Company's
database and the operating  system  software  used by the Company,  any field of
data can now be used as an analysis tool.  The data  structure  provides for the
ability to use any of the information from reported crimes,  such as time-of-day
or crime type, and submit a specialized query, which will result in a customized
search for a specific report.

         Public Safety Software Intellectual Property Rights and Licenses
         ----------------------------------------------------------------

                  The   Company's   software   system   products  are  based  on
approximately  3,000  interdependent  software  application  programs and system
utility modules,  including software developed for creating  applications of the
modules.  The  Company's  technology  is not  patented  and the  Company has not
obtained,  or  applied  for,  copyright  registration  for any of its  software.
Although the  registration of a copyright in the United States  copyright office
provides a rebuttable presumption of the copyright's validity, such registration
is not required to make a copyright legally effective,  and the Company believes
that its software programs have copyright protection.

                                       26

<PAGE>



                  The  Company  believes  that it takes  at  least  two to three
months of training  for a  programmer  to grasp the  complete  structure  of the
Company's  software.  The Company  requires that  employees sign an agreement of
nondisclosure and assignment of development rights. While large software vendors
often institute lawsuits to protect software property rights against infringers,
the  Company  believes  that,  in its case,  the  complexity  and  total  system
integration of the Company's products best protects its trade secrets. There can
be no assurance that the intellectual  property and contractual  rights on which
the Company relies to protect its  intellectual  property and  confidential  and
proprietary information will provide it with meaningful protections.

                  The  Company  utilizes   certain   operating  system  software
(written  in  the  "Open  M"  computer   programming   language   and  owned  by
Intersystems,  Inc.  ("Intersystems")),  in  the  development  of  its  software
systems. The Company uses such operating system software pursuant to a perpetual
license  that  allows the Company to use such  software  to create its  software
modules, and, in some cases, to "bundle" such operating system software with its
own software as part of its software  products.  The Company pays Intersystems a
monthly  fee to  sublicense  such  operating  software  (based on the  number of
product units in which Intersystem's operating system software is included), and
an annual fee to use such operating  software to create  software  (based on the
number of product units for which the third party's operating system software is
used to create).  The termination of this license could have a material  adverse
effect on the Company's  ability to produce and deliver its software products on
a timely basis. If such license is terminated,  the Company would be required to
license alternative operating system software.  The Company believes alternative
operating  system  software  written in  different  versions of the "M" computer
programming  language is owned by, and currently  available from, other sources.
However,  the Company  would have to revise its  software to make it  compatible
with such  alternative  operating  system  software,  which the Company believes
would result in production  and delivery  delays of  approximately  three to six
months.

         Public Safety Software Sales and Marketing
         ------------------------------------------

                  According  to  the  National  Directory  of  Fire  Chiefs  and
Emergency  Department  (1993)  and the  National  Directory  of Law  Enforcement
Administration  (1996), the national law enforcement and public safety market is
estimated to have more than 18,000 law enforcement agencies and more than 35,000
fire departments. Based on management's exposure to the marketplace, the Company
believes  that the  majority  of such  agencies  currently  have  limited  or no
computerization  of their law  enforcement  and public  safety  activities.  The
Company believes that mobile wireless  computer  communications,  computer-aided
dispatching,  integrated  mapping  and  photo-imaging  technology  have not been
marketed extensively to a majority of these agencies.

                  The Company's  marketing  strategy  primarily relies on direct
marketing  efforts  by one  salaried  salesperson  and a number  of  independent
representatives  who represent the Company outside of the New York  metropolitan
area.

                  Direct Marketing.  The Company currently participates to a 
limited extent in public

                                       27

<PAGE>



safety  conferences  and trade shows,  holds regional  seminars and presents and
conducts demonstrations.  However, as indicated above, the recent redirection of
business focus from the public safety area to e-commerce and  telecommunications
has  resulted  in a  substantial  reduction  of  marketing  efforts  (direct and
otherwise) related to public safety software and systems.

                  Current  Customers.  Generally,  once a system is designed and
installed for a customer, there is little repeat business other than maintenance
and support, and the provision of software enhancements or updates. Accordingly,
the Company's sales efforts to current customers for add-on products is minimal.

                  Subcontracting and Strategic Business Alliance  Opportunities.
The Company has sought to create strategic  business alliances and subcontractor
relationships  with large system  integrators  and public  network  providers in
order to have the  resources  needed to establish a presence in the "large size"
market  segment (i.e.  departments or agencies with more than 200 sworn officers
or  personnel).  The purpose of the  strategic  business  alliances  has been to
establish a  relationship  between the Company and large system  integrators  or
public network  providers (each an "Alliance  Partner")  whereby the Company and
the Alliance  Partner would  cooperate and  complement  each other's  efforts in
identifying,  proposing  and  marketing  their own  products  and  services  and
integrated  systems to public safety customers.  The strategic business alliance
which the Company has sought to establish typically provides for the Company and
its Alliance Partner to agree upon a particular  teaming  arrangement (with each
party assuming defined roles and  responsibilities  in order to more effectively
compete for future business  opportunities  and programs),  and, with respect to
mutually agreed  projects,  to jointly market and support each other's  services
without soliciting  services or products from other sources or offering services
and products to other contractors. Strategic business alliances are currently in
place with AT&T (which expires in February 2000 and is  automatically  renewable
for successive one year terms) and Alpine Software  Incorporated  (which expires
in March 2001), and subcontractor  relationships have been established with Data
General  (which is  terminable  by either  party upon 30 days prior  notice) and
Unisys Corporation (which expires May 29, 1999, but automatically  renews and is
cancellable at that time by either party upon 60 days prior written notice). The
Company has also sought subcontractor  relationships with system integrators and
network providers including  International Business Machines Corp. ("IBM") (with
which the Company has acted as a subcontractor in the past, as described below),
Bell Atlantic,  Motorola and RAM Mobile Data. No significant  revenues have been
derived to date from the Company's  established  strategic  alliances (which set
forth the relationship of the parties in the event of a system  installation and
do not relate to any  particular  customer  contracts)  and no assurances can be
given  that  the  Company  will  derive  revenues  therefrom.  In  addition,  no
assurances  can be given that the  Company  will  enter into any other  business
alliance or subcontractor relationships.

                 The Company monitors state and local governmental announcements
of officially published requests for proposals ("RFPs") to find business 
alliance or subcontracting opportunities. The selection of the appropriate large
system integrator by the Company as a potential business alliance partner or 
prime contractor often depends on the specifications in the RFP. The Company

                                       28

<PAGE>



has sought to contact  large  system  integrators  in order to  demonstrate  the
Company's  product  capabilities  and  to  establish  a  credible  presence  for
participating in "large size" market segment projects.

         Public Safety Software Customers
         --------------------------------

                  The Company has installed various modules of its public safety
software  systems  for,  and  provides  maintenance  and  support  services  to,
approximately 61 customers, 57 of which are law enforcement agencies and four of
which are county-wide  systems including police,  fire and EMS departments.  The
following  customers  accounted for the following  percentages  of public safety
software sales for the year ended December 31, 1997:  Chemung County (New York),
12.6%; and the Malverne Police Department (Nassau County,  New York),  10.2%. No
other customer accounted for 10% or more of the Company's public safety software
sales during such period.  The following  customers  accounted for the following
percentages  of public  safety  software  sales for the year ended  December 31,
1998:  Putnam County Sheriff,  27.6%;  and Westchester  County,  10.9%. No other
customer accounted for 10% or more of the Company's public safety software sales
during such  period.  The  Company  does not rely on past  customers  for future
revenues from sales and installations of public safety software systems.

                  Typically,  a customer will procure a public  safety  software
system from the Company under a perpetual license, pursuant to which the Company
will be paid a percentage of the license fee at the time the contract is entered
into,  and  then  will  receive  further  installments  as  certain  performance
milestones  are met,  until  completion of the  contract.  After the contract is
completed,  any further  revenues from that customer are usually  derived from a
maintenance and support contract.  From time to time,  however,  the Company may
receive additional contracts from an existing customer for add-on modules.

                  The  length  of time  that it  takes  to  complete  a  systems
installation contract varies (generally from three to twelve months),  depending
on the  nature  and  complexity  of  the  system  and  the  customer's  internal
procurement  procedures.  During the period of time that  installments are being
paid,  the customer,  or a small number of customers with contracts in progress,
may account for a significant  percentage of the  Company's  revenues.  However,
once those  contracts are completed,  such customers will no longer  represent a
material portion of the Company's future revenues. Accordingly, the Company does
not rely on such customers for a continuing  revenue stream and the Company does
not believe that the make-up of its current significant customers is material to
an understanding of the Company's future business prospects.

                  The  following  two examples are  illustrative  of the diverse
application  of the  Company's  products and services:  (i) The Onondaga  County
Police Department utilizes an AMO application, designed, developed and installed
by the Company,  which links over 700 police,  fire and EMS  vehicles.  For this
project, the Company was retained by IBM as a subcontractor to design,  develop,
install  and  service  all the  required  AMO  software.  The  project  included
integration  by the Company of IBM and Digital  Equipment  Corp.  hardware which
already contained application

                                                        29

<PAGE>



software  provided  by other  subcontractors  for both  records  management  and
computer-aided  dispatch;  and (ii) The Company, as prime contractor,  designed,
developed  and  installed  a  "total  solution"  system  for the  Putnam  County
Sheriff's  Office,  a comparatively  small agency of seven vehicles.  The system
consisted of a records management system, a CAD system and an AMO system.

         Public Safety Software Competition
         ----------------------------------

                  The  Company  faces  competition  in the "small  size"  market
segment  (which the Company  views as  departments  or agencies with 20 or fewer
sworn  officers or personnel)  and the "medium size" market  segment  (which the
Company  views as  departments  or  agencies  with 21 to 200 sworn  officers  or
personnel)  from companies  such as NewWorld  Systems,  Pamet Systems,  Inc. and
Software  Corporation of America.  Although such competitors have  significantly
greater financial,  technical and other resources than those of the Company, the
Company  feels that it has been able to compete in such market due to its "total
solution" system integration  technology and local presence,  the Company having
installed  systems in over 50 "small  size" and  "medium  size" law  enforcement
agencies in the state of New York.

                  The Company believes that more intense  competition  exists in
the "large size" market segment in which the system price ranges widely (between
$1 million  and $100  million)  depending  on the size of the  customer  and the
complexity  of the system (as  compared  to the  Company's  typical  sale in the
"small size" and "medium size" market  segments,  which  historically has ranged
between $25,000 and $350,000).  The "large size" market is dominated by software
vendors, such as PRC Public Safety, Inc. and Systemhouse, Ltd., and large system
integrators such as IBM, Andersen Consulting, Electronic Data Systems and Harris
Corporation.  In order to penetrate the "large size" market segment, the Company
has pursued strategic  business  alliances or subcontracting  relationships with
large  systems   integrators   having  greater  financial   resources  and  name
recognition than the Company.

                  The Company  further  believes that large software  companies,
communication  equipment companies and computer hardware companies are currently
not  concentrating  their  resources on the law  enforcement  and public  safety
market because of that market's special requirements for secure radio operations
and the  particular  applications  and  expertise  needed to meet those  special
requirements.  Additionally,  most "large size" agencies have a general need for
highly specific  customized  systems and systems  integration.  Generally,  such
companies  that do have an interest in pursuing the law  enforcement  and public
safety  markets  look for a business  partner,  like the  Company,  that has the
necessary  expertise  to design and install law  enforcement  and public  safety
systems.

Employees

                 The Company has engaged the services of Payroll Transfers, Inc.
("PTI"), a professional employer organization, to manage all payroll 
administration, human resource

                                       30

<PAGE>



management and workers'  compensation  matters.  The Company believes that by so
doing  it is able to  apply  its  resources  to the  revenue-producing  areas of
business.  For the above services, the Company's financial exposure is less than
0.75%  of  gross  payroll  over  statutory  requirements.  As a  result  of this
relationship, the Company's employees are co-employees of the Company and PTI.

                  The Company currently has 30 full-time employees. Twenty-three
employees are dedicated to the e.TV  Business and include  executive,  sales and
marketing,  operational  and  administrative  personnel.  This does not  include
e.TV's  Representatives  who are  independent  contractors.  Seven employees are
dedicated to the Public  Safety  Software  Business  and include  four  software
developers/programmers, one project manager, one sales person, and one executive
and  administrative  staff  member.  The Company also has two  part-time  public
safety  industry  consultants.  Management  believes that its relations with its
employees are satisfactory.

Item 2.           Description of Property

                  The  Company's  executive  offices  are  located  at 77 Spruce
Street,  Cedarhurst, New York where it leases approximately 5,000 square feet of
space.  The  premises  are held  pursuant  to a five year  double net lease that
expires in September 2001 and provides for a base annual rental of approximately
$85,000.

                  e.TV's  offices are  located at 12735 Gran Bay  Parkway  West,
Building 200,  Jacksonville,  Florida and consist of approximately 10,000 square
feet of space. e.TV occupies the space on a month-to-month  basis pursuant to an
oral  understanding  that provides for termination upon 60 days notice by either
party. The Company dose not pay for the use of the space;  however,  the Company
does pay for  administration and back office services.  The Company  anticipates
that, if the month-to-month  understanding terminates, e.TV will seek comparable
space in the Jacksonville,  Florida area. If e.TV relocates, it will not be able
to obtain premises on comparable terms as the current arrangement. Additionally,
although e.TV  anticipates it will be able to obtain  alternative  space, it can
give no assurance that such space will be available to its specifications at the
time  of a  move.  See  Item  1 -  "Description  of  Business  -  e.TV  Business
Description  -  e.TV   Principal   Suppliers  -  Back  Office   Operations   and
Administrative Support."

                  The Company believes that its premises are adequate for its 
needs for the foreseeable future.

Item 3.           Legal Proceedings

                  In March 1999, an action was instituted in the Supreme Court 
of the State of  New York, Nassau County, by Rugby National Corp. ("Rugby"), 
Harvey Weinstein ("Weinstein") and Credomarka National Corp. ("Credomarka") 
against the Company, Rugby Acquisition Corp. ("RAC"), a wholly owned subsidiary
of the Company, and Mark Honigsfeld, Chief Executive Officer of the Company.


                                       31

<PAGE>



                  In the complaint,  the plaintiffs allege,  among other things,
that (i) the Company  willfully  failed  without  good cause to  consummate  the
Agreement and Plan of Merger among Rugby,  Weinstein,  Compu-DAWN  and RAC dated
April 22, 1998 (the "Merger  Agreement")  pursuant to which, among other things,
RAC and Rugby were to merge;  (ii) Rugby's business was allegedly  damaged after
the Company consummated a $5,000,000 private placement (the "Private Placement")
(see Item 6-  "Management's  Discussion and Analysis or Plan of Operation")  and
subsequently terminated the Merger Agreement; (iii) the Company's alleged breach
of the Merger Agreement was a breach under a certain Loan and Security Agreement
between the Company,  as lender,  and Rugby, as borrower (the "Loan and Security
Agreement"), which was entered into contemporaneously with the Merger Agreement;
and (iv) Mr.  Honigsfeld  falsely  induced  Rugby and  Weinstein  to give  their
consent to the Private  Placement.  The plaintiffs  are claiming  damages in the
aggregate amount of $6,000,000,  and are seeking a declaratory judgment that (i)
the Loan and Security Agreement and related pledge agreements are unenforceable,
and (ii) the collateral securing Rugby's obligations for the loans made pursuant
to the Loan and Security Agreement be returned.

                  The  Company  and  Mr.  Honigsfeld   believe  that  they  have
meritorious  defenses to all of the plaintiffs claims. As previously reported in
the Company's  Current Report on Form 8-K for an event dated  September 1, 1998,
the Company  terminated the Merger  Agreement in accordance with its terms based
on the lack of  fulfillment  of the  conditions to the  Company's  obligation to
close. The Merger Agreement contains a $1,000,000 liquidated damage provision as
the  sole  and  exclusive  remedy  if  the  Company  failed  to  consummate  the
transactions  contemplated by the Merger  Agreement and each and every condition
to the  Company's  obligation  to close had been  satisfied in a timely  manner.
Rugby remains in default under the Loan and Security Agreement.

                  The  Company  intends,  and Mr.  Honigsfeld  has  advised  the
Company that he intends, to vigorously defend this action and each will consider
pursuing counterclaims they may have against the plaintiffs. Due to the inherent
uncertainties  in  litigation,  the Company  cannot  predict nor  guarantee  the
outcome of this litigation.

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

                  At an annual meeting of stockholders held on November 2, 1998,
the  stockholders  of the Company elected William D. Rizzardi and Alfred Luciani
as Class I Directors and Mark Honigsfeld and Harold  Lazarus,  Ph.D. as Class II
Directors  and approved the issuance of Common Shares  underlying  the Company's
Series A  Preferred  Shares and Series B Preferred  Shares.  The number of votes
with regard to the foregoing was as follows:






                                       32

<PAGE>


<TABLE>
<CAPTION>

         (i)      Election of Directors

                                                              Voted for                 Proxy Withheld in
Nominee                             Class                     Election                  Vote for Election
- - -------                             -----                     --------                  -----------------

<S>                                 <C>                       <C>                                <C>
William D. Rizzardi                 Class I Director          2,672,169                          0
Alfred Luciani                      Class I Director          2,672,169                          0
Mark Honigsfeld                     Class II Director         2,672,169                          0
Harold Lazarus, Ph.D.               Class II Director         2,672,169                          0

         (ii)     Approval of Issuance of Common Shares Underlying
                  Series A Preferred Shares and Series B Preferred Shares


                  For: 1,340,641            Against: 67,525            Abstain:   11,675


</TABLE>

                                       33

<PAGE>



                                     PART II

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

Market Information

                  Upon  completion of the  Company's  IPO on June 10, 1997,  the
Company's  Common  Shares began  trading  under the symbol  "CODI" on the Nasdaq
SmallCap  Market.  On March 5, 1999,  the Company  changed its symbol to "ETVC".
Prior to June 10,  1997 there was no public  trading  market  for the  Company's
securities. The following table sets forth, for the periods indicated, the range
of high and low bid prices of the  Company's  Common  Shares as furnished by The
Nasdaq Stock Market,  Inc. The  quotations  set forth below reflect  interdealer
prices without retail mark-up,  mark-down or commissions and may not necessarily
represent actual transactions.
<TABLE>
<CAPTION>

                                                                                           High       Low
                                                                                           ---       ----
          <S>                                                                           <C>        <C>
         1997
         ----
                  Second Quarter (1) ............................................       $  6.19      $ 5.00
                  Third Quarter     .............................................       $  6.13      $ 5.25
                  Fourth Quarter.................................................       $  9.25      $ 5.38

                                                                                          High       Low
                                                                                          ----       ---
         1998
         ----
                  First Quarter  ...............................................        $  9.75      $ 5.81
                  Second Quarter  ...............................................       $ 15.13      $ 4.50
                  Third Quarter     .............................................       $  6.25      $ 1.00
                  Fourth Quarter.................................................       $  6.50      $ 1.13
</TABLE>

- - ------------
(1) Commencing on June 10, 1997, the effective date of the Company's IPO.

Holders

                  The Company has been advised by its transfer  agent  (American
Stock Transfer & Trust Co.) that the approximate number of record holders of the
Common  Shares as of February  28, 1999 was 36. The Company has been  advised by
Automatic Data Processing,  Inc. that there are  approximately  2,000 beneficial
owners of its Common Shares.

Dividend Policy

                  Holders  of  the  Company's  Common  Shares  are  entitled  to
dividends  when,  as and if  declared  by the  Board of  Directors  out of funds
legally available  therefor.  The Company has not declared or paid any dividends
in the past and does not currently  anticipate declaring or paying any dividends
in the foreseeable  future.  The Company intends to retain earnings,  if any, to
finance the  development  and expansion of its business.  Future dividend policy
will be subject to the discretion

                                       34

<PAGE>



of the Board of Directors and will be contingent upon future  earnings,  if any,
the  Company's  financial  condition,  capital  requirements,  general  business
conditions,  and other  factors.  Therefore,  there can be no assurance that any
dividends of any kind will ever be paid.

Recent Sales of Unregistered Securities

                  In addition to the sales of unregistered  securities disclosed
in the  Company's  Form 10-QSB for the period ended June 30,  1998,  the Company
sold the following  unregistered  securities  during the period  covered by this
report.

                  As of October 20,  1998,  the  Company  issued  10,000  Common
Shares to David Loewenstein as an inducement to enter into a one-year Consulting
Agreement,  pursuant  to which Mr.  Loewenstein  agreed to provide  the  Company
advisory services related to the  telecommunications  industry and the Company's
operations in such industry. In consideration for his services,  pursuant to the
Company's 1996 Stock Option Plan,  Mr.  Loewenstein  was also granted  five-year
options to purchase 50,000 Common Shares.

                  On December 11, 1998,  the Company issued 26,250 Common Shares
to JNC  Strategic  Fund  Ltd.  ("Strategic")  and  48,750  Common  Shares to JNC
Opportunity  Fund Ltd.  ("Opportunity")  in  consideration  for the agreement by
Strategic  and  Opportunity  to extend the  deadline  for the  Company to file a
registration  statement  covering the resale of Common Shares or underlying  the
Series A Preferred  Shares,  Series B Preferred  Shares and  warrants  held,  by
Strategic and Opportunity.

                  These  transactions were private  transactions not involving a
public  offering  and  were  exempt  from  the  registration  provisions  of the
Securities  Act pursuant to Section 4(2) thereof.  The Company  determined  that
Loewenstein,  Opportunity  and  Strategic  were  sophisticated  investors.  Such
issuances  of Common  Shares  was  without  the use of an  underwriter,  and the
certificates  evidencing such Common Shares bear restrictive  legends permitting
the transfer thereof only upon registration of such securities or pursuant to an
exemption  under  the  Securities  Act.  The  Company's  registration  statement
covering  the resale of the Common  Shares  owned,  or  underlying  the Series A
Preferred Shares,  Series B Preferred Shares and Warrants held, by Strategic and
Opportunity was declared effective by the SEC on December 15, 1998.

Use of Proceeds from Initial Public Offering

                 The Company's Registration Statement of Form SB-2 (Registration
No. 333-18667), covering the issuance of  1,380,000  Common  Shares  (including 
180,000  Common Shares  covering  overallotments)  at  $5.00  per  share,  or an
aggregate  of $6,900,000 (including  overallotment  proceeds),  was declared 
effective on June 10, 1997. The offering,  which was underwritten on a firm 
commitment basis, and the overallotment, closed on June 16 and June 24,  1997 
respectively.  The managing underwriter of the offering was E.C. Capital Ltd.


                                       35

<PAGE>



                  The  following  is a  breakdown  of the  Company's  use of the
proceeds from, and expenses  incurred in connection  with, the offering  through
December 31, 1998:

                                    Offering:
                                    ---------

         Gross proceeds (including over-allotment)                   $6,900,000
         Underwriting discounts and commissions (1)                    (690,000)
         Expenses paid directly to underwriter                         (322,500)
         Other expenses (1)                                            (261,626)
                                                                    ------------
         Net proceeds                                                $5,625,874
                                                                      ==========


                        Use of Proceeds Through December 31, 1998:
                        ------------------------------------------

          Product enhancement and development (1)(3)                 $ 1,720,000
          Repayment of indebtedness (2)                                  770,000
          Marketing and advertising (1)(3)                               430,000
          Hiring/training personnel (1)(3)                               140,000
          Equipment purchases (1)(3)                                     225,000
          Working capital(3)(4)                                        2,340,874
                                                                       ---------
                                                                     $ 5,625,874
                                                                     ===========
           ----------
       
     (1)  Paid  directly  to persons  other than  directors  or  officers of the
          Company  or their  associates,  or  persons  owning 10% or more of any
          class of  equity  securities  of the  Company,  or  affiliates  of the
          Company.

     (2)  Represents  the  repayment  of a  bridge  loan.  $130,000  was paid to
          affiliates  of  the  Company  who  participated  in the  bridge  loan.
          $640,000 was paid directly to persons other than directors or officers
          of the Company or their  associates,  or persons owning 10% or more of
          any class of equity  securities  of the Company,  or affiliates of the
          Company.

     (3)  Approximate.

     (4)  Used for general operating activities.


                  As of December  31, 1998,  all proceeds  from the IPO had been
utilized.

Item 6. Management's Discussion and Analysis or Plan of Operation

           Introduction

                  The Company was incorporated in the State of New York on 
March 31, 1983 under

                                       36

<PAGE>



the name of Coastal Computer Systems, Inc. The Company was reincorporated in the
State of Delaware under its present name, Compu-DAWN, Inc., on October 18, 1996.
Prior to January  1999,  the  Company  was  engaged  solely in the  business  of
designing,  developing,  licensing,  installing and servicing  computer software
products  and  systems  for the law  enforcement  and  public  safety  industry.
Historically,  the Company's  products have been marketed  predominantly  in the
State of New York.

                  During 1998, the Company generated  revenues from the granting
of non-exclusive,  non-transferable and non-assignable  licenses to use software
it has developed, through fixed price contracts.  Revenues from such fixed price
contracts  are  recognized   using  the  percentage  of  completion   method  of
accounting.  The Company retains title to the software and warrants that it will
provide  technical  support and repair any defects in the software at no charge.
The  warranty  period for each  contract is  negotiated  individually,  with the
periods  ranging  from 90 days to three years.  To date,  repair costs have been
minimal  and,  therefore,  the  Company  has not had to  establish a reserve for
warranty costs.

                  The Company also provides  post-contract,  customer support to
licensees of its software.  Revenues from such services are  recognized  ratably
over the period of performance. Fees billed and/or received prior to performance
of services are reflected as deferred revenues.

                  The Company's  revenues,  expenses and operating  results have
varied  considerably  in the  past  and  are  likely  to  vary  in  the  future.
Fluctuations in revenues depend on a number of factors, some of which are beyond
the Company's control.  These factors include, among other things, the timing of
contracts,  delays in customer acceptance of the Company's software products and
competition.

                  See below as regards  the  surrender  of assets by LocalNet to
e.TV and the Company's entry into the  telecommunications  and Internet services
marketing business.

           Results of Operations

           Revenues

                  Total  revenues  for the year  ended  December  31,  1998 were
$1,248,489  as compared to $591,375 for the prior year,  an increase of $657,114
or 111%. This increase was a result of a $622,000 increase in software sales and
an increase in maintenance revenues of approximately $35,000.

           Costs and Expenses

                  Total costs and expenses decreased when comparing 1998 to 1997
to $2,899,697 from $3,537,773.

                  Programming costs and expenses increased to approximately 
$460,000 for 1998 from

                                       37

<PAGE>



approximately  $407,000 for 1997. This increase primarily  encompasses  salaries
and wages that are related to the Company's  main computer  programming  system.
General and  administrative  costs  decreased from  approximately  $2,195,000 to
approximately  $1,924,000  when  comparing  1998  to  1997.  This  decrease  was
primarily related to a decrease in sales salaries due to an overall reduction in
the  Company's   sales  force.   Research  and   development   costs   decreased
significantly  from  1997  to  1998,  approximately  $936,000  to  approximately
$516,000,  since,  during  1998,  the  Company  did not  focus on the  design or
production  of  new  products,   but  instead   concentrated  on  enhancing  and
maintaining existing products.

                  The  Company's  operating  loss  for 1998  was  $1,651,208  as
compared to  $2,946,398  for 1997,  an  improvement  of  $1,295,190,  due to the
increase in revenues and decrease in costs described above.

           Other Income and Development

                  Interest  and other income for 1998  aggregated  approximately
$332,000 as compared to  approximately  $120,000 for 1997. This increase was due
to the increase in cash which  resulted from the Company's  private  offering of
preferred stock in June 1998, as described  below, and consulting fees earned in
connection with LocalNet, also described below.

                  In 1997, the Company fully amortized approximately  $1,588,000
of deferred  financing  costs  which  resulted  in overall  interest  expense of
$1,610,505.  For 1998,  interest  costs  aggregated  only $17,459.  In 1998, the
Company entered into and then terminated a potential investment transaction (see
below).  The  Company  expensed  a loss due to this  terminated  transaction  of
$296,952.   Also  in  1998,  the  Company  loaned  $1,900,000  to  LocalNet,  an
unaffiliated Florida corporation.  In a transaction which occurred subsequent to
the Company's year end,  LocalNet  surrendered  certain of its assets to e.TV in
satisfaction  of  $750,000  of the  aforementioned  loan,  with the  balance  of
$1,150,000 being treated as uncollectible (see discussion  below).  Accordingly,
the  Company  has  determined  that this  uncollectible  portion  of the loan is
impaired and has expensed this amount in 1998.

           Net Loss

                  For the year ended  December 31,  1998,  the Company had a net
loss of $2,783,552, or $.95 per share. For the year ended December 31, 1997, the
Company had a net loss of $4,436,745,  or $1.95 per share.  The explanations for
these losses are included in the above discussions.

           Liquidity and Capital Resources

                  In January  1997,  the Company  entered into a secured  credit
facility loan agreement (the "Credit  Agreement")  with Mark  Honigsfeld,  Chief
Executive  Officer and then  Chairman of the Board of the  Company,  pursuant to
which the Company borrowed $200,000. The Company and Mr.

                                       38

<PAGE>



Honigsfeld  agreed to convert this loan into 40,000  Common Shares (an effective
conversion price of $5.00 per share) upon the closing of the IPO. In April 1997,
the Company and Mr. Honigsfeld amended the Credit Agreement to provide for a new
line of credit of  $500,000.  In May 1997,  the Company  borrowed an  additional
$200,000 under the Credit  Agreement of which $50,000 is outstanding at December
31, 1998 ($150,000 was outstanding at December 31, 1997). The repayment of up to
$200,000  under the Credit  Agreement  is secured by a first  priority  security
interest in all the assets owned by the Company.

                  In June 1997,  the Company  successfully  completed an initial
public  offering of its Common Shares.  The Company sold 1,380,000 of its Common
Shares at a price of $5.00 per share and realized net proceeds of  approximately
$5,626,000.

                  At December  31,  1998,  the  Company had cash and  marketable
securities of $4,378,000,  accounts  receivable of $319,000,  a current ratio of
13.8 to 1 and a net worth of  $5,298,000.  At December 31, 1997, the Company had
cash of $3,081,000,  accounts receivable of $72,000, a current ratio of 8.3 to 1
and net worth of $3,206,000.  The overall  improvement  from 1997 to 1998 is the
result of a private offering of preferred stock (which is described below),  net
of the losses incurred during 1998 as described above.

                  In June 1998,  the Company  completed a private  placement  of
securities. The Company sold 3,250 units (consisting, in the aggregate, of 3,250
Series A Preferred  Shares and warrants to acquire  57,497  Common  Shares) at a
price of $1,000  per unit and 1,750  units  (consisting,  in the  aggregate,  of
327,103  Common Shares and warrants to acquire  32,710 Common  Shares) also at a
price of $1,000 per unit.  The Common  Shares were  subsequently  exchanged  for
1,750  Series B  Preferred  Shares.  From this  private  placement,  the Company
realized net proceeds of approximately $4,723,000.

           Cash Flows

                  For the years ended December 31, 1998 and 1997,  cash utilized
by operating activities was $1,278,214 and $2,311,314, respectively. The primary
reasons for the decrease in cash used for operating  activities were an increase
in cash  collected  from  customers and an increase in interest and other income
mentioned previously.

                  For the year ended  December  31,  1997,  $135,205 of cash was
utilized by investing activities, primarily for fixed asset purchases. For 1998,
the Company used  $3,913,517 of cash in this category.  During the current year,
the  Company  purchased  $2,000,000  of  marketable  securities,  using  the net
proceeds  from  the  private  Preferred  Stock  offering,  and  loaned  LocalNet
$1,900,000 (See "Subsequent Event" below).

                  In 1997, the Company generated cash from financing  activities
of  $5,241,275,  principally  as a result of the completion of the IPO offering.
For 1998, the Company generated cash of $4,638,878 in this category, principally
due to the completion of the private offering.

                                       39

<PAGE>




           Termination of Potential Investment Transaction

                  On April 22, 1998, the Company  entered into an agreement (the
"Merger   Agreement")  to  acquire  an  indirect  50%  beneficial   interest  in
Press-Loto,  a Russian  company  which  claimed to have the right to operate the
first  national  on-line  lottery in Russia  pursuant to a license (the "Lottery
License")  from the Russian  Ministry of Finance to the Union of  Journalists of
Russia (the  "Union").  The Merger  Agreement  provided that, at the time of the
closing,  40% of Press-Loto  was to be owned by the Union and its charity with a
private group holding a minority  interest.  The transaction was structured as a
merger (the "Merger"), pursuant to which Rugby Acquisition Corp., a wholly-owned
subsidiary of the Company, was to merge into Rugby National Corp. ("Rugby") with
Rugby as the surviving entity and a wholly-owned  subsidiary of the Company.  At
the time of closing, Rugby was to directly own 50% of Press-Loto.

                  On  September  1, 1998,  the  Company  issued a press  release
announcing  that it had  terminated  the  Merger  Agreement  due to the  lack of
fulfillment of the conditions to its obligation to close.

                  See  Note  14  of  Notes  to  Financial  Statements  regarding
subsequent litigation concerning this matter.

           Subsequent Event

                  During  1998,  and the  first  few days of 1999,  the  Company
loaned  an  aggregate  of  $1,900,000  to  LocalNet,   an  unaffiliated  Florida
corporation in the  telecommunications and Internet services marketing business.
These loans were originally due in one year,  bearing  interest of 12% per annum
and were  secured by a  collateral  interest in all of  LocalNet's  tangible and
intangible  assets and a pledge of the  common  stock of  LocalNet  owned by its
Chairman of the Board and its Chief Executive Officer.

                  On January 7, 1999, the Company  assigned its interest in this
loan to e.TV.  On January  8, 1999,  following  a default,  LocalNet  peacefully
surrendered  the assets  representing  the collateral  underlying this loan. The
fair  value  of the  assets  at the  time  of  surrender  was  determined  to be
approximately  $750,000.  Accordingly,  the Company  has  written  down the loan
receivable by $1,150,000, in order to reflect this receivable at its fair value.

                  Through  e.TV,   the  Company  began   operations  in  various
businesses similar to that of LocalNet in January 1999.

           Backlog

                  The  Company's  backlog of software  contracts  for its Public
Safety Software Business as of March 25, 1999 aggregated  approximately $875,000
(including one year maintenance fees).

                                       40

<PAGE>



These  contracts  when  completed  (usually  within  six months to one year) are
expected to generate  approximately  $157,000 of additional  annual  maintenance
revenue  following  the  completion  of the  warranty  and  initial  maintenance
periods.

           Other

                  The Company  believes  that the net proceeds  from the private
placement and funds expected to be generated from  operations will be sufficient
for working capital purposes for at least the ensuing 12 month period.

           Year 2000 Issues

                  The Year  2000  ("Y2K")  problem  is the  result  of  computer
programs  being  written  using two  digits  (rather  than  four) to define  the
applicable year. Any of the Company's programs that have time-sensitive software
may  recognize  a date  using "00" as the year 1900  rather  than the year 2000,
which  could  result in  miscalculations  or system  failures.  The  Company has
instituted a Y2K compliance program,  the objective of which is to determine and
assess the risks of the Y2K issue, and plan and institute  mitigating actions to
minimize those risks. The Company's standard for compliance requires that, for a
computer system or business process to be Y2K compliant,  it must be designed to
operate  without  error in date and  date-related  data  prior  to, on and after
January 1, 2000.  The Company  expects to be fully Y2K compliant with respect to
all significant business systems prior to May 31, 1999.

                  The Company's Y2K plan consists of four phases: (1) assessment
and analysis of "mission  critical"  systems and equipment;  (2)  remediation of
systems and equipment,  through  strategies  that include the enhancement of new
and  existing  systems,   upgrades  to  operating  systems  already  covered  by
maintenance  agreements and  modifications to existing  systems;  (3) testing of
systems and equipment;  and (4) contingency planning which will address possible
adverse scenarios and the potential financial impact to the Company's results of
operations, liquidity or financial position.

                  Public Safety Business

                  With regard to information  technology systems ("IT systems"),
the first three steps of this plan,  assessment,  remediation,  and testing, are
complete, and the Company is currently in the contingency planning phase for all
IT systems and equipment.  The remediation program consisted largely of updating
all   software   and   operating   systems  with  the  purchase  of  the  latest
"off-the-shelf"  versions of such  items.  Management  believes  that all of the
Company's public safety IT systems and equipment have been remediated.

                  Assessment,  remediation and testing were all performed by the
Company's  staff, at a cost that is not believed by the Company's  management to
be material. Y2K costs are expensed as incurred.

                                       41

<PAGE>



                  An  inventory  and  assessment  of all non-IT  systems  (items
containing embedded chips, such as elevators, electronic door locks, telephones,
etc.) is being  undertaken.  The great  majority of these non-IT systems are not
believed  to be  potential  sources  of  significant  disruption,  although  the
contingency  plans (described  below) will address non-IT Y2K failure as well as
IT systems failure.

                  e.TV Business

                  The great  majority of the IT systems that the Company uses in
connection  with its e.TV Business is contained in one software  package,  which
package enables the Company to run its network marketing operations.  Management
has identified  this software  package as the single most important  group of IT
systems used in the e.TV Business which must be made Y2K compliant.  Remediation
of these systems was accomplished by the supplier of the software package, which
has also  given  written  certification  to the  Company  of the  package's  Y2K
compliance.

                  In  addition  to the network  marketing  operations  software,
there  are  several   smaller  IT  systems.   These  are  provided  by  Atlantic
Teleservices,  the company  which also provides the facility from which the e.TV
Business activities are operated.  Management of the Company believes that these
smaller  IT  systems,  as  well  as the  various  non-IT  items  under  Atlantic
Teleservices'  control,  do not, either singly or in the aggregate,  represent a
material Y2K compliance  issue.  Remediation of these items, if necessary,  will
have to be  accomplished  by Atlantic  Teleservices.  Management  has  requested
assurances from Atlantic  Teleservices that the IT and the non-IT aspects of the
facility will be Y2K  compliant in a timely  fashion.  Management's  contingency
plan will address both IT and non-IT non-compliance.

                  Contingency Plans

                  The  Company's  management  is in the process of  developing a
"worst-case  scenario"  with  respect  to  Y2K  non-compliance  and  to  develop
contingency  plans designed to minimize the effects of such  scenario.  Although
management  believes  that it is very  unlikely  that  any of  these  worst-case
scenarios will occur,  contingency plans will be developed and will address both
IT system and non-IT system failure.

                  Public Safety Business. Management believes that all of its IT
systems are currently compliant,  and that there are no third party suppliers or
customers  whose IT system Y2K  non-compliance  will affect its own  operations.
However,  management is aware that some of the public safety agencies to whom it
has sold and installed  systems may be using other systems,  and/or  components,
that interface  with the Company's  products and which may not be Y2K complaint.
The use of such other systems and/or  components may disrupt or even  completely
disable  an  agency's   entire  IT  system,   or   significant   parts  thereof.
Notwithstanding  that  any  such  event  would  have no  direct  bearing  on the
Company's  operations,  the Company is alerting its customers to the possibility
of this problem and  suggesting  that they test all aspects - both  hardware and
software of their systems.

                                       42

<PAGE>



                  The  only  non-IT  system  whose  Y2K   non-compliance   could
materially  affect the Company's public safety business is its telephone system.
The Company's  contingency  plan, which is in place  currently,  consists of the
availability  of multiple  wireless  phones and the  ability to switch  incoming
lines from its PBX system to standard analog phones.

                  e.TV Business.  In the event of Y2K- related computer failure,
there  could  be  material  adverse  effects  on  both  the  Company's  internal
operations and to its customer-support  operations.  The Company could be unable
to  support  its  customer  base  because  its  computer  system  would  not  be
functioning.  In  such  event,  the  Company  plans  to use  one  of its  backup
computers,  which  will have its  clock  set back a year at some  time  prior to
December 31, 1999.  This plan will be activated if the Company's  remote support
systems do not function past January 1, 2000. In addition,  management has begun
to formulate a contingency  plan to address the  consequences  of Y2K-related IT
failure to its own  operations.  This plan will include the printing out of hard
copies of all records contained in the systems package for the network marketing
operation,  and the implementation of manual processing  systems,  to the extent
feasible.  Management  expects this plan to be fully  formulated and in place by
June 30, 1999.

                  In terms of non-IT and  third-party  Y2K  non-compliance,  the
worst-case  scenario for the Company's  e.TV Business  would involve the loss of
electricity and telephone lines  simultaneously.  The loss of telephone lines by
itself  would not  present a  significant  disruption,  due to the fact that the
Company has telephone lines that are not routed through its PBX system, and also
has multiple wireless telephones which would be available in such situation;  in
addition, in the event the PBX system stops functioning altogether,  the Company
has the capacity to remove  incoming lines to standard  analog  telephones.  The
Company has both wireless and land line  telephone  service  suppliers,  so that
management  believes  that the  complete  loss of  telephone  communications  is
unlikely. A much more significant  potential problem is the loss of electricity,
due to the fact that the Company has no alternate  supplier.  If the  electrical
system fails but the Company has access to telecommunications,  it would be able
to supply its  customers  with  telephone  support  and  limited  direct  system
support.  If,  however,  both the  telephone  and  electrical  systems  were not
functional  at the same time,  the Company  would not be able to function for an
indeterminate period of time.

                  The Company  intends to request  assurances  of Y2K  readiness
from its  telephone  and  electrical  suppliers.  However,  management  has been
informed  that some  suppliers  have either  declined  to provide the  requested
assurances,  or have  limited the scope of  assurances  that they are willing to
give.  If suppliers of services  that are critical to the  Company's  operations
were to  experience  business  disruptions  as a  result  of  their  lack of Y2K
readiness,  their problems could have a material adverse effect on the financial
position and results of  operations  of the Company.  The impact of a failure of
readiness by critical  suppliers  cannot be estimated with  confidence,  and the
effectiveness of contingency plans to mitigate the effect of any such failure is
largely  untested.  Management cannot provide an assurance that there will be no
material adverse effects to the financial  condition or results of operations of
the Company as a result of Y2K issues.



                                       43

<PAGE>



           Forward Looking Statements

                  Except  for  historical   information  contained  herein,  the
matters set forth above contain forward looking  statements that involve certain
risks and uncertainties  that could cause actual results to differ from those in
the forward looking statements.  Potential risks and uncertainties  include such
factors set forth on page 1 of this Annual Report on Form 10-KSB under  "Forward
Looking Statements."

Item 7.   Financial Statements

                  The audited financial statements of the Company as at December
31,  1998 and 1997 and for the years  then  ended are  included  in this  Annual
Report on Form 10-KSB following Item 13 hereof.

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

                  None.

                                       44

<PAGE>



                                    PART III

Item 9.       Directors, Executive Officers, Promoters and Control Persons; 
              Compliance with Section 16(a) of the Exchange Act

Directors and Executive Officers.

                  The  names  and  ages  of,  and the  positions  held  by,  the
executive officers and directors of the Company are set forth below.
<TABLE>
<CAPTION>

                                                                                                    
<S>                               <C>          <C>                                              <C>
                                                                                                Class of
Name                               Age         Positions Held                                   Directorship
- - ----                               ---         --------------                                   ------------

Robert E. (Teddy) Turner, IV        35         Chairman of the Board and Director                     III
                                               of the Company, Director of e.TV

Mark Honigsfeld                     44         Chief Executive Officer,                                II
                                               President, Secretary and Director of
                                               the Company; Chief Executive
                                               Officer, Secretary, Treasurer and
                                               Director of e.TV

Rudy C. Theale, Jr.                 24         Executive Vice President and Director                   II
                                               of the Company; President and
                                               Director of e.TV

Louis Libin                         39         Chief Technology Officer, Senior                        III
                                               Executive Vice President and Director of
                                               the Company; Senior Executive Vice
                                               President and Director of e.TV

Harold Lazarus, Ph.D.               71         Director of the Company                                 II

Faith Griffin                       49         Director of the Company                                  I

Christopher Liston                  38         Director of the Company; Vice                            I
                                               President of Business Development of e.TV

David Greenspan                     33         Chief Financial Officer of the Company;                 -
                                               Chief Financial Officer and Treasurer of e.TV


</TABLE>


                                       45

<PAGE>




Robert E. (Teddy) Turner, IV

     Mr. Turner joined the Company in January 1999 as Chairman of the Board.  He
was  elected as a director  of the  Company in March  1999.  Mr.  Turner was the
founder of, and served from  December 1997 until  September  1998 as Chairman of
the Board and President of, Zekko Corp. ("Zekko").  Zekko operated predominantly
in the areas of technology acquisition,  development and marketing. From October
1996  until  December  1997,  Mr.  Turner  served  as the  President  of  Turner
Telecommunication,  an  organization  which  concentrated in the acquisition and
development  of  telecommunication  products.  Mr.  Turner  specialized  in  the
research and analysis of potential telecommunication product acquisitions.  From
June 1993  until  October  1996,  Mr.  Turner  was a manager  with  Turner  Home
Entertainment,  a domestic home video company where he was  responsible  for the
Southeastern United States sales and promotional divisions.  Mr. Turner has been
a director of All Seasons  Vehicles,  Inc., a publicly  traded  manufacturer  of
track driven all season vehicles, since April 1997, and Chairman of the Board of
U.S. Bison Co., an Atlanta,  Georgia- based bison ranching  company.  Mr. Turner
sits on the Boards of several foundations including The Turner Foundation, Inc.,
Jane Smith  Turner  Foundation,  and the Georgia  Chapter of  Juvenile  Diabetes
Foundation.  He also sits on the Board of  Trustees  of St.  Mary's  College  of
Maryland.   Mr.   Turner  holds  a  Bachelor  of  Science   Degree  in  Business
Administration from the Citidel.

Mark Honigsfeld

     Mr. Honigsfeld joined the Company as Chairman of the Board, Secretary and a
director in August 1996 and,  effective  October 1, 1996,  he was elected  Chief
Executive  Officer of the Company.  In January 1999, he was elected President of
the Company and the Chief  Executive  Officer,  Treasurer  and  Secretary  and a
director of e.TV. In 1978, Mr. Honigsfeld founded Facelifters Home Systems, Inc.
("FACE"),  a cabinet  manufacturing and installation company for which he served
as Chief  Executive  Officer and Chairman of the Board until April 25, 1996.  On
such date,  FACE, a  publicly-traded  company,  was acquired by a New York Stock
Exchange company in a transaction  valued at approximately $70 million to FACE's
stockholders.  Prior to the  merger,  FACE's  revenues  on an  annualized  basis
approached $50 million. As the founder,  Chief Executive Officer and Chairman of
the Board, Mr.  Honigsfeld was directly involved in the planning and development
of almost all areas of FACE's  business,  including  corporate  finance,  public
offerings,  investor  relations,  mergers and acquisitions,  licensing,  product
design and engineering, sales and marketing,  manufacturing, field installation,
customer service, management information services and management training. Prior
to the sale  transaction,  FACE had  approximately  600 employees and associates
representing   its   products  and  services  at  28  locations  in  14  states,
approximately 135 telemarketing personnel, 180 direct sellers, 120 manufacturing
employees and 165  supervisory,  management  and  administrative  personnel.  In
addition,  FACE had working  arrangements  with  approximately  175  independent
contracting  companies  nationwide.  Mr.  Honigsfeld holds a Bachelor of Science
Degree in Industrial  Arts,  magna cum laude,  and a Master of Science Degree in
Industrial  Arts,  with honors,  from City College of the City University of New
York.


                                       46

<PAGE>



Rudy C. Theale, Jr.

     Mr.  Theale has served as  Executive  Vice  President  of the  Company  and
President  and a director of e.TV since  January 1999. He was elected a director
of the Company in March 1999. Mr. Theale is primarily  responsible for sales and
marketing  operations at e.TV. Mr. Theale has served as President and a director
of LocalNet since April 1997, where he has been primarily  responsible for sales
and  marketing  efforts,  and the general  oversight of daily  operations.  From
February 1996 until  January  1997,  Mr. Theale served as President of SDI, Inc.
where he was primarily responsible for sales and marketing management as well as
the general oversight of daily operations.

Louis Libin

     Mr.  Libin has served as Chief  Technology  Officer  and a director  of the
Company  since  January  1997.  In January  1999,  Mr. Libin was elected  Senior
Executive Vice President of the Company and Senior  Executive Vice President and
a director of e.TV.  Since 1989, Mr. Libin has  represented the United States on
satellite and transmission issues at the International  Telecommunications Union
(the  "ITU") in Geneva,  Switzerland.  Mr.  Libin has also been  Chairman of the
Expert Group On Broadcast  Interactive Services of the ITU since 1991. From 1987
to 1997,  Mr.  Libin  served as the  Director  of  Technology  (specializing  in
broadcast  transmission systems) for the General Electric Corporation ("GE") and
the National Broadcasting Corporation.  From 1995 to 1997, Mr. Libin also served
as  Assistant  Secretary  of all of  GE's  wholly-owned  subsidiaries  that  are
involved in broadcast media, with the responsibility for technical  developments
and all Federal Communications  Commission (the "FCC") issues and licenses. From
1983 to 1986, Mr. Libin was a project  manager for Radio  Corporation of America
("RCA") until RCA's acquisition by GE. From 1981 to 1982, Mr. Libin was employed
by the Loral  Corporation  as an electronic  design  engineer  where he designed
radio frequency  systems for the United States military.  From 1980 to 1981, Mr.
Libin was a design  engineer  for the Chryon  Corporation,  a computer  graphics
company.  From 1979 to 1980, he worked for Burroughs Computer Systems, Inc. (now
part of Unisys) as a field  engineer.  Additionally,  since 1988,  Mr. Libin has
acted as a consultant and advisor to the FCC in connection  with the planning of
communications  systems and  logistics for major events in the United States and
abroad,  including political conventions,  presidential  inaugurations,  and the
1996 Summer  Olympics in Atlanta.  Mr. Libin is an active member of the National
Society of Professional  Engineers and the Association of Federal Communications
Consulting  Engineers.  He also sits on the  Engineering  Advisory  Board of the
National  Association of Broadcasters.  Mr. Libin received a B.S.E.E.  Degree in
Electrical  Engineering  from the Pratt  Institute  and  completed  his graduate
studies in optical  electronics at M.I.T.'s Executive Program in 1991. Mr. Libin
has planned and managed telecommunications  projects in the United States and in
Europe.  Mr. Libin was responsible for the planning and  implementation of a new
television and telecommunications  network in New Zealand in 1990. Mr. Libin has
also provided expert  consulting on satellite issues in certain of the republics
of the former Soviet Union.  Mr. Libin was also  instrumental in the development
of the new transmission  technology and the algorithms for software  modeling of
the new North American digital terrestrial  television system which was approved
by the FCC in 1996. Since January 1999,

                                       47

<PAGE>



Mr. Libin has served as a director of NetWolves  Corp., a publicly traded Tampa,
Florida-based computer manufacturer. Mr. Libin has published numerous scientific
papers on radio frequency and telecommunications.

Harold Lazarus, Ph.D

     Dr. Lazarus joined the Company as a director in March 1997. Dr. Lazarus has
been a Professor of Management at the Hofstra University Frank G. Zarb School of
Business (the "Hofstra  Business  School")  since 1980.  From 1973 to 1980,  Dr.
Lazarus  served  as Dean of the  Hofstra  Business  School.  Dr.  Lazarus  is an
organization  development consultant who lectures in Europe, Asia, North America
and South America on  leadership,  time  management,  total quality  management,
managing change, effective meetings,  problem solving,  decision making, mission
statements,  management  by  objectives,  and  communications.  Dr.  Lazarus was
Professor of  Management at the New York  University  Leonard N. Stern School of
Business  for ten years,  and he also  taught at  Columbia  University  Graduate
School of Business  and Harvard  University  Business  School.  Dr.  Lazarus has
served on several boards of directors of public companies in the past, including
FACE, Ideal Toy Corporation,  Superior Surgical  Manufacturing Company, Stage II
Apparel  Corporation,  and Graham-Field  Health  Products,  Inc. Dr. Lazarus has
published seven books and 65 articles on business management. He also chairs the
board of Phi Beta Kappa Alumni of Long Island (New York). Dr. Lazarus received a
Masters of Science  Degree and a Doctor of Philosophy  Degree in Management  and
Marketing from Columbia University.

Faith Griffin

     Ms.  Griffin  was  elected a director  of the  Company in March  1999.  Ms.
Griffin has over 25 years of broad based  investment  banking  experience with a
special concentration in private and public offerings and merger and acquisition
advisory for small and medium sized  companies.  During 1998 and through January
1999, Ms. Griffin acted as a financial advisor and investment banking consultant
to the Company.  From 1996 to September  1998,  Ms. Griffin served as a managing
director of Laidlaw Global  Securities,  Inc. in the corporate finance division,
where she was responsible for new business  development,  merger and acquisition
advisory assignments,  private placements and public equity offerings. From 1990
until 1996,  Ms.  Griffin  served as a Senior Vice  President  in the  Corporate
Finance Division of Josephthal Lyon & Ross, Inc. Ms. Griffin holds a Bachelor of
Arts Degree in Mathematics  from Franklin L. Marshall  College,  and a Master of
Business Administration from New York University Graduate School of Finance.

Christopher Liston

     Mr.  Liston has served as Vice  President of Business  Development  of e.TV
since  January  1999 and was  elected a director  of the  Company in March 1999.
Since December  1998, he has been the Vice  President,  Business  Development of
LocalNet.  From May 1993 to September  1998,  Mr. Liston was a Vice President of
Osprey  Capital,  Inc., an investment  banking  company.  Mr. Liston  received a
Bachelor of Arts Degree in Political Science from the College of Charleston in

                                       48

<PAGE>



South Carolina.

David Greenspan

                Mr.  Greenspan has served as Chief  Financial  Officer of the 
Company since December 1998 and as Chief Financial Officer and Treasurer of e.TV
since January 1999. From December 1997 until February 1999, Mr. Greenspan served
as Chief  Financial  Officer  and a  director  of  LocalNet.  From March 1997 to
December 1997, Mr. Greenspan  served as the Chief Operating  Officer of PGA Tour
Radio Network, a national sport broadcasting company based in Atlanta,  Georgia.
From August 1996 to March 1997, he was the Vice President,  Business  Affairs of
Turner Media Consultants,  a broadcast  consulting  company.  From March 1994 to
August  1996,  Mr.  Greenspan  served as a project  manager for Atlanta  Olympic
Broadcasting,  with  responsibility for planning and coordinating all television
and radio  operations for the 1996 Summer Olympic games.  Mr.  Greenspan holds a
Bachelor of Science Degree in Accounting from Troy State University in Alabama.

               The Company's  Certificate of  Incorporation  provides for three 
classes of  directors,  each having a three year term.  Each  director will hold
office until the next annual  meeting of  stockholders  during the year in which
the term of his class of directorship expires and until his successor is elected
and  qualified.  The terms of the Class I, Class II and Class III  directorships
expire at the Company's  annual meetings in 2000,  2001 and 1999,  respectively.
Executive officers serve at the pleasure of the Board of Directors.

               There  is no  family  relationship  among  any of the  Company's 
executive officers and directors.

Section 16(a)   Beneficial Ownership Reporting Compliance

                Section 16 of the  Securities  Exchange Act of 1934,  as amended
("Section 16"),  requires that reports of beneficial  ownership of capital stock
and  changes  in such  ownership  be filed  with  the  Securities  and  Exchange
Commission (the "SEC") by Section 16 "reporting  persons," including  directors,
certain officers,  holders of more than 10% of the outstanding Common Shares and
certain trusts of which reporting persons are trustees.  The Company is required
to disclose in this Annual Report on Form 10-KSB each  reporting  person whom it
knows to have failed to file any required  reports  under Section 16 on a timely
basis during the fiscal year ended December 31, 1998.

               To the Company's knowledge,  based solely on a review of copies 
of Forms 3, 4 and 5 furnished  to it and written  representations  that no other
reports were  required,  during the fiscal year ended  December  31,  1998,  the
Company's  officers,  directors and 10%  stockholders  complied with all Section
16(a) filing  requirements  applicable  to them except that Messrs.  Honigsfeld,
Libin,  Lazarus,  Luciani and Rizzardi  failed to file a Form 5, due on February
14, 1999,  with respect to the receipt of certain stock options from the Company
during 1998, Mr. Libin filed a Form 4 (reporting one  transaction) for September
1998 11 days late, and Mr. Greenspan filed his Form 3, due on

                                       49

<PAGE>



January 4, 1999, 15 days late.

Item 10.          Executive Compensation

               The  following  table  provides  summary  information  concerning
cash and  certain  other  compensation  paid or accrued by the Company to, or on
behalf of, Mr. Honigsfeld,  the Company's Chief Executive Officer and President,
and Mr. Libin, the Company's Chief Technology  Officer and Senior Executive Vice
President,  during the last three fiscal years. Mr. Honigsfeld was elected Chief
Executive Officer and President in October 1996 and January 1999,  respectively.
Mr.  Libin was  elected  Chief  Technology  Officer  and Senior  Executive  Vice
President in January 1997 and January  1999,  respectively.  No other  executive
officer of the Company had a combined salary and bonus in excess of $100,000 for
the year ended December 31, 1998.

<TABLE>
<CAPTION>

                         SUMMARY COMPENSATION TABLE (1)

                                Annual Compensation               Long-Term Compensation          
                                -------------------               ----------------------          
                                                                        Awards                      Payouts
                                                                        ------                      -------

Name and                                         Other Annual     Restricted Stock       Securities        LTI       All Other
Principal Position        Year  Salary   Bonus   Compensation     Award(s)           Underlying Options   Payout    Compensation
- - ------------------        ----  ------   ------  ------------     ---------          ------------------   ------    ------------

<S>                      <C>    <C>        <C>     <C>             <C>                 <C>                  <C>        <C>
Mark Honigsfeld(2)       1998   $251,847    -         -             -                  125,000               -           -
Chief Executive Officer, 1997   $250,000    -         -             -                  100,000               -           -
President and            1996   $62,500(3)  -         -             -                  233,000               -           -
Secretary


Louis Libin              1998   $223,699    -         -             -                  65,000(4)             -           -
Chief Technology         1997   $178,651    -         -             -                 100,000                -           -
Officer and Senior       1996       -       -         -             -                     -                  -           -
Executive Vice-President
- - --------------------
</TABLE>

(1)      Dong  Lew,  who  served as the  Company's  President,  Treasurer  and a
         director  until his retirement in April 1998 is not included as a named
         executive  officer.  He received salary of $39,650 in 1998 and $216,000
         in  consideration  for the  termination of his Employment  Agreement in
         April 1998.

(2)      Mr.  Honigsfeld was elected Chief Executive  Officer of the Company and
         was entitled to compensation effective as of October 1, 1996. He served
         as Chairman of the Board from August 1996 until January 8, 1999 and was
         elected President of the Company effective January 8, 1999.

(3)      Represents  accrued  and unpaid  salary  relating  to 1996  (based on a
         salary of $250,000 per annum) which was  converted  into 12,500  Common
         Shares upon the closing of the IPO.

(4)      Includes  50,000 options  granted to replace options to purchase a like
         number of Common  Shares which were  canceled in order to  effectuate a
         repricing. See Item 10 - "Executive

                                       50

<PAGE>



         Compensation - Report on Repricing of Options."

                  Each  non-employee  director  of the  Company is  entitled  to
receive a director's fee of $1,000 per meeting (other than  telephonic  meetings
for which the fee is $500),  and options to purchase  5,000 Common Shares of the
Company each year,  which options will be exercisable  for a period of ten years
from the date of grant,  at an exercise  price equal to the market  price of the
Company's  Common  Shares  on  the  date  of  the  grant.   Additionally,   each
non-employee  director  is  reimbursed  for  reasonable  out-of-pocket  expenses
incurred in attending  meetings of the Board of  Directors  of the Company.  The
members of the Board of Directors meet regularly, as needed.

<TABLE>
<CAPTION>

              OPTION GRANTS IN FISCAL YEAR ENDED DECEMBER 31, 1998

                          Number of Common       Percentage of Total
                         Shares Underlying        Options Granted To
     Name                 Options Granted      Employees in Fiscal Year      Exercise Price       Expiration Date
     -----                ---------------      ------------------------      --------------       ---------------

<S>                            <C>                     <C>                     <C>                       <C> <C> 
Mark Honigsfeld                125,000(1)              25.3%                   $5.00             October 21, 2008

Louis Libin                     65,000(2)              13.1%                   $5.00             October 21, 2008

- - ---------------
</TABLE>

(1)      These options were  initially  granted in 1998 at an exercise  price of
         $7.00 per share and later  repriced  to $5.00 per share  pursuant  to a
         cancellation  and  regrant.  See Item 10 -  "Executive  Compensation  -
         Report on Repricing of Options."
(2)      Of such  options,  (a)  15,000  were  initially  granted  in 1998 at an
         exercise price of $7.00 per share and later repriced to $5.00 per share
         pursuant to a  cancellation  and regrant and (b) the other  50,000 were
         granted to replace  options to purchase a like amount of Common  Shares
         which were  cancelled in order to  effectuate a repricing.  See Item 10
         "Executive Compensation - Report on Repricing of Options."
<TABLE>
<CAPTION>

                                   AGGREGATED OPTION EXERCISES IN  FISCAL YEAR
                             ENDED DECEMBER 31, 1998 AND FISCAL YEAR-END OPTION VALUES

                                                                   Number of Shares
                                                               Underlying Unexercised            Value of Unexercised
                             Number of                              Options at                   In-the-Money Options
                         Shares Acquired         Value           December 31, 1998                at December 31, 1998
Name                        on Exercise        Realized       Exercisable/Unexercisable        Exercisable /Unexercisable
- - ----                        -----------        --------       -------------------------        --------------------------

<S>                           <C>                 <C>               <C>                          <C>
Mark Honigsfeld                 -                   -                225,000 / 0                 $396,875/$0

Louis Libin                     -                   -               33,334/81,666               $62,501/$138,124



</TABLE>


                                       51

<PAGE>



Employment Contracts, and Termination of Employment and Change-in-Control
Arrangements

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

Mark Honigsfeld

                  The Company is a party to an  Employment  Agreement  with Mark
Honigsfeld for a term of three years  commencing as of October 1, 1996,  subject
to continuing,  annual, automatic one-year extensions, unless either the Company
or Mr.  Honigsfeld  notifies  the  other,  at least 90 days  prior to any annual
anniversary  date,  of its or his  desire not to extend  the term  thereof.  The
Employment  Agreement also provides for earlier  termination as discussed below.
Pursuant to his Employment  Agreement,  Mr. Honigsfeld serves as Chief Executive
Officer and President of the Company.

                  The Employment Agreement provides for base annual compensation
of $250,000.  In addition to such base compensation,  effective January 8, 1999,
Mr. Honigsfeld is entitled to receive a bonus, the details of which have not yet
been determined, which will allow Mr. Honigsfeld to earn a bonus of up to 50% of
his  salary  in  each  year,  based  on  performance  thresholds.  Additionally,
effective January 8, 1999, Mr. Honigsfeld was issued options to purchase 200,000
Common  Shares.  The  options  will vest  over a period  of three  years and are
exercisable at a price of $5.82 per share,  the market price as determined under
the Company's 1996 Stock Option Plan.  Furthermore,  effective  January 8, 1999,
Mr.  Honigsfeld was included as a participant  in the Company's 1999  Restricted
Stock Rights Grant Plan which is described below.

                  Mr.   Honigsfeld  is  also  entitled  to  receive  an  expense
allowance of up to $500 per month and an  automobile  allowance in the amount of
$1,000 per month as well as  reimbursement  of  accountable  customary  business
expenses.

                  The Employment  Agreement provides that,  notwithstanding  the
rolling  three-year term thereof,  it may be terminated  prior to the expiration
date under the following  circumstances:  (i) death;  (ii) total  disability (as
provided for in the Employment Agreement);  (iii) termination by the Company for
"cause"  (as  defined in the  Employment  Agreement);  (iv)  termination  by the
Company at any time upon written notice to Mr.  Honigsfeld;  (v)  termination by
Mr.  Honigsfeld upon 30 days written notice to the Company;  (vi) termination by
Mr.  Honigsfeld  at any time for "good  reason"  (as  defined in the  Employment
Agreement);  or (vii)  termination  by the  Company at any time within 12 months
after  a  "change  in  control"  (as  defined  in  the  Employment   Agreement).
Additionally, the Employment Agreement allows Mr. Honigsfeld to devote up to 10%
of his working  time to other  endeavors  that are not in  competition  with the
Company.

                  The  Employment  Agreement  provides  for  compensation  under
certain circumstances upon termination of employment (in addition to accrued but
unpaid compensation) as follows: (i) in the event of Mr. Honigsfeld's death, his
estate or spouse shall be entitled to receive an amount

                                       52

<PAGE>



equal to his monthly salary as of the date of death  multiplied by the number of
full  years  that  he was  an  employee  of the  Company  or a  subsidiary  or a
predecessor  in  interest  thereof;  (ii) in the  event  of  termination  of the
Employment  Agreement due to  disability,  Mr.  Honigsfeld  shall be entitled to
receive an amount equal to his monthly  salary as of the date of  termination of
the Employment Agreement,  multiplied by the number of full years that he was an
employee of the Company or a subsidiary  or a  predecessor  in interest  thereof
(but,  in no event,  would he be  entitled  to an amount  equal to less than six
months of salary);  and (iii) in the event of  termination  of employment by the
Company  following  a "change of  control"  or for any reason  other than death,
disability or "cause," or in the event of termination of an Employment Agreement
by Mr.  Honigsfeld  for "good  reason," he shall be entitled to receive his full
salary for the unexpired term of such agreement,  without  mitigation of damages
based upon employment obtained elsewhere.

                  The  Employment  Agreement  provides for a restriction  on the
solicitation  of  customers  of the Company for a period of two years  following
termination thereof, and a covenant not to compete with the Company for a period
of six months following termination of employment for cause.

Louis Libin

     Effective  January 6, 1997,  the  Company and Louis  Libin  entered  into a
three-year  Employment  Agreement  which  provides  for a  salary  of  $200,000,
$225,000  and  $250,000  per  annum  in  the  first,  second  and  third  years,
respectively.  Additionally,  Mr.  Libin's  Employment  Agreement  allows him to
devote up to one day each week to other  endeavors  that are not in  competition
with the Company.  Other terms of Mr.  Libin's  Employment  Agreement  generally
conform in structure to the material  provisions  of Mr.  Honigsfeld's,  such as
with respect to renewal, benefits, restrictive covenants and termination.

     Mr.  Libin has  waived  the  increase  in  salary  in the  third  year and,
accordingly,  his salary for the 12 month period  beginning on March 1, 1999 has
remained at  $225,000.  Additionally,  effective  January 8, 1999,  Mr. Libin is
entitled to a bonus upon the same terms and  conditions  as for Mr.  Honigsfeld.
Effective  January 8,  1999,  Mr.  Libin was also  granted  options to  purchase
200,000 Common Shares upon the same terms and conditions as those granted to Mr.
Honigsfeld.  Additionally  he was included at such time as a participant  in the
Company's 1999 Restricted Stock Rights Grant Plan.

Robert E. (Teddy) Turner, IV

     Effective  January 8, 1999,  the Company and Robert E. (Teddy)  Turner,  IV
entered  into a three-year  Employment  Agreement  pursuant to which Mr.  Turner
serves  as the  Company's  Chairman  of the  Board.  Such  employment  agreement
provides for a salary of $208,000 per annum. Mr. Turner's  employment  agreement
does not require Mr. Turner to devote all of his time to the Company's  business
and allows him to  participate  in other  activities  which do not  prevent  Mr.
Turner from  fulfilling his  obligations to the Company.  In addition to salary,
Mr. Turner is entitled

                                       53

<PAGE>



to receive a sales and marketing bonus upon the same terms and conditions as the
bonus for Mr. Honigsfeld. Mr. Turner was also issued options to purchase 200,000
Common  Shares  upon the same  terms  and  conditions  as those  granted  to Mr.
Honigsfeld. Additionally, he was included as a participant in the Company's 1999
Restricted  Stock  Rights  Grant Plan.  Other terms of Mr.  Turner's  Employment
Agreement conform in structure to the material  provisions of Mr.  Honigsfeld's,
such  as  with  respect  to  renewal,   benefits,   restrictive   covenants  and
termination, without any requirement to mitigate any damages.

Rudy C. Theale, Jr.

     Effective January 8, 1999, the Company and Rudy C. Theale, Jr. entered into
a three-  year  Employment  Agreement  pursuant  to which Mr.  Theale  serves as
Executive  Vice  President  of the Company and  President of e.TV on a full-time
basis. Such Employment Agreement provides for a salary of $208,000 per annum. In
addition to salary,  Mr.  Theale is  entitled  to receive a sales and  marketing
bonus upon the same terms and  conditions as the bonus for Mr.  Honigsfeld.  Mr.
Theale was also issued  options to purchase  650,000 Common Shares upon the same
terms and conditions as those granted to Mr.  Honigsfeld.  Additionally,  he was
included as a participant  in the Company's 1999  Restricted  Stock Rights Grant
Plan. Other terms of Mr. Theale's  Employment  Agreement conform in structure to
the material  provisions of Mr.  Honigsfeld's,  such as with respect to renewal,
benefits, restrictive covenants and termination.

                  Restricted Stock Rights Grant Plan
                  ----------------------------------

     Effective  January 8, 1999,  the Company  adopted a 1999  Restricted  Stock
Rights Grant Plan (the "Rights Plan"). The Rights Plan provides for the issuance
of up to  2,000,000  Common  Shares to the Rights Plan  participants  based on a
formula  which  provides for the  participants  to share up to 2,000,000  Common
Shares (the "Performance  Shares") if the Company generates up to $10,000,000 in
earnings  before taxes by December 31, 2001,  including  making up losses during
the years 1999 through 2001, if any. If the Company earns less than  $10,000,000
before taxes during such period,  the number of  Performance  Shares will be pro
rated based on one share for each $5.00 in  earnings  before  taxes.  The Rights
Plan  participants  include  Mark  Honigsfeld,  Rudy C. Theale,  Jr.,  Robert E.
(Teddy) Turner,  IV, Louis Libin,  David Greenspan,  Christopher Liston and Paul
Danner and any other person who is employed by or is  providing  services to the
Company or its  subsidiaries  and who is elected as a  participant  by the above
named initial  participants.  The  participants  will be issued the  Performance
Shares based on their respective pro rata ownership of the Company's  securities
on the date the Rights  Plan was  adopted.  However,  each  participant  must be
employed  by or  providing  services  to  the  Company  or its  subsidiaries  in
connection  with the e.TV  Business on December 31, 2001 in order to receive any
Performance  Shares.  In  addition,  the issuance of the  Performance  Shares is
subject to, among other things,  any consent or approval of any regulatory  body
or the stockholders of the Company, if such consents or approvals are necessary.



                                       54

<PAGE>



                  Report on Repricing of Options
                  ------------------------------

     At a meeting of the Board of  Directors  held on September  18,  1998,  the
Board of Directors  approved the repricing of certain  existing  stock  options,
including options covering an aggregate of 190,000 Common Shares held by Messrs.
Honigsfeld  and Libin and options  covering  34,700  Common Shares held by other
persons.  The Board discussed that the purpose of granting  options to employees
was to provide  incentive  for the  employees to align their  interest  with the
stockholders  of the  Company  as well as to  engender  employee  loyalty to the
Company.  It was noted that many of the options  were granted at a time when the
price of the Company's Common Shares was  substantially  higher than the current
market price at such date,  and that those  options  currently did not and would
not  provide  incentive  to those  employees  to remain with the Company if they
received  competing  offers for their  services.  The Board  determined that the
current  options which were granted to employees at exercise  prices above $5.00
per share should be  cancelled  and new options  issued at an exercise  price of
$5.00  per  share,  which  was the  floor  for the  conversion  of the  Series A
Preferred  Shares  issued in the  Company's  Private  Placement to Strategic and
Opportunity as well as the Company's initial public offering price.

     The  Board   determined  that  the  repricing  of  such  options  would  be
effectuated, subject to the consent of the affected stock option holders, by the
cancellation of all stock options  granted  pursuant to the Company's 1996 Stock
Option Plan which have exercise prices above $5.00 per share and the replacement
of such options with substantially similar options at an exercise price of $5.00
per share.

Item 11.  Security Ownership of Certain Beneficial Owners and Management

     The  following  table sets forth,  to the  knowledge  of the Company  based
solely upon records available to it, certain information as of February 28, 1999
regarding the  beneficial  ownership of the Company's  Common Shares (i) by each
person who the Company  believes to be the  beneficial  owner of more than 5% of
its  outstanding  Common Shares,  (ii) by each current  director,  (iii) by each
person listed in the Summary  Compensation Table under "Executive  Compensation"
and (iv) by all current executive officers and directors as a group:

<TABLE>
<CAPTION>

<S>                                            <C>                                             <C>
Name and Address
of Beneficial Owner                            Number                                           Percent
- - -------------------                            ------                                           -------

Mark Honigsfeld                               873,200(1)                                        23.7%
77 Spruce Street
Cedarhurst, New York

Louis Libin                                   100,000(2)                                         2.9%
77 Spruce Street
Cedarhurst, New York


                                       55

<PAGE>



Robert E. (Teddy) Turner, IV                    30,000(3)                                        *
12735 Gran Bay Parkway
Jacksonville, Florida

Rudy C. Theale, Jr.                             25,000(4)                                        *
12735 Gran Bay Parkway
Jacksonville, Florida

Christopher Liston                              10,000(4)                                        *
12735 Gran Bay Parkway
Jacksonville, Florida

Harold Lazarus                                   5,000(5)                                        *
134 Hofstra University
Hempstead, New York

Faith Griffin                                          0                                          -
264 Oak Ridge Avenue
Summit, New Jersey

All executive officers and directors
as a group (8 persons)                      1,048,200(1)(2)                                     27.6%
                                                   (3)(4)(5)
- - -------------------
</TABLE>

  *      Represents less than 1%.
(1)      Represents (i) 423,200 shares held by the Mark Honigsfeld  Living Trust
         (the  "Honigsfeld  Trust") whose sole  beneficiary is Mr.  Honigsfeld's
         wife;  Mr.  Honigsfeld,  the settlor and trustee of the trust,  has the
         right to terminate the  Honigsfeld  Trust and receive the shares;  (ii)
         200,000  shares held by the Mardee Charity Fund  Foundation,  a private
         charitable foundation of which Mr. Honigsfeld and his wife are the sole
         trustees;  (iii) 225,000 shares issuable upon the exercise of currently
         exercisable  options; and (iv) 25,000 shares issuable upon the exercise
         of options which are exercisable within 60 days.
(2)      Includes  (i) 50,000  shares  issuable  upon the  exercise of currently
         exercisable  options;  and (ii) 25,000  issuable  upon the  exercise of
         options which are exercisable within 60 days.
(3)      Includes 25,000 shares issuable upon the exercise of options which are 
         exercisable within 60 days.
(4)      Represents shares issuable upon the exercise of options which are 
         exercisable within 60 days.
(5)      Represents shares issuable upon the exercise of currently exercisable 
         options.

Item 12.          Certain Relationships and Related Transactions

     In January 1997, the Company  entered into a secured Credit  Agreement with
Mr. Honigsfeld  pursuant to which the Company initially  borrowed  $200,000.  In
April 1997, the

                                       56

<PAGE>



Company  and Mr.  Honigsfeld  amended  the Credit  Agreement  to provide  for an
additional  line of credit of $500,000.  Outstanding  principal under the Credit
Agreement  bears  interest at the rate of 10% per annum.  The repayment of up to
$200,000  under the Credit  Agreement  is secured by a first  priority  security
interest in all the assets of the Company.  The Company  entered into the Credit
Agreement because it required additional financing to fund the Company's working
capital needs and no other sources of financing  were available at that time. In
May  1997,  the  Company  borrowed  an  additional  $200,000  under  the  Credit
Agreement.   Contemporaneously   with  the  closing  of  the  IPO,  $200,000  of
indebtedness  was converted  into 40,000 Common Shares  pursuant to an agreement
between the Company and Mr.  Honigsfeld.  As of December  31,  1998,  $50,000 in
principal was  outstanding  under the Credit  Agreement.  In 1997 and 1998,  the
Company paid Mr. Honigsfeld an aggregate of $9,316 and $11,250, respectively, in
interest under the Credit Agreement.  The Company believes that the terms of the
Credit  Agreement are  commercially  reasonable and are at least as favorable to
the Company as it could have obtained from an unrelated third party.  The Credit
Agreement was approved by, among others, all the disinterested  directors of the
Company.

     On  December  22,  1998,  the  Company  elected  David  Greenspan  as Chief
Financial  Officer.  At that time Mr.  Greenspan  was, and he continued to serve
until his resignation on February 12, 1999 as, the Chief Financial Officer and a
director of LocalNet.  Other than the Loan and Security  Agreement  and Peaceful
Surrender Agreement, the Company has not had any relationship with LocalNet. See
Item 1 - "Description of Business - History and Recent  Developments" and Item 6
- - -  "Management's  Discussion  and  Analysis or Plan of  Operation  -  Subsequent
Event."

     To the extent that the Company may enter into any  agreements  with related
parties in the future (of which none are presently  contemplated),  the Board of
Directors of the Company has determined  that the terms of such  agreements must
be  commercially  reasonable  and no less favorable to the Company than it could
obtain from unrelated third parties. Additionally, the Board of Directors of the
Company  has  further  determined  that such  agreements  must be  approved by a
majority of the disinterested directors of the Company.



                                       57

<PAGE>



                                     PART IV

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

(a)   Exhibits       Description of Exhibit
- - ---   --------       ----------------------

         2           Agreement of Merger between the Company and Coastal 
                     Computer Systems, Inc., a New York corporation.*

         3.1         Articles of Incorporation of the Company.*

         3.2         Certificate  of  Designations,  Preferences  and  Rights of
                     Series  A  Convertible  Preferred  Stock,  filed  with  the
                     Secretary  of State of the  State  of  Delaware  on June 5,
                     1998.**

         3.3         Certificate  of  Designations,  Preferences  and  Rights of
                     Series  B  Convertible  Preferred  Stock,  filed  with  the
                     Secretary of State of the State of Delaware on September 2,
                     1998. ***

         3.4         Amended and Restated By-Laws of the Company.

         4.1         Specimen Common Share Certificate.*

         4.2         Form of Underwriter's Common Share Purchase Warrant.*

        10.1         Restated  and  Amended  Employment  Agreement  dated  as of
                     October 1, 1996 between the Company and Mark Honigsfeld.*

         10.2        Form of Warrant between the Company and each of the Bridge 
                     Lenders.*

         10.3        1996 Stock Option Plan.*

         10.4        Lease dated October 1, 1996 between Summit Equities Corp. 
                     and the Company.*

         10.5        Credit Agreement dated January 20, 1997 between the Company
                     and Mark
                     Honigsfeld.*

         10.6        Form of  Promissory  from the  Company  to Mark  Honigsfeld
                     relating   to   amounts    borrowed    under   the   Credit
                     Agreement.****

         10.7        Form of Indemnification Agreement between the Company and 
                     the Company's directors and officers.*


                                       58

<PAGE>



         10.8        Employment Agreement dated January 6, 1997 between the 
                     Company and Louis Libin.*

         10.9        Amended and Restated Credit Agreement dated April 30, 1997
                     between the Company and Mark Honigsfeld.*

         10.10       Mobile  Data  Services  Business   Agreement  dated  as  of
                     November  15, 1996  between  the  Company and GTE  Mobilnet
                     Service Corp.*

         10.11       Wireless  Data  Channels  Program  Agreement  dated  as  of
                     February  19, 1997  between  the Company and AT&T  Wireless
                     Data, Inc.*

         10.12       Master Supplier Agreement dated as of March 3, 1997 between
                     the Company and Data General Corporation.*

         10.13       Agreement between the Company (executed on September 3, 
                     1997) and Computer Associates International, Inc. (executed
                     on January 2, 1998).****

         10.14       Termination Agreement dated as of March 17, 1998 between 
                     the Company and Dong Lew.**

         10.15       Business Alliance Agreement dated March 25, 1998 between 
                     the Company and Alpine Software Incorporated. ****

         10.16       Agreement and Plan of Merger dated as of April 22, 1998 
                     among the Company, Rugby Acquisition Corp., Rugby National
                     Corp. and Harvey Weinstein.**

         10.17       Loan and Security Agreement dated as of April 22, 1998 
                     between the Company and Rugby National Corp. **

         10.18       Stock Purchase Agreement dated as of May 31, 1998 between
                     the Company, and JNC Opportunity Fund Ltd. and JNC 
                     Strategic Fund Ltd. **

         10.19       Registration Rights Agreement dated as of May 31, 1998 
                     between the Company, and JNC Opportunity Fund Ltd. and JNC
                     Strategic Fund Ltd. **

         10.20       Securities Exchange Agreement between the Company and JNC 
                     Strategic Fund Ltd. dated September 25, 1998. ***

         10.21       Registration Rights Agreement Amendment dated as of 
                     September 25, 1998 between the Company and JNC Opportunity
                     Fund Ltd. and JNC Strategic Fund Ltd. ***


                                       59

<PAGE>



         10.22       Loan and Security Agreement dated as of October 6, 1998 
                     between the Company and LocalNet Communications, Inc.

         10.23       Amendment No. 1 to Loan and Security Agreement dated as of
                     October 23, 1998 between the Company and LocalNet 
                     Communications, Inc.

         10.24       Amendment No. 2 to Loan and Security Agreement dated as of 
                     November 12, 1998 between the Company and LocalNet 
                     Communications, Inc.

         10.25       Peaceful Surrender Agreement dated January 8, 1999 between
                     e.TV Commerce, Inc. and LocalNet Communications, Inc. *****

         10.26       Amendment  to  Restated  and Amended  Employment  Agreement
                     dated as of January 8, 1999  between  the  Company and Mark
                     Honigsfeld.

         10.27       Amendment No. 1 to Employment Agreement dated as of 
                     January 8, 1999 between the Company and Louis Libin.

         10.28       Employment Agreement dated as of January 8, 1999 between
                     the Company, e.TV Commerce, Inc. and Robert E. (Teddy)   
                     Turner, IV.

         10.29       Employment Agreement dated as of January 8, 1999 between
                     the Company, e.TV Commerce, Inc. and Rudy C. Theale, Jr.

         10.30       1999 Restricted Stock Rights Grant Plan.

         10.31       Agreement dated February 4, 1999 between e.TV Commerce, 
                     Inc. and Boca Research, Inc.

         10.32       Wholesale Service Agreement dated December 17, 1998 between
                     e.TV Commerce, Inc. and StarNet, Inc.

         11          Computation of Earnings Per Common Share

         23          Consent of Lazar, Levine & Felix LLP, independent auditors.

         27          Financial Data Schedule.
     --------------------------
         *   Previously filed as on exhibit to the Company's Registration 
             Statement of Form SB-2, Registration No.    333-18667.
         **  Previously filed as an exhibit to the Company's Quarterly Report on
             Form 10-QSB for the period ended June 30, 1998.
         *** Previously filed as an exhibit to the Company's Quarterly Report on
             Form 10-QSB for the period ended September 30, 1998.

                                       60

<PAGE>



         
         ****Previously  filed as an exhibit to the  Company's  Annual Report on
         Form 10-KSB for the year ended December 31, 1997. *****Previously filed
         as an exhibit to the Company's  Current Report on Form 8-K for an event
         dated January 8, 1999.

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

                  A Current  Report on Form 8-K was filed by the Company  during
the last quarter of the fiscal year ended December 31, 1998 as follows:

                  Date of Event:          November 18, 1998
                  Items Reported:         5 and 7


                                       61

<PAGE>



                                Compu-DAWN, Inc.

                  REPORT ON EXAMINATION OF FINANCIAL STATEMENTS

                 FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997


<PAGE>

<TABLE>
<CAPTION>
                                Compu-DAWN, Inc.
                 FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997




                        - INDEX TO FINANCIAL STATEMENTS -



                                                                                                                      Page
                                                                                                                      -------

<S>                                                                                                                  <C>
Independent Auditors' Report                                                                                          F  -  2

Financial Statements:
    Balance Sheets as of December 31, 1998 and 1997                                                                   F  -  3
    Statements of Operations for the Years Ended December 31, 1998 and 1997                                           F  -  4
    Statement of Shareholders' Equity for the Two Years in the Period Ended December 31, 1998                         F  -  5
    Statements of Cash Flows for the Years Ended December 31, 1998 and 1997                                           F  -  6

Notes to Financial Statements                                                                                         F  -  8

</TABLE>























                                      F - 1

<PAGE>







                          INDEPENDENT AUDITORS' REPORT




To the Shareholders
Compu-DAWN, Inc.
Cedarhurst, New York


We have  audited  the  accompanying  balance  sheets of  Compu-DAWN,  Inc. as of
December  31,  1998 and 1997 and the  statements  of  operations,  shareholders'
equity and cash flows for the years then ended.  These financial  statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Compu-DAWN, Inc. as of December
31, 1998 and 1997 and the results of its  operations  and its cash flows for the
years ended December 31, 1998 and 1997, in conformity  with  generally  accepted
accounting principles.


                                          /s/ Lazar Levine & Felix LLP
                                         ------------------------------------
                                         LAZAR LEVINE & FELIX LLP


New York,  New York  
February  25, 1999 
except for Note 14, the 
date of which is
March 4, 1999

                                      F - 2

<PAGE>



<TABLE>
<CAPTION>
                                Compu-DAWN, Inc.
                                 BALANCE SHEETS

                               - ASSETS (Note 7) -
                                                                                                           December 31,       
                                                                                                        1998           1997      
                                                                                                   --------------    ------------
CURRENT ASSETS:
<S>            <C>                                                                                    <C>              <C>       
    Cash (Note 2b)                                                                                    $ 2,528,400      $3,081,253
    Marketable securities (Note 2c)                                                                     1,850,000         -
    Accounts receivable, net of allowances for doubtful accounts of $13,635
      for 1998 and 1997 (Note 2b)                                                                         319,392          72,454
    Prepaid expenses                                                                                       68,272         121,802
    Loan receivable (Note 3)                                                                              736,318         -
    Income tax refund receivable (Note 12)                                                                -                29,868
                                                                                                   --------------    ------------
TOTAL CURRENT ASSETS                                                                                    5,502,382       3,305,377
                                                                                                    -------------     -----------

FIXED ASSETS (Notes 2d, 4 and 5)                                                                          218,374         278,737
                                                                                                   --------------    ------------

OTHER ASSETS:
    Deferred compensation (Note 9)                                                                         -               98,270
    Security deposits                                                                                      21,525          21,525
                                                                                                   --------------    ------------
                                                                                                           21,525         119,795

                                                                                                     $  5,742,281      $3,703,909
                                                                                                     ============      ==========
                    - LIABILITIES AND SHAREHOLDERS' EQUITY -
CURRENT LIABILITIES:
    Accounts payable and accrued expenses                                                           $     169,519      $  278,722
    Deferred revenue (Note 2e)                                                                            173,953          12,000
    Note payable - officer (Note 7)                                                                        50,000         100,000
    Capitalized lease payable - current (Note 5)                                                            6,662           5,771
                                                                                                   --------------   -------------
TOTAL CURRENT LIABILITIES                                                                                 400,134         396,493
                                                                                                   --------------    ------------

NON-CURRENT LIABILITIES:
    Note payable - officer (Note 7)                                                                        -               50,000
    Capitalized lease payable (Note 5)                                                                     15,779          22,440
    Deferred rent liability (Note 13a)                                                                     28,448          29,402
                                                                                                   --------------   -------------
                                                                                                           44,227         101,842

COMMITMENTS AND CONTINGENCIES (Notes 10, 13 and 14)

SHAREHOLDERS' EQUITY (Notes 8 and 9):
    Preferred stock, $.01 par value; 1,000,000 shares authorized:
      Series A Convertible Preferred; 3,250 shares issued and outstanding for 1998                             33            -
      Series B Convertible Preferred; 1,750 shares issued and outstanding for 1998                             17            -
    Common stock, $.01 par value, 20,000,000 shares authorized, 3,265,448 and 2,838,450
      shares issued for 1998 and 1997, respectively                                                        32,654          28,385
    Additional paid-in capital                                                                         13,661,649       8,061,443
    Retained earnings (deficit)                                                                        (7,620,721)     (4,837,169)
    Accumulated other comprehensive income (loss) (Note 2k)                                              (150,000)           -      
                                                                                                   --------------  ---------------
                                                                                                        5,923,632       3,252,659
    Less: treasury stock, 340,044 and 8,561 shares at cost, for 1998 and 1997,
          respectively                                                                                   (625,712)        (47,085)
                                                                                                   --------------   -------------

                                                                                                        5,297,920       3,205,574

                                                                                                     $  5,742,281      $3,703,909
                                                                                                     ============      ==========
</TABLE>

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

                                      F - 3

<PAGE>


<TABLE>
<CAPTION>

                                Compu-DAWN, Inc.
                            STATEMENTS OF OPERATIONS

                                                                                                         For the Year Ended
                                                                                                             December 31,         
                                                                                                       1998              1997    
                                                                                                       ----              ----    

REVENUES (Notes 2e and 10):
<S>                                                                                                <C>               <C>         
      Software sales                                                                               $    900,398      $    277,986
      Maintenance income                                                                                348,091           313,389
                                                                                                  -------------      ------------
                                                                                                      1,248,489           591,375
                                                                                                   ------------      ------------

COSTS AND EXPENSES:
      Programming costs and expenses                                                                    459,875           406,563
      General and administrative expenses (Note 2g)                                                   1,924,034         2,195,406
      Research and development (Note 2f)                                                                515,788           935,804
                                                                                                  -------------      ------------
                                                                                                      2,899,697         3,537,773

LOSS FROM  OPERATIONS                                                                                (1,651,208)       (2,946,398)
                                                                                                    ------------      -----------

OTHER INCOME (EXPENSES):
      Interest and other income                                                                         332,067           120,158
      Interest expense and financing costs (Note 6)                                                     (17,459)       (1,610,505)
      Loss due to terminated investment transaction (Note 11)                                          (296,952)           -
      Write-off of impaired loan (Note 3)                                                            (1,150,000)           -      
                                                                                                   ------------    ---------------
                                                                                                     (1,132,344)       (1,490,347)

LOSS BEFORE PROVISION (CREDIT) FOR INCOME TAXES                                                     (2,783,552)        (4,436,745)

      Provision (credit) for income taxes (Notes 2h and 12)                                             -                  -      
                                                                                                 ---------------    --------------

NET LOSS                                                                                            $(2,783,552)      $(4,436,745)
                                                                                                    ===========       ===========

BASIC EARNINGS (LOSS) PER SHARE (Note 2i)                                                                $(0.95)           $(1.95)
                                                                                                         =======           ======

WEIGHTED AVERAGE NUMBER OF COMMON AND COMMON
      EQUIVALENT SHARES  OUTSTANDING (Note 2i)                                                        2,937,724         2,270,047
                                                                                                      =========         =========



</TABLE>





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

                                      F - 4

<PAGE>

<TABLE>
<CAPTION>
                                Compu-DAWN, Inc.
                        STATEMENT OF SHAREHOLDERS' EQUITY


                                                                    Additional  Retained       Other                       Total
                              Preferred Stock    Common Stock        Paid-in    Earnings   Comprehensive  Treasury    Shareholders'
                              Shares   Amount   Shares    Amount     Capital    (Deficit)   Income (Loss)   Stock   Equity (Deficit)
                              ------   ------   ------    ------     -------    ---------   -------------   -----   ----------------

<S>                              <C>    <C>      <C>       <C>      <C>         <C>            <C>          <C>         <C>      
Balance at December 31, 1996      -    $  -      986,700   $ 9,867  $1,670,258  $(400,424)     $ -          $ -        $  1,279,701
 Options issued below fair 
   value                          -       -         -         -        374,500       -           -            -             374,500
 Exercise of stock options        -       -      408,750     4,088     122,297       -           -            -             126,385
 Treasury stock, 8,561 shares 
   at cost                        -       -         -         -           -          -           -         (47,085)         (47,085)
 Conversion of debt               -       -       40,000       400     199,600       -           -            -             200,000
 Conversion of accrued 
   compensation                   -       -       23,000       230     114,770       -           -            -             115,000
 Initial public offering          -       -    1,380,000    13,800   5,612,074       -           -            -           5,625,874
 Cancellation of options          -       -         -         -        (32,056)      -           -            -             (32,056)
 Net loss                         -       -         -         -           -     (4,436,745)      -            -          (4,436,745)
                                ----    -----  ---------  --------  ----------- -----------   ------       ------       ------------
Balance at December 31, 1997      -       -    2,838,450    28,385   8,061,443  (4,837,169)      -         (47,085)       3,205,574

 Exercise of stock options        -       -       24,895       248      68,339      -            -         (47,085)          21,502
 Private offering of shares - 
  Preferred Series A and Common  3,250    33     327,103     3,271   4,719,842      -            -            -           4,723,146
 Exchange of 327,103 common 
  shares for Preferred Series B  1,750    17        -          -       531,525      -            -        (531,542)            -
 Shares issued for professional 
   fees                           -        -      75,000       750     280,500      -            -            -             281,250
 Unrealized loss on investment    -        -        -          -          -         -         (150,000)       -            (150,000)
 Net loss                         -        -        -          -          -     (2,783,552)      -            -          (2,783,552)
                               -------  -----  ---------- --------  ---------  -----------   ---------    ---------     -----------
BALANCE AT DECEMBER 31, 1998    5,000    $50   3,265,448  $32,654  $13,661,649 $(7,620,721)  $(150,000)  $(625,712)     $ 5,297,920
                                =====    ===   =========  =======  =========== ============  ==========  ===========    ===========


</TABLE>

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


                                      F - 5


<PAGE>


<TABLE>
<CAPTION>

                                Compu-DAWN, Inc.
                            STATEMENTS OF CASH FLOWS                                                                    Page 1 of 2
                            ------------------------


                                                                                                        For the Year Ended
                                                                                                            December 31,           
<S>                                                                                                    <C>              <C>    
                                                                                                       1998             1997   
                                                                                                       ----             ----   

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS:

CASH FLOWS FROM OPERATING ACTIVITIES:
      Cash received from customers                                                                  $ 1,163,504    $    628,198
      Cash paid to suppliers and employees                                                           (2,791,082)     (3,028,563)
      Interest paid                                                                                     (17,459)        (22,105)
      Interest and other income received                                                                336,955         111,156
      Income tax refund received                                                                         29,868          -       
                                                                                                   -------------   -------------
      Net cash (utilized) by operating activities                                                    (1,278,214)     (2,311,314)
                                                                                                   ------------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
      Loans and advances                                                                             (1,886,318)           -
      Principal repayments of officer's loan                                                              -              69,247
      Purchase of fixed assets                                                                          (27,199)       (204,452)
      Purchase of marketable securities                                                              (2,000,000)           -      
                                                                                                   ------------   -------------
      Net cash (utilized) by investing activities                                                    (3,913,517)       (135,205)
                                                                                                   ------------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
      Loan received from officer                                                                        -               400,000
      Repayment of officer's loan                                                                      (100,000)        (50,000)
      Repayment of promissory notes                                                                     -              (770,000)
      Payments for common stock and options acquired                                                    -               (34,710)
      Payments of capital lease obligations                                                              (5,770)         (9,189)
      Net proceeds from sale of shares                                                                4,723,146       5,625,874
      Proceeds from exercise of stock options                                                            21,502          79,300
                                                                                                 --------------   -------------
      Net cash provided by financing activities                                                       4,638,878       5,241,275
                                                                                                   ------------    ------------

NET (DECREASE) INCREASE IN CASH AND  CASH EQUIVALENTS                                                  (552,853)      2,794,756

      Cash and cash equivalents, at beginning of year                                                 3,081,253         286,497
                                                                                                   ------------    ------------

CASH AND CASH EQUIVALENTS, END OF YEAR                                                              $ 2,528,400      $3,081,253
                                                                                                    ===========      ==========



</TABLE>





    The accompanying notes are an integral part of these financial statements





                                      F - 6

       

<PAGE>


<TABLE>
<CAPTION>

                                Compu-DAWN, Inc.
                            STATEMENTS OF CASH FLOWS                                                                    Page 2 of 2
                            ------------------------


                                                                                                       For the Year Ended
                                                                                                           December 31,           
<S>                                                                                                   <C>                <C>     
                                                                                                      1998               1997    
                                                                                                    --------           -------

RECONCILIATION OF NET LOSS TO NET CASH (UTILIZED) BY
OPERATING ACTIVITIES:
    Net loss                                                                                        $(2,783,552)      $(4,436,745)
    Adjustments to reconcile net loss to net cash (utilized)  by operating activities:
      Allowance for doubtful accounts                                                                      -               19,000
      Depreciation and amortization                                                                      82,674            64,529
      Write off of impaired loan                                                                      1,150,000              -
      Deferred rent liability                                                                              (954)            6,287
      Compensatory stock                                                                                379,520           278,230
      Financing charge                                                                                     -            1,588,400
      Loss on disposal of fixed assets                                                                    4,888              -
    Changes in assets and liabilities:
      (Increase) decrease in accounts receivable                                                       (246,938)            8,556
      Decrease in prepaid expenses                                                                       53,530            36,805
      Decrease in tax refund receivable                                                                  29,868             6,136
      (Decrease) increase in accounts payable and accrued expenses                                     (109,203)          133,588
      Increase (decrease) in deferred revenue                                                           161,953           (16,100)
                                                                                                    ------------     -------------

NET CASH (UTILIZED) BY OPERATING ACTIVITIES                                                         $(1,278,214)      $(2,311,314)
                                                                                                    ===========       ===========

</TABLE>

SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND
FINANCING ACTIVITIES:
    (a) During  1997,  an officer of the  Company  converted  $200,000 of a loan
        payable to him into 40,000 shares of common stock.

    (b) During 1997, two officers of the Company  converted  $115,000 of accrued
        compensation into 23,000 shares of common stock.








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





                                      F - 7


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE   1   -     DESCRIPTION OF COMPANY:

                 Compu-DAWN,  Inc., the Company, was incorporated under the name
                 of Coastal  Computer  Systems,  Inc.,  in New York on March 31,
                 1983, and was reincorporated in Delaware under its present name
                 on October 18, 1996.  The Company is engaged in the business of
                 designing,  developing,  licensing,  installing  and  servicing
                 computer software products and systems predominantly for public
                 safety and law enforcement  agencies.  The Company's customers,
                 to date, are primarily located in New York State.

                 Subsequent to the year end, through a newly formed  subsidiary,
                 e.TV  Commerce,  Inc.,  the  Company  began  operations  in the
                 internet,  e-commerce and telecommunications business (see Note
                 3).


NOTE   2   -     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

                 The  Company's  accounting  policies  are  in  accordance  with
                 generally accepted  accounting  principles.  Outlined below are
                 those policies which are considered particularly significant.

        (a)      Use of Estimates:

                 In preparing financial  statements in accordance with generally
                 accepted  accounting   principles,   management  makes  certain
                 estimates and assumptions,  where  applicable,  that affect the
                 reported  amounts of assets and  liabilities and disclosures of
                 contingent  assets and liabilities at the date of the financial
                 statements,  as well as the  reported  amounts of revenues  and
                 expenses  during the  reporting  period.  While actual  results
                 could differ from those  estimates,  management does not expect
                 such  variances,  if any,  to  have a  material  effect  on the
                 financial statements.

        (b)      Concentration of Credit Risk /Fair Value:

                 Financial  instruments that potentially  subject the Company to
                 concentration  of  credit  risk  consist  principally  of  cash
                 investments and accounts receivable.

                 The Company maintains,  at times, deposits in federally insured
                 financial  institutions in excess of federally  insured limits.
                 Management   monitors   the   soundness   of  these   financial
                 institutions and feels the Company's risk is negligible.

                 Management  believes  that  concentrations  of credit risk with
                 respect to accounts receivable are limited due to the Company's
                 methods of progress billings and collections.

                 As of December  31,  1998 and 1997,  the fair value of cash and
                 cash  equivalents,   receivables,  obligations  under  accounts
                 payable and debt instruments approximate the carrying value.







                                      F - 8


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE   2     -   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  (Continued):

        (c)      Marketable Securities:

                 At  December  31,  1998,   marketable   securities   have  been
                 categorized as available for sale and, as a result,  are stated
                 at fair  value  in  accordance  with  "Statement  of  Financial
                 Standards No. 115,  "Accounting for Certain Investments in Debt
                 and  Equity  Securities".   Unrealized  gains  and  losses  are
                 included in shareholders'  equity as other comprehensive income
                 (loss).

        (d)      Fixed Assets:

                 Fixed assets are recorded at cost. Depreciation of fixed assets
                 is provided on a straight-line basis as follows:

                       Computer equipment                                3 years
                       Furniture and fixtures                            5 years
                       Motor vehicles                                    5 years

                Maintenance  and repairs are  expensed  as  incurred.  Leasehold
                improvements  are amortized over the useful life of the asset or
                the lease,  whichever is shorter.  Capital  leases are amortized
                over the term of the  respective  leases or the useful  lives of
                the related assets, whichever is shorter.

                Depreciation  and  amortization  expense  for  the  years  ended
                December  31,  1998 and 1997  aggregated  $82,674  and  $64,529,
                respectively.

         (e)    Revenue Recognition:

                The   Company   generates   revenues   from  the   granting   of
                non-exclusive,  non-transferable and non- assignable licenses to
                use software it has  developed,  through fixed price  contracts.
                Revenues from such fixed price  contracts are  recognized  using
                the percentage of completion  method of accounting.  The Company
                retains  title  to the  software  and  warranties  that  it will
                provide technical support and repair any defects in the software
                at  no  charge.   The  warranty  period  for  each  contract  is
                negotiated  individually,  for periods  ranging  from 90 days to
                three  years.  To date,  repair  costs  have  been  minimal  and
                therefore  the  Company has not  established  a reserve for such
                warranty costs.

                In addition, the Company provides post-contract customer support
                to licensees of its  software.  Revenues  from such services are
                recognized  ratably over the period of performance.  Fees billed
                and/or  received  prior to performance of services are reflected
                as deferred revenue.

         (f)    Software Development Costs:

                The  Company   reflects  costs  incurred  in  establishing   the
                technological  feasibility of a computer  software product to be
                leased or sold, as research and development  costs, and expenses
                such  costs in the period  incurred.  Research  and  development
                costs for the years ended December 31, 1998 and 1997  aggregated
                $515,788 and $935,804, respectively.




                                      F - 9


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE   2   -     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  (Continued):

        (f)      Software Development Costs (continued):

                 After technological feasibility has been established, all costs
                 incurred  on the  software  product are to be  capitalized  and
                 amortized  on a product by  product  basis.  Capitalization  of
                 computer  software  costs is  discontinued  when the product is
                 available to be sold or leased.

                 To date, the Company has only sold or leased software which has
                 been  developed  for  specific  customers.  As such,  all costs
                 incurred have been expensed as research and development costs.

                 Costs   associated   with   post-contract    customer   support
                 (maintenance)  are charged to expense when  related  revenue is
                 recognized or when those costs are incurred,  whichever  occurs
                 first.

        (g)      Advertising Costs:

                 Advertising   costs,   which  are   included   in  general  and
                 administrative  expenses,  are  expensed as  incurred.  For the
                 years  ended  December  31,  1998 and 1997,  advertising  costs
                 aggregated $19,449 and $131,868, respectively.

        (h)      Income Taxes:

                 Deferred  tax assets and  liabilities  are  recognized  for the
                 future tax consequences  attributable to temporary  differences
                 between the financial  statement  carrying  amounts of existing
                 assets and liabilities and their  respective tax bases,  and to
                 net operating  loss and tax credit  carryforwards,  measured by
                 enacted tax rates for years in which  taxes are  expected to be
                 paid or recovered.

                 Deferred taxes are provided for temporary  differences  between
                 financial and tax  accounting,  principally  for differences in
                 the basis of fixed assets,  allowance for doubtful accounts and
                 other nondeductible expenses, as well as for net operating loss
                 carryforwards.

                 See also Note 12.

        (i)      Earnings Per Share:

                 In 1997, the Financial  Accounting  Standards Board issued SFAS
                 No.  128,  "Earnings  Per  Share."  SFAS No. 128  replaced  the
                 previously  reported  primary and fully  diluted  earnings  per
                 share with basic and diluted earnings per share,  respectively.
                 Unlike the  previously  reported  primary  earnings  per share,
                 basic earnings per share excludes the dilutive effects of stock
                 options.   Diluted   earnings  per  share  is  similar  to  the
                 previously reported fully diluted earnings per share.  Earnings
                 per  share  amounts  for  all  periods   presented   have  been
                 calculated in accordance with the requirements of SFAS No. 128.

        (j)      Statements of Cash Flows:

                 For  purposes  of the  statements  of cash  flows,  the Company
                 considers  all  highly  liquid  investments  purchased  with  a
                 remaining   maturity  of  three  months  or  less  to  be  cash
                 equivalents.


                                     F - 10


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE   2   -     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  (Continued):

        (k)      Comprehensive Income:

                 Effective  January 1, 1997,  the Company  adopted  Statement of
                 Financing    Accounting    Standards   No.   130,    "Reporting
                 Comprehensive  Income" (SFAS 130"), which establishes new rules
                 for the reporting and display of  comprehensive  income and its
                 components. SFAS 130 requires unrealized gains or losses on the
                 Company's available-for-sale securities to be included in other
                 comprehensive income.

                 The components of comprehensive income were as follows:
<TABLE>

                 <S>                                                             <C>               <C>     
                                                                                     1998              1997    
                                                                                  ------------    -----------

                 Net income (loss)                                                 $(2,783,552)   $(4,436,745)
                 Unrealized holding losses on marketable securities                   (150,000)            -      
                                                                                  ------------    ------------
                 Comprehensive income (loss)                                       $(2,933,552)   $(4,436,745)
                                                                                   ===========     ===========
</TABLE>

        (l)      Operating Segments:

                 In June 1997, SFAS No. 131,  "Disclosures  about Segments of an
                 Enterprise and Related  Information,"  was issued effective for
                 fiscal  years ending after  December  15, 1998.  The  statement
                 allows for early  adoption.  The Company does not believe that,
                 as  of  December  31,  1998,  it  operated  in  more  than  one
                 identifiable segment. See Note 3 regarding new business.

        (m)      Impact of the Year 2000 Issue:

                 The Year 2000 ("Y2K") issue is the result of computer  programs
                 being  written  using a  two-digit  format  rather than four to
                 define  the  applicable  year.  Any of the  Company's  computer
                 programs that have date-sensitive software may recognize a date
                 using "00" as the year 1900  rather  than the year  2000.  This
                 could potentially result in a system failure or miscalculations
                 causing  disruptions  of  operations,  including,  among  other
                 things,  a temporary  inability to process  transactions,  send
                 invoices,   or  engage  in  other   similar   normal   business
                 activities.

                 The Company's accounting software was purchased "off-the-shelf"
                 and the  Company  intends to timely  update  such  software  by
                 purchasing  Y2K  compliant  software and  hardware  from retail
                 vendors at reasonable cost.  Software developed and marketed by
                 the Company is already Y2K  compliant.  Other  companies  upon
                 whose services the Company  depends have not yet been contacted
                 to determine whether such companies' systems are Y2K compliant.
                 If the systems of such companies are not Y2K  compliant,  there
                 could be a material  adverse effect on the Company's  financial
                 condition or results of operations.








                                      F -11


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE   3   -     LOAN RECEIVABLE:

                 Through  December  1998,  the Company  loaned an  aggregate  of
                 $1,900,000 to LocalNet  Communications,  Inc. ("LocalNet"),  an
                 unaffiliated Florida corporation in the  telecommunications and
                 internet  services  marketing  business.  LocalNet  signed 12%,
                 secured  promissory  notes due in one year,  at which  time all
                 interest and  principal is payable.  The notes are secured by a
                 collateral   interest  in  all  of   LocalNet's   tangible  and
                 intangible assets and a pledge of the common stock owned by its
                 Chief  Executive  Officer and the Chairman of its Board,  which
                 represents  a 63.1%  ownership  interest  in  LocalNet,  in the
                 aggregate.

                 On January 7, 1999,  subsequent to the balance sheet date,  the
                 Company  assigned its  interest in this loan to e.TV  Commerce,
                 Inc., a newly-formed  subsidiary.  On January 8, 1999, LocalNet
                 peacefully  surrendered the assets  representing the collateral
                 underlying  this loan. The fair value of the assets at the time
                 of  surrender  was  determined  to be  approximately  $750,000.
                 Accordingly,  the Company has written down the loan  receivable
                 by $1,150,000,  in order to reflect this receivable at its fair
                 value.

                 Through e.TV Commerce,  Inc.,  the Company began  operations in
                 various businesses similar to that of LocalNet in January 1999,
                 subsequent to the balance sheet date.


NOTE   4   -     FIXED ASSETS:

                 Fixed assets consist of the following:
<TABLE>

                                                                                             December 31,          
                 <S>                                                                   <C>               <C>    
                                                                                        1998              1997   
                                                                                        ----              ----   

                 Computer equipment                                                   $339,336         $312,136
                 Furniture and fixtures                                                 28,495           28,495
                 Motor vehicles                                                        -                 12,597
                 Leasehold improvements                                                 65,581           65,581
                 Assets under capitalized leases                                        41,484           41,484
                                                                                    ----------       ----------
                                                                                       474,896          460,293
                 Less: accumulated depreciation and amortization                       256,522          181,556
                                                                                     ---------        ---------
                                                                                      $218,374         $278,737

</TABLE>

NOTE   5   -     CAPITALIZED LEASE OBLIGATIONS:

                 The  Company  has  entered  into  various  capital  leases  for
                 furniture, fixtures and equipment which expire in years through
                 2001.  The assets and liability  under these capital leases are
                 recorded at the lower of the present value of the minimum lease
                 payments or the fair market value of the assets. The assets are
                 depreciated over their estimated useful lives.  Depreciation of
                 assets under  capital  leases for the years ended  December 31,
                 1998 and 1997 aggregated $9,349 for each year.






                                     F - 12


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE   5   -     CAPITALIZED LEASE OBLIGATIONS (Continued):

                 Minimum  future  lease  payments  under  capital  leases  as of
December 31, 1998 are as follows:

                               1999                                $  9,474
                               2000                                   9,474
                               2001                                   8,684
                                                                   ---------
                      Total minimum lease payments                   27,632
                      Less: amount representing interest              5,191
                                                                      -----
                                                                    $22,441
                                                                    =======


NOTE   6   -    DEBT OFFERING:

                 In October 1996, the Company successfully completed the sale of
                 77 units in a  private  offering,  each  unit  consisting  of a
                 $10,000  principal  amount 12% promissory  note ("bridge note")
                 and a redeemable stock purchase warrant to acquire 5,600 shares
                 of the Company's  common stock for aggregate  gross proceeds of
                 $770,000.  The warrants were exercisable at a price of $.50 per
                 share only upon the successful  completion of an Initial Public
                 Offering ("IPO") of the Company's common stock.

                 In accordance with APB No. 14, the proceeds of debt issued with
                 stock purchase  warrants  should be allocated based on the fair
                 values of the debt  without the  warrants  and of the  warrants
                 themselves  when  issued.  Accordingly,  the Company  reflected
                 deferred  financing costs and additional  paid-in capital based
                 upon  the  difference  between  the  deemed  fair  value of the
                 warrants ($4.00) and the warrant exercise price.

                 Financing  costs,  which represent costs incurred in connection
                 with this private offering,  are to be charged to operations as
                 additional interest expense over the term of the bridge notes.

                 In April 1997,  the holders of the bridge  notes  agreed to (i)
                 increase the exercise price of the five year warrants issued to
                 them  from  $.50 per  warrant  to $3.00  per  warrant  and (ii)
                 increase the holding  period of these  warrants from six months
                 to two years from the effective date of the IPO.

                 In June 1997, the Company  successfully  completed its IPO (see
                 Note 8) and repaid these  promissory  notes. In connection with
                 this repayment,  the Company fully amortized deferred financing
                 costs originally capitalized in connection with the notes. This
                 amount  has been  reflected  as a  non-recurring  charge in the
                 statement of operations.



                                     F - 13


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE   7   -     NOTE PAYABLE - OFFICER:

                 In April 1997,  the Chairman of the Board of the Company agreed
                 to convert a $200,000  loan  payable to him by the Company into
                 common shares at a conversion price of $5.00 per share (the IPO
                 price) upon the  consummation  of such IPO. In  addition,  this
                 officer agreed to provide a $500,000 credit line to the Company
                 for a  period  of  two  years,  secured  by all  assets  of the
                 Company.  As  of  December  31,  1998  and  1997,  the  balance
                 outstanding  under this credit  line was $50,000 and  $150,000,
                 respectively which amount is payable in quarterly  installments
                 of $25,000 plus interest at 10% per annum.  For the years ended
                 December 31, 1998 and 1997,  the interest  expense  relating to
                 these loans aggregated $10,208 and $11,191.


NOTE   8   -     CAPITAL STOCK AND EQUIVALENTS:

                 In October 1996, simultaneously with its reincorporation in the
                 State of  Delaware,  (see  Note 1) the  Company  increased  its
                 authorized  capital to 20,000,000  shares of common stock, $.01
                 par value, and 1,000,000  shares of preferred  stock,  $.01 par
                 value.  The Company  also  effected a stock split of its issued
                 and outstanding common stock on a 325 for 1 basis, resulting in
                 1,157,000 shares. This stock split was reflected  retroactively
                 in the financial statements and accordingly,  all references to
                 the  number  of  common  shares  issued  and  outstanding  were
                 restated.

                 During April 1997,  options were exercised to purchase  408,750
                 shares of common stock for which the Company  received  $79,300
                 in cash proceeds and 8,561 shares of Company  common stock with
                 a fair market value of $47,085.

                 In April 1997,  two officers (the President and the Chairman of
                 the Board) agreed to convert  $115,000 of accrued  compensation
                 into  common  shares at a  conversion  price of $5.00 per share
                 (the IPO price), such conversion to occur upon the consummation
                 of the IPO.

                 In  June  1997,   the   Company,   through   its   underwriter,
                 successfully completed an initial public offering of its common
                 stock.  The  Company  sold  1,380,000  shares of  common  stock
                 (including  180,000 shares in the Underwriter's  over allotment
                 option)  at a price  of  $5.00  per  share  for  aggregate  net
                 proceeds of $5,625,874.

                 On June 5, 1998,  the Company  completed a private  offering of
                 its   securities,   whereby  it  sold  to  the  purchasers  the
                 following:

                       (a)  3,250 shares of the  Company's  Series A convertible
                            preferred  stock,  par  value  $.01 per  share  (the
                            "Series  A  Preferred  Stock"),   which  shares  are
                            convertible   into  Common  Shares  of  the  Company
                            (maximum of 650,000  shares,  subject to  adjustment
                            under certain circumstances);
                       (b)  327,103 Common Shares of the Company; and
                       (c)  warrants to acquire an  aggregate  of 90,207  Common
                            Shares at an  exercise  price of $8.025  per  share,
                            subject to adjustment under certain circumstances.






                                      F -14


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE   8   -     CAPITAL STOCK AND EQUIVALENTS (Continued):

                 The aggregate  purchase price for the foregoing  securities was
                 $5,000,000; net proceeds from this private placement aggregated
                 approximately $4,723,000.

                 On  September  26,  1998,  pursuant  to a  Securities  Exchange
                 Agreement  between the Company and the purchasers,  the Company
                 issued to the  purchasers  1,750 shares of Series B convertible
                 preferred  stock,  par  value  $.01 per  share  (the  "Series B
                 Preferred  Shares"),  in  exchange  for the  327,103  shares of
                 common stock previously issued. Subject to certain adjustments,
                 the Series B  Preferred  Shares  (1,750) are  convertible  into
                 327,103 common shares.

                 During 1998, options were exercised to acquire 24,895 shares of
                 common stock,  for which the Company  received  $21,502 in cash
                 proceeds and 4,380  shares of Company  common stock with a fair
                 market value of $47,085.


NOTE   9  -      STOCK OPTIONS:

                 In October  1996,  the Company  established a Stock Option Plan
                 under  which  options  (including   non-statutory  options)  to
                 purchase  up to  2,000,000  shares may be  granted to  eligible
                 persons.  As of  December  31,  1996,  the  Company had granted
                 options to purchase an  aggregate  of 491,950  shares of common
                 stock  at  prices  ranging  from  $.30  to  $4.00,  aggregating
                 $221,485. In connection therewith the Company recorded deferred
                 compensation  (measured  as the excess of the fair value of the
                 underlying  stock over the exercise price of the option at date
                 of grant) of $37,000. During 1997, prior to the consummation of
                 the IPO, the Company granted  additional options to purchase an
                 aggregate  of  187,250  shares of common  stock at an  exercise
                 price of $3.00 aggregating  $561,750,  and recorded  additional
                 deferred compensation costs of $374,500.  Deferred compensation
                 costs  are  being  amortized  over the  vesting  period  of the
                 related options. Amortization of such costs for the years ended
                 December 31, 1998 and 1997 aggregated  $98,270 and  $278,230,
                 respectively.

                 The Company has elected to follow  Accounting  Principles Board
                 Opinion No. 25, "Accounting for Stock Issued to Employees" (APB
                 25) and related  interpretations in accounting for its employee
                 stock options because, as discussed below, the alternative fair
                 value  accounting  provided for under FASB  Statement  No. 123,
                 "Accounting  for  Stock-Based  Compensation"  requires  use  of
                 option  valuation  models  that were not  developed  for use in
                 valuing  employee stock options.  Under APB 25, if the exercise
                 price of the Company's employee stock options equals the market
                 price  of  the  underlying  stock  on the  date  of  grant,  no
                 compensation expense is recognized.











                                     F - 15


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE   9  -      STOCK OPTIONS (Continued):

                 Pro forma  information  regarding  net income and  earnings per
                 share is required by Statement 123, and has been  determined as
                 if the Company had  accounted  for its employee  stock  options
                 under the fair value method of that  Statement.  The fair value
                 for these  options was  estimated  at the date of grant using a
                 Black-Scholes   option   pricing   model  with  the   following
                 weighted-average  assumptions for 1998 and 1997,  respectively:
                 risk-free  interest  rates of 5% and 6.1%;  dividend  yields of
                 1.5% and 2.6%;  volatility factors of the expected market price
                 of  the   Company's   common  stock  of  60%  and  65%;  and  a
                 weighted-average expected life of the options of seven years.

                 The Black-Scholes  option valuation model was developed for use
                 in  estimating  the fair value of traded  options which have no
                 vesting  restrictions and are fully transferable.  In addition,
                 option valuation models require the input of highly  subjective
                 assumptions including the expected stock price volatility.

                 Because   the   Company's    employee    stock   options   have
                 characteristics  significantly  different  from those of traded
                 options,   and  because   changes  in  the   subjective   input
                 assumptions can materially  affect the fair value estimate,  in
                 management's  opinion,  the existing  models do not necessarily
                 provide a  reliable  single  measure  of the fair  value of its
                 employee stock options.

                 For purposes of pro forma disclosures, the estimated fair value
                 of the options is amortized to expense over the options vesting
                 period. The Company's pro forma information follows:

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

                   Net loss:
                    As reported                   $(2,783,552)     $(4,436,745)
                    Pro forma                      (3,140,736)      (4,883,470)

                   Basic loss per share:
                    As reported                      $(0.95)          $(1.95)
                    Pro forma                         (1.07)           (2.15)

















                                      F -16


<PAGE>

<TABLE>
<CAPTION>


                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE   9  -      STOCK OPTIONS (Continued):

                 A summary of stock option activity, and related information for
                 the two years in the period ended December 31, 1998 follows:
                                        
                              <S>                                               <C>                     <C>   
                                                                                                        Weighted
                                                                                                         Average
                                                                                                        Exercise
                                                                                      Options             Price   
                                                                                      -------             -----   

                       Outstanding, December 31, 1996                                 491,950              0.45


                                Granted                                               278,311              4.04
                                Exercised                                            (410,417)             0.32
                                Canceled                                              (55,000)             1.69
                                                                                     ---------
                       Outstanding, December 31, 1997                                 304,844              3.69

                                Granted                                               490,100              5.82
                                Exercised                                             (24,895)             2.76
                                Canceled                                             (265,083)             6.56
                                                                                     --------

                       Outstanding, December 31, 1998                                 504,966              4.22
                                                                                     ========                  

                       Weighted average fair value of options granted during the
                                year ended:


                                December 31, 1997                                                         $7.67
                                December 31, 1998                                                         $4.31

                       Options exercisable:

                                December 31, 1997                                      49,533
                                December 31, 1998                                     320,919

</TABLE>
                 Exercise prices for options outstanding as of December 31, 1998
                 ranged  from  $.50 to $5.00  per  share.  The  weighted-average
                 remaining contractual life of these options is seven years.

                 In 1997, the Company  established  the 1997 Qualified  Employee
                 Stock  Purchase  Plan which  provides  for the grant of up to a
                 total of  250,000  options  intended  to  qualify  as  employee
                 incentive stock options.  The exercise price of options granted
                 under this plan shall be the lesser of 85% of fair market value
                 of the  Company's  common shares at date of grant or 85% of the
                 fair market value on the exercise date. In December 1997,  this
                 plan was amended to commence on January 1, 1999.


                                     F - 17


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE   9  -      STOCK OPTIONS (Continued):

               Effective January 8, 1999,  subsequent to the balance sheet date,
               the Company adopted its 1999  Restricted  Stock Rights Grant Plan
               (the "Rights Plan"). The Rights Plan provides for the issuance of
               up to  2,000,000  common  shares to the Rights Plan  participants
               based on a formula which provides for the  participants  to share
               up to 2,000,000 common shares (the  "Performance  Shares") if the
               Company  generates up to $10,000,000 in earnings  before taxes by
               December  31,  2001,  including  making up any losses  during the
               years 1999 through  2001,  if any. If the Company earns less than
               $10,000,000,  the number of Performance  Shares will be pro rated
               based on one share for each $5.00 in earnings  before taxes.  The
               Rights Plan  participants  include certain officers and employees
               and any other person who is employed by or is providing  services
               to the  Company  or its  subsidiaries  and  who is  elected  as a
               participant by an initial  participant.  The participants will be
               issued the Performance  Shares based on their respective pro rata
               ownership of the Company's securities on the date the Rights Plan
               was adopted.  However,  each  participant  must be employed by or
               providing   services  to  the  Company  or  its  subsidiaries  in
               connection  with the e.TV  business on December 31, 2001 in order
               to receive any Performance  Shares. In addition,  the issuance of
               the  Performance  Shares is subject to, among other  things,  any
               consent or approval of any regulatory body or the stockholders of
               the Company, if such consents or approvals are necessary.


NOTE  10  -    ECONOMIC DEPENDENCY:

               To date, the Company's revenues have been materially dependent on
               a  limited  number of  customers.  The  nature  of the  Company's
               business  (see  Note  1)  is  such  that  during  any  individual
               accounting  period it will  license  its  software  products to a
               limited number of significant  customers.  In addition,  revenues
               from the Company's  products are primarily from the public safety
               and law enforcement markets.

               Also, the Company currently relies on a limited number of (two or
               three) software  licensors of its main computer operating system.
               The  Company  cannot  assure  that if any of these  licenses  are
               terminated, it will be able to replace those licenses on a timely
               basis.


NOTE  11  -    TERMINATION OF INVESTMENT TRANSACTION:

               On April 22,  1998,  the Company  entered  into an  agreement  to
               acquire an indirect  50%  beneficial  interest in  Press-Loto,  a
               Russian  company  which  claimed to have the right to operate the
               first national  on-line  lottery in Russia  pursuant to a license
               from the Russian  Ministry of Finance to the Union of Journalists
               of Russia (the  "Union").  The  agreement  provided  that, at the
               closing,  40% of Press- Loto was to be owned by the Union and its
               charity with a private group holding a minority interest.








                                     F - 18


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE  11  -    TERMINATION OF INVESTMENT TRANSACTION (Continued):

               On  September  1,  1998  the  Company   issued  a  press  release
               announcing that it had terminated the Merger Agreement due to the
               lack of fulfillment of the conditions of its obligation to close.


               In accordance with the termination of the agreement,  the Company
               has written off all costs  incurred  regarding  this  transaction
               during the current period, aggregating approximately $297,000.

               See also Note 14 re: Subsequent Litigation.


NOTE  12   -   INCOME TAXES:

               The Company has net operating loss  carryforwards  as of December
               31, 1998, of approximately $7,100,000 ($4,400,000 at December 31,
               1997),  which may be applied against future taxable  income,  and
               which expire in various years beginning  after 2011.  Since there
               is no assurance  that the Company will  generate  future  taxable
               income to utilize the deferred tax asset  resulting  from its net
               operating loss carryforwards, the Company has not recognized this
               asset.


NOTE 13   -    COMMITMENTS:

          (a)  In  October  1996,  the  Company  entered  into a lease,  for its
               current executive offices,  which provides for base annual rental
               of  $85,000.  This  lease,  which is for an initial  term of five
               years, has scheduled annual increases,  and can be renewed for an
               additional  five year  period.  The total amount of the base rent
               payments  is being  charged to expenses  using the  straight-line
               method over the term of the lease.  The  Company  has  recorded a
               deferred  credit to reflect the excess of rent  expense over cash
               payments  since the  inception  of this  lease.  Previously,  the
               Company was occupying  space pursuant to a lease which expired in
               March 1997.  Rent  expense for the years ended  December 31, 1998
               and 1997 aggregated $78,354 and $99,770, respectively.

               At December 31, 1998, future minimum rentals are as follows:


                       1999                      $  87,975
                       2000                         93,075
                       2001                         72,675
                                                ----------
                       Total                      $253,725
                                                  ========

        (b)    The  Company  also  leases  certain  types  of  equipment   under
               operating  leases which  expire at various  dates  through  1999.
               Lease  payments,  which  are  charged  to  operations,  aggregate
               approximately $1,100 per month.






                                     F - 19


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE  13   -     COMMITMENTS (Continued):

          (c)  Effective  October 1, 1996, the Company entered into a three-year
               employment  agreement  with the Chief  Executive  Officer  of the
               Company.  This  agreement  provides  for annual  compensation  of
               $250,000  and a  performance  bonus  based  on a  fixed  formula.
               Subsequent to the balance sheet date,  this officers'  employment
               agreement   was  amended  to   terminate   the   existing   bonus
               compensation   terms.   This   officer  will  be  entitled  to  a
               performance  based bonus,  the details of which have not yet been
               determined.  In addition to the above,  this  officer was granted
               200,000  common stock  purchase  options and was included in the
               Company's new 1999 Stock Rights Grant Plan (see Note 9).

               Effective  October 1, 1996, the Company entered into a three-year
               employment  agreement  with its  President  and  Chief  Operating
               Officer.  This  agreement  provided  for annual  compensation  of
               $125,000 and a signing bonus of $15,000.  In December  1997,  the
               Company entered into  negotiations with this officer with regards
               to a proposed termination of his employment agreement.  Under the
               termination  agreement  executed on March 17, 1998,  this officer
               received  severance pay of  approximately  $216,000 and agreed to
               sell a  substantial  portion of his equity share  holdings in the
               Company pursuant to the Company's  Registration Statement on Form
               S-8 and Rule 144 promulgated under the Securities Act of 1933, as
               amended  and/or  to the  current  Chairman  and  Chief  Executive
               Officer and/or his designee.

               In January 1997, the Company entered into a three-year employment
               agreement  with an  employee  to  serve  as the  Company's  Chief
               Technology  Officer.  Such agreement  provides for an annual base
               salary of $200,000,  $225,000  and $250,000 in the first,  second
               and third years, respectively.  For the 12 month period beginning
               March 1, 1999,  this  officer  waived his increase and his salary
               will remain at the $225,000 level. Other terms of this employment
               agreement   generally   conform  in  structure  to  the  material
               provisions of the  employment  agreement for the Chief  Executive
               Officer as described above, including the 1999 Stock Rights Grant
               Plan.

               Subsequent to the balance sheet date, and in connection with e.TV
               Commerce,  Inc. (see Note 3) the Company  entered into three year
               employment  agreements  with  a new  Chairman  of  the  Board  of
               Directors of the Company and an individual  who will serve as the
               Company's   Executive   Vice  President  and  President  of  e.TV
               Commerce,  Inc. Each of these agreements  provide for a salary of
               $208,000  per annum,  an  issuance  of options  for  200,000  and
               650,000  common  shares,  respectively  and  bonuses all on terms
               similar to those of the Chief  Executive  Officer,  as  described
               above.  These two officers  were also  included in the 1999 Stock
               Rights Grant Plan (see Note 9).












                                     F - 20


<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


NOTE  14   -     SUBSEQUENT LITIGATION:

               In  connection  with the  termination  of a potential  investment
               transaction  (see Note 11), on March 4, 1999  (subsequent  to the
               balance  sheet  date),  the  Company  became  aware of an  action
               brought  in the  Supreme  Court of the State of New York,  Nassau
               County. The plaintiffs,  Rugby National Corp., ("Rugby"),  Harvey
               Weinstein and Credomarka  National Corp.,  have filed a complaint
               against the Company and the Company's  Chief  Executive  Officer,
               alleging that the Company wilfully failed, without good cause, to
               consummate a plan of merger  agreement  dated April 22, 1998. The
               complaint  states that  Rugby's  business was  allegedly  damaged
               after the Company  consummated a $5,000,000 private placement and
               subsequently  terminated  the  merger  agreement,  and  that  the
               Company's  chief  executive  officer  falsely  induced  Rugby and
               Weinstein  to give their  consent to the private  placement.  The
               plaintiffs are claiming damages of $6,000,000.

               Counsel to the Company has stated that no discovery  has yet been
               conducted  and  that  due  to  the  inherent   uncertainties   in
               litigation  in general,  they  cannot  predict or  guarantee  the
               outcome of this litigation at this time.

               The Company  believes it has meritorious  defenses and intends to
               vigorously defend this action.



























                                     F - 21


<PAGE>




                                   SIGNATURES

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

                                      COMPU-DAWN, INC.

March 31, 1999                        By:/s/ Mark Honigsfeld               
                                      Mark Honigsfeld, Chief Executive Officer,
                                      President and Secretary

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

<S>                                                  <C>                               <C>
Signature                                            Capacity                           Date
- - ---------                                            --------                           ----


/s/ Robert E. Turner, IV                    Chairman of the Board                       March 31, 1999
- - -------------------------------             and Director
Robert E. Turner, IV                        


/s/ Mark Honigsfeld                         Chief Executive Officer,                    March 31, 1999
- - -------------------------------             President, Secretary and
Mark Honigsfeld                             Director (Principal
                                            Executive Officer)

/s/ Louis Libin                             Senior Executive                            March 31, 1999
- - -------------------------------
Louis Libin                                 Vice President and Director


/s/ Rudy C. Theale, Jr.                     Executive Vice President                    March 31, 1999
- - -------------------------------             and Director
Rudy C. Theale, Jr.                         


/s/ Harold Lazarus, Ph.D                    Director                                    March 31, 1999
- - -------------------------------
 Harold Lazarus, Ph.D


/s/ Christopher Liston                      Director                                    March 31, 1999
- - ------------------------------
Christopher Liston


/s/ Faith Griffin                           Director                                    March 31, 1999
- - ------------------------------
Faith Griffin

/s/ David Greenspan                         Chief Financial Officer                     March 31, 1999
- - ------------------------------              (Principal Financial and
David Greenspan                             Accounting Officer)

</TABLE>


                                       62

<PAGE>





                              AMENDED AND RESTATED

                                     BY-LAWS

                                       OF

                                COMPU-DAWN, INC.

                                    ARTICLE I
                                     OFFICES

     SECTION 1. REGISTERED  OFFICE. - The registered office shall be established
and  maintained at c/o United  Corporate  Services,  Inc., 15 East North Street,
Dover,  Delaware  19901  and  United  Corporate  Services,  Inc.  shall  be  the
registered agent of this corporation in charge thereof.

     SECTION 2. OTHER OFFICES. - The corporation may have other offices,  either
within or without the State of Delaware, at such place or places as the Board of
Directors may from time to time appoint or the business of the  corporation  may
require.


                                   ARTICLE II
                            MEETINGS OF STOCKHOLDERS

     SECTION 1.  ANNUAL  MEETINGS.  - Annual  meetings of  stockholders  for the
election of directors and for such other business as may be stated in the notice
of the meeting,  shall be held at such place, either within or without the State
of Delaware, and at such time and date as the Board of Directors, by resolution,
shall  determine  and as set forth in the  notice  of  meeting.  To be  properly
brought before an annual  meeting,  business must be (a) specified in the notice
of meeting (or any  supplement  thereto)  given by, at the  direction of or upon
authority  granted by the Board of Directors,  (b) otherwise  brought before the
meeting  by,  at the  direction  of or upon  authority  granted  by the Board of
Directors,  or (c)  subject to Article VII hereof,  otherwise  properly  brought
before the meeting by a stockholder.  For business to be properly brought before
an annual  meeting by a  stockholder,  the  stockholder  must have given  timely
notice thereof in writing to the Secretary of the  Corporation.  To be timely, a
stockholder's  notice must be received at the principal executive offices of the
Corporation  not less than 60 days nor more than 90 days  prior to the  meeting;
provided, however, that, in the event that less than 70 days' notice of the date
of the meeting is given to  stockholders  and public  disclosure  of the meeting
date,  pursuant to a press  release,  is either not made or is made less than 70
days prior to the meeting date, then notice by the stockholder to be timely must
be so received  not later than the close of business on the tenth day  following
the  earlier  of (a) the day on which  such  notice  of the  date of the  annual
meeting  was  mailed to  stockholders  or (b) the day on which  any such  public
disclosure was made.

     A  stockholder's  notice to the Secretary  must set forth as to each matter
the  stockholder  proposes  to  bring  before  the  annual  meeting  (a) a brief
description of the business desired to be brought before the annual meeting, and
the reasons for conducting such business at the annual

                                        1

<PAGE>



meeting, (b) the name and address, as they appear on the Corporation's books, of
the stockholder  proposing such business,  (c) the class and number of shares of
the Corporation  which are beneficially  owned by the  stockholder,  and (d) any
material interest of the stockholder in such business.  Notwithstanding anything
in the By-Laws to the contrary,  but subject to Article II, Section 8 hereof, no
business shall be conducted at an annual  meeting except in accordance  with the
procedures set forth in this Section 1. The Chairman of an annual meeting shall,
if the facts warrant, determine and declare to the meeting that business was not
properly  brought  before the meeting in accordance  with the provisions of this
Section 1, and, if he should so  determine,  he shall so declare to the meeting,
and any such  business  not  properly  brought  before the meeting  shall not be
transacted.

     If the date of the  annual  meeting  shall fall upon a legal  holiday,  the
meeting  shall be held on the  next  succeeding  business  day.  At each  annual
meeting, the stockholders  entitled to vote shall elect a Board of Directors and
they may transact such other corporate business as shall be stated in the notice
of the meeting.

     SECTION 2. SPECIAL  MEETINGS.  - Special  meetings of stockholders  for any
purpose or purposes may be called by the  President or the Chairman of the Board
of the corporation and such meetings may be held at such time and place,  within
or  without  the State of  Delaware,  as shall be  stated  in the  notice of the
meeting.

     SECTION 3. VOTING.  - Except as otherwise  provided in the  Certificate  of
Incorporation, each stockholder entitled to vote in accordance with the terms of
the Certificate of Incorporation  and in accordance with the provisions of these
By-Laws shall be entitled to one vote, in person or by proxy,  for each share of
stock  entitled  to vote held by such  stockholder,  but no proxy shall be voted
after three years from its date unless such proxy  provides for a longer period.
If the Certificate of Incorporation  provides for more or less than one vote for
any share,  on any matter,  every  reference  in these  By-Laws to a majority or
other  proposition of stock shall refer to such majority or other  proportion of
the  votes of such  stock.  Upon the  demand  of any  stockholder,  the vote for
directors and the vote upon any question before the meeting, shall be by ballot.
All  elections  for  directors  shall be decided by  plurality  vote;  all other
questions shall be decided by majority vote except as otherwise  provided by the
Certificate of Incorporation or the laws of the State of Delaware.

     A  complete  list of the  stockholders  entitled  to  vote  at the  ensuing
election,  arranged in  alphabetical  order,  with the address of each,  and the
number  of  shares  held  by  each,  shall  be open  to the  examination  of any
stockholder,  for any purpose germane to the meeting,  during ordinary  business
hours, for a period of at least ten days prior to the meeting, either at a place
within the city where the meeting is to be held,  which place shall be specified
in the notice of the meeting,  or, if not so  specified,  at the place where the
meeting is to be held.  The list shall also be produced and kept at the time and
place of the meeting during the whole time thereof,  and may be inspected by any
stockholder who is present.


                                        2

<PAGE>



     SECTION  4.  QUORUM  . -  Except  as  otherwise  required  by  law,  by the
Certificate of Incorporation or by these By-Laws, the presence,  in person or by
proxy,  of  stockholders  holding a  majority  of the  stock of the  corporation
entitled to vote shall constitute a quorum at all meetings of the  stockholders.
In case a quorum shall not be present at any meeting,  a majority in interest of
the stockholders entitled to vote thereat,  present in person or by proxy, shall
have power to adjourn the meeting from time to time,  without  notice other than
announcement  at the meeting,  until the requisite  amount of stock  entitled to
vote shall be  present.  At any such  adjourned  meeting at which the  requisite
amount of stock  entitled  to vote shall be  represented,  any  business  may be
transacted  which  might  have been  transacted  at the  meeting  as  originally
noticed;  but  only  those  stockholders  entitled  to  vote at the  meeting  as
originally  noticed shall be entitled to vote at any adjournment or adjournments
thereof.  If the  adjournment is for more than thirty (30) days, or if after the
adjournment  a new record date is fixed for the adjourned  meeting,  a notice of
the adjourned  meeting shall be given to each  stockholder of record entitled to
vote the meeting.

     SECTION 5. NOTICE OF MEETINGS.  - Written notice,  stating the place,  date
and time of the meeting,  and in the case of a special  meeting,  the purpose or
purposes  for which the  meeting is called,  shall be given to each  stockholder
entitled  to vote  thereat at his  address  as it appears on the  records of the
corporation,  not less than ten nor more than sixty days  before the date of the
meeting. No business other than that stated in the notice shall be transacted at
any meeting without the unanimous  consent of all the  stockholders  entitled to
vote thereat.

     SECTION 6.  ACTION  WITHOUT  MEETING.  - Unless  otherwise  provided by the
Certificate of  Incorporation,  any action required to be taken at any annual or
special meeting of stockholders,  or any action which may be taken at any annual
or special  meeting,  may be taken  without a meeting,  without prior notice and
without a vote,  if a consent  in  writing,  setting  forth the action so taken,
shall be signed by the  holders of  outstanding  stock  having not less than the
minimum number of votes that would be necessary to authorize or take such action
at a meeting at which all shares  entitled  to vote  thereon  were  present  and
voted.  Prompt notice of the taking of the corporate action without a meeting by
less than unanimous  written  consent shall be given to those  stockholders  who
have not consented in writing.

                                   ARTICLE III
                                    DIRECTORS

     SECTION 1. NUMBER AND TERM. - The number of  directors  shall be fixed from
time to time by the Board of Directors of the  corporation.  The directors shall
be elected as provided  below and each director  shall be elected to serve until
his  successor  shall be elected  and shall  qualify.  A director  need not be a
stockholder.

     Unless otherwise  provided in the Certificate of  Incorporation,  directors
shall be elected in three  classes.  The number of directors in each class shall
be  fixed  from  time to time by the  Board  of  Directors  of the  corporation;
provided, however that the number of directors in any class shall not exceed the
number of directors in any other class by more than one. The initial term

                                        3

<PAGE>



of office of the  first  class of  directors  shall  expire at the first  annual
meeting of stockholders after their election,  the initial term of office of the
second  class  of  directors  shall  expire  at the  second  annual  meeting  of
stockholders  after their  election  and the initial term of office of the third
class of  directors  shall expire at the third  annual  meeting of  stockholders
after their  election.  At each annual meeting of  stockholders  after 1999, the
directors  elected to succeed those whose terms have expired shall be identified
as being of the same class as the directors they succeed and shall be elected to
hold office until the third  succeeding  annual  meeting of  stockholders  after
their election. Notwithstanding the foregoing, however, each director shall hold
office until his successor shall have been duly elected and qualified, unless he
shall resign, become disqualified, disabled or shall otherwise be removed.

     If the  number of  directors  is  changed,  any  increase  or  decrease  in
directors  shall be apportioned  among the classes so as to maintain all classes
as equal in number as possible, and any additional director elected to any class
shall hold  office for a term which  shall  coincide  with the term of the other
directors in such class.  No increase in the number of directors  shall  shorten
the term of any incumbent director.

     Any  vacancy  occurring  in the Board of  Directors  caused  by the  death,
resignation,  or  removal  of a  director,  and any newly  created  directorship
resulting  from an  increase  in the  number  of  directors,  may be filled by a
majority of the  directors  then in office,  although  less than a quorum.  Each
director  chosen to fill a vacancy  or newly  created  directorship  shall  hold
office until the next election of the class for which such  director  shall have
been chosen and until his successor shall be duly elected and qualified.

     Notwithstanding  the foregoing  paragraphs  of this  Section,  whenever the
holders of any preferred stock issued by the  corporation  shall have the right,
voting as a class or otherwise,  to elect directors,  the then authorized number
of  directors  of the  corporation  shall  be  increased  by the  number  of the
additional  directors so to be elected,  and the holders of such preferred stock
shall be entitled, as a class or otherwise,  to elect such additional directors.
Any  directors  so elected  shall hold office  until the next annual  meeting of
stockholders or until their rights to hold such office shall terminate  pursuant
to the provisions of such preferred stock, whichever is earlier.

     SECTION 2.  RESIGNATIONS.  - Any  director,  member of a committee or other
officer may resign at any time. Such resignation  shall be made in writing,  and
shall take effect at the time specified therein, and if no time be specified, at
the time of its receipt by the  President  or  Secretary.  The  acceptance  of a
resignation shall not be necessary to make it effective.

     SECTION 3. VACANCIES - If the office of any director, member of a committee
or other officer becomes vacant, the remaining directors in office,  though less
than a quorum by a majority vote, may appoint any qualified  person to fill such
vacancy,  who shall hold office for the  unexpired  term and until his successor
shall be duly chosen.


                                        4

<PAGE>



     SECTION 4. REMOVAL.  - Any director or directors may be removed  either for
or  without  cause  at any  time by the  affirmative  vote of the  holders  of a
majority  of all the  shares of stock  outstanding  and  entitled  to vote at an
election of  directors  (notwithstanding  the  classification  of the Board into
members having staggered terms), at a special meeting of the stockholders called
for the purpose and the  vacancies  thus  created may be filled,  at the meeting
held for the  purpose of  removal,  by the  affirmative  vote of a  majority  in
interest of the stockholders  entitled to vote, except that any director elected
by the  holders  of  preferred  stock may only be  removed  by the  holders of a
majority  of the shares of that class or series  thereof  entitled to vote at an
election of such director.

     SECTION 5.  INCREASE OF NUMBER.  - The number of directors may be increased
by  amendment  of these  By-Laws by the  affirmative  vote of a majority  of the
directors,  though less than a quorum, or, by the affirmative vote of a majority
in interest of the  stockholders,  at the annual meeting or at a special meeting
called for that purpose, and by like vote the additional directors may be chosen
at such  meeting to hold office  until the next annual  election and until their
successors are elected and qualify.

     SECTION 6.  POWERS.  - The Board of  Directors  shall  exercise  all of the
powers of the  corporation  except such as are by law, or by the  Certificate of
Incorporation of the corporation or by these By-Laws  conferred upon or reserved
to the stockholders.

     SECTION 7.  COMMITTEES.  - The Board of Directors may designate one or more
committees,  each  committee  to consist of two or more of the  directors of the
corporation.  The board may designate one or more directors as alternate members
of any  committee,  who may  replace  any absent or  disqualified  member at any
meeting of the committee.  In the absence or  disqualification  of any member or
such committee or committees,  the member or members thereof present at any such
meeting and not disqualified from voting, whether or not he or they constitute a
quorum, may unanimously  appoint another member of the Board of Directors to act
at the meeting in the place of any such absent or disqualified member.

     Any such  committee,  to the extent provided in the resolution of the Board
of Directors,  or in these  By-Laws,  shall have and may exercise all the powers
and  authority of the Board of Directors in the  management  of the business and
affairs of the corporation,  and may authorize the seal of the corporation to be
affixed to all papers which may require it; but no such committee shall have the
power of authority in reference to amending the  Certificate  of  Incorporation,
adopting  an  agreement  of  merger  or   consolidation,   recommending  to  the
stockholders  the sale,  lease or  exchange of all or  substantially  all of the
corporation's   property  and  assets,   recommending  to  the   stockholders  a
dissolution of the corporation or a revocation of a dissolution, or amending the
By-Laws of the  corporation;  and unless the resolution,  these By-Laws,  or the
Certificate of Incorporation  expressly so provide, no such committee shall have
the power or  authority  to declare a dividend or to  authorize  the issuance of
stock.

     SECTION 8. MEETINGS.  - The newly elected Board of Directors may hold their
first meeting for the purpose of  organization  and the transaction of business,
if a quorum be present,

                                        5

<PAGE>



immediately after the annual meeting of the stockholders;  or the time and place
of such meeting may be fixed by consent, in writing, of all the directors.

     Unless restricted by the Certificate of Incorporation or elsewhere in these
By-laws,  members of the Board of Directors or any committee  designated by such
Board  may  participate  in a meeting  of such  Board or  committee  by means of
conference  telephone or similar  communications  equipment allowing all persons
participating in the meeting to hear each other at the same time.  Participation
by such means shall constitute presence in person at such meeting.

     Regular meetings of the Board of Directors may be scheduled by a resolution
adopted by the Board.  The  Chairman of the Board or the  President or Secretary
may call, and if requested by any two directors,  must call a special meeting of
the Board and give five days' notice by mail,  or 24 hours notice  personally or
by telephone,  telecopier or e-mail to each director. The Board of Directors may
hold an annual meeting, without notice,  immediately after the annual meeting of
Stockholders.

     SECTION 9. QUORUM.  - A majority of the directors shall constitute a quorum
for the  transaction of business.  If at any meeting of the board there shall be
less than a quorum present,  a majority of those present may adjourn the meeting
from time to time until a quorum is obtained, and no further notice thereof need
be given other than by announcement at the meeting which shall be so adjourned.

     SECTION 10.  COMPENSATION.  - Directors shall not receive any stated salary
for their services as directors or as members of  committees,  but by resolution
of the  board  a  fixed  fee and  expenses  of  attendance  may be  allowed  for
attendance  at each  meeting.  Nothing  herein  contained  shall be construed to
preclude any director from serving the  Corporation  in any other capacity as an
officer, agent or otherwise, and receiving compensation therefor.

     SECTION 11. ACTION WITHOUT  MEETING.  - Any action required or permitted to
be taken at any meeting of the Board of Directors,  or of any committee thereof,
may be taken  without  a  meeting,  if prior to such  action a  written  consent
thereto is signed by all members of the board,  or of such committee as the case
may be, and such written consent is filed with the minutes of proceedings of the
board or committee.

                                   ARTICLE IV
                                    OFFICERS

     SECTION  1.  OFFICERS.  -  The  officers  of  the  corporation  shall  be a
President,  a Treasurer,  and a  Secretary,  all of whom shall be elected by the
Board of Directors and who shall hold office until their  successors are elected
and qualified. In addition, the Board of Directors may elect a Chairman, a Chief
Executive Officer, a Chief Financial Officer, a Chief Operating Officer,  one or
more Vice-Presidents and such Assistant  Secretaries and Assistant Treasurers as
they may deem proper. None of the officers of the corporation need be directors.
The officers shall be elected at

                                        6

<PAGE>



the first meeting of the Board of Directors after each annual meeting. More than
two offices may be held by the same person.

     SECTION 2. OTHER OFFICERS AND AGENTS.  - The Board of Directors may appoint
such other  officers and agents as it may deem  advisable,  who shall hold their
offices for such terms and shall exercise such powers and perform such duties as
shall be determined from time to time by the Board of Directors.

     SECTION 3.  CHAIRMAN.  - The Chairman of the Board of Directors,  if one be
elected,  shall  preside at all meetings of the Board of Directors  and he shall
have and perform  such other  duties as from time to time may be assigned to him
by the Board of Directors.

     SECTION 4. PRESIDENT.  - Unless a chief executive  officer or other officer
is elected and has been  assigned the powers and the duties of  supervision  and
management by the Board of Directors, the President shall be the chief executive
officer  of the  corporation  and shall  have the  general  powers and duties of
supervision  and  management  usually  vested in the  office of  President  of a
corporation,  subject to the  control of the Board of  Directors.  Except as the
Board of Directors shall  authorize the execution  thereof in some other manner,
he  shall  execute  bonds,  mortgages  and  other  contracts  in  behalf  of the
corporation,  and shall cause the seal to be affixed to any instrument requiring
it and when so  affixed  the seal  shall be  attested  by the  signature  of the
Secretary or the Treasurer or Assistant Secretary or an Assistant Treasurer.

     SECTION 5. VICE-PRESIDENT. - Each Vice-President shall have such powers and
shall perform such duties as shall be assigned to him by the directors.

     SECTION  6.  TREASURER.  - The  Treasurer  shall  have the  custody  of the
corporate  funds and  securities  and shall  keep full and  accurate  account of
receipts  and  disbursements  in books  belonging to the  corporation.  He shall
deposit  all  moneys  and other  valuables  in the name and to the credit of the
corporation in such depositaries as may be designated by the Board of Directors.

     The Treasurer shall disburse the funds of the corporation as may be ordered
by the Board of Directors,  or the  President,  taking proper  vouchers for such
disbursements.  He shall render to the  President  and Board of Directors at the
regular meetings of the Board of Directors,  or whenever they may request it, an
account of all his  transactions as Treasurer and of the financial  condition of
the  corporation.  If  required  by the Board of  Directors,  he shall  give the
corporation  a bond for the faithful  discharge of his duties in such amount and
with such surety as the board shall prescribe.

     SECTION 7.  SECRETARY.  - The  Secretary  shall give, or cause to be given,
notice of all meetings of  stockholders  and  directors,  and all other  notices
required by the law or by these  By-Laws,  and in case of his absence or refusal
or  neglect  so to do,  any such  notice  may be given by any  person  thereunto
directed by the President,  or by the  directors,  or  stockholders,  upon whose
requisition the meeting is called as provided in these By-Laws.  He shall record
all the proceedings

                                        7

<PAGE>



of the meetings of the corporation and of the directors in a book to be kept for
that  purpose,  and shall perform such other duties as may be assigned to him by
the  directors  or the  President.  He shall have the custody of the seal of the
corporation  and shall  affix the same to all  instruments  requiring  it,  when
authorized by the directors or the President, and attest the same.

     SECTION 8.  ASSISTANT  TREASURERS  AND ASSISTANT  SECRETARIES.  - Assistant
Treasurers  and Assistant  Secretaries,  if any, shall be elected and shall have
such  powers  and  shall  perform  such  duties  as shall be  assigned  to them,
respectively, by the directors.


                                    ARTICLE V
                                  MISCELLANEOUS


     SECTION 1.  CERTIFICATES OF STOCK. - A certificate of stock,  signed by the
Chairman  or  Vice-Chairman  of the  Board  of  Directors,  if they be  elected,
President or  Vice-President,  and the Treasurer or an Assistant  Treasurer,  or
Secretary or Assistant Secretary, shall be issued to each stockholder certifying
the number of shares owned by him in the corporation. When such certificates are
countersigned  (1)  by a  transfer  agent  other  than  the  corporation  or its
employee, or, (2) by a registrar other than the corporation or its employee, the
signatures of such officers may be facsimiles.

     SECTION 2. LOST CERTIFICATES. - A new certificate of stock may be issued in
the place of any certificate  theretofore issued by the corporation,  alleged to
have been lost or destroyed, and the directors may, in their discretion, require
the owner of the lost or destroyed certificate, or his legal representatives, to
give the  corporation  a bond,  in such sum as they may  direct,  not  exceeding
double the value of the stock,  to indemnify the  corporation  against any claim
that  may be  made  against  it on  account  of the  alleged  loss  of any  such
certificate, or the issuance of any such new certificate.

     SECTION 3.  TRANSFER  OF SHARES.  - The shares of stock of the  corporation
shall be  transferrable  only upon its books by the holders thereof in person or
by their  duly  authorized  attorneys  or legal  representatives,  and upon such
transfer the old  certificate  shall be  surrendered  to the  corporation by the
delivery  thereof  to the person in charge of the stock and  transfer  books and
ledgers,  or to such other person as the directors may  designate,  by whom they
shall be canceled,  and new  certificates  shall  thereupon be issued.  A record
shall  be made of each  transfer  and  whenever  a  transfer  shall  be made for
collateral security,  and not absolutely,  it shall be so expressed in the entry
of the transfer.

     SECTION 4.  STOCKHOLDERS  RECORD DATE. - (a) In order that the  corporation
may determine the  stockholders  entitled to notice of or to vote at any meeting
of  stockholders or any  adjournment  thereof,  the board of directors may fix a
record  date,  which  record  date  shall not  precede  the date upon  which the
resolution fixing the record date is adopted by the board of

                                        8

<PAGE>



directors. A determination of stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the board of directors may fix a new record date for the
adjourned meeting.

     b) In order that the corporation may determine the stockholders entitled to
consent to corporate action in writing without a meeting, the board of directors
may fix a record  date,  which record date shall not precede the date upon which
the resolution fixing the record is adopted by the board of directors.

     (c) In order that the corporation may determine the  stockholders  entitled
to receive  payment of any  dividend or other  distribution  or allotment of any
rights or the  stockholders  entitled to  exercise  any rights in respect of any
change,  conversion or exchange of stock, or for the purpose of any other lawful
action,  the board of directors  may fix a record date,  which record date shall
not  precede  the date upon  which the  resolution  fixing  the  record  date is
adopted.

     SECTION 5.  DIVIDENDS.  - Subject to the  provisions of the  Certificate of
Incorporation,  the  Board of  Directors  may,  out of funds  legally  available
therefor at any regular or special meeting,  declare  dividends upon the capital
stock of the corporation as and when they deem expedient.  Before  declaring any
dividend  there may be set apart out of any funds of the  corporation  available
for  dividends,  such sum or sums as the  directors  from  time to time in their
discretion  deem  proper  for  working  capital  or as a  reserve  fund  to meet
contingencies  or for  equalizing  dividends  or for such other  purposes as the
directors shall deem conducive to the interests of the corporation.

     SECTION 6. SEAL. - The  corporate  seal shall be circular in form and shall
contain  the name of the  corporation,  the year of its  creation  and the words
"Corporate  Seal,  Delaware,  1996".  Said seal may be used by  causing  it or a
facsimile thereof to be impressed or affixed or reproduced or otherwise.

     SECTION 7.  FISCAL  YEAR.  - The fiscal  year of the  corporation  shall be
determined by resolution of the Board of Directors.

     SECTION 8. CHECKS. - All checks,  drafts or other orders for the payment of
money,  notes or  other  evidences  of  indebtedness  issued  in the name of the
corporation shall be signed by such officer or officers,  agent or agents of the
corporation,  and in such  manner  as shall be  determined  from time to time by
resolution of the Board of Directors.

     SECTION 9. NOTICE AND WAIVER OF NOTICE.  - Whenever  any notice is required
by these By-Laws to be given,  personal notice is not meant unless  expressly so
stated,  and any notice so required shall be deemed to be sufficient if given by
depositing the same in the United States mail,  postage,  prepaid,  addressed to
the person  entitled  thereto at his address as it appears on the records of the
corporation,  and such  notice  shall be deemed to have been given on the day of
such mailing. Stockholders not entitled to vote shall not be entitled to receive
notice of any meetings except as otherwise provided by Statute.

                                        9

<PAGE>



     Whenever any notice  whatever is required to be given under the  provisions
of any law, or under the provisions of the Certificate of  Incorporation  of the
corporation of these By-Laws, a waiver thereof in writing,  signed by the person
or persons  entitled  to said  notice,  whether  before or after the time stated
therein, shall be deemed equivalent thereto.

                                   ARTICLE VI
                                   AMENDMENTS

     These  By-Laws  may be altered or  repealed  and By-Laws may be made at any
annual meeting of the  stockholders  or at any special meeting thereof if notice
of the  proposed  alteration  or  repeal  of  By-Law  or  By-Laws  to be made be
contained in the notice of such special  meeting,  by the affirmative  vote of a
majority of the stock issued and outstanding and entitled to vote thereat, or by
the  affirmative  vote of a majority of the Board of  Directors,  at any regular
meeting of the Board of  Directors,  or at any  special  meeting of the Board of
Directors,  if notice of the proposed  alteration or repeal of By-Law or By-Laws
to be made, be contained in the notice of such special meeting.

                                   ARTICLE VII
                                 INDEMNIFICATION

     No director shall be liable to the  corporation or any of its  stockholders
for  monetary  damages for breach of fiduciary  duty as a director,  except with
respect to (1) a breach of the director's  duty of loyalty to the corporation or
its  stockholders,  (2) acts or  omissions  not in good  faith or which  involve
intentional misconduct or a knowing violation of law, (3) liability which may be
specifically defined by law or (4) a transaction from which the director derived
an improper personal benefit,  it being the intention of the foregoing provision
to eliminate the liability of the corporation's  directors to the corporation or
its stockholders to the fullest extent  permitted by law. The corporation  shall
indemnify  to the  fullest  extent  permitted  by law each  person that such law
grants the corporation the power to indemnify.

                                  ARTICLE VIII
                     NOTICE AND QUALIFICATION OF STOCKHOLDER
                                NOMINEES TO BOARD

     Only persons who are nominated in accordance  with the procedures set forth
in this Article VIII shall be qualified for election as  directors.  Nominations
of persons for election to the Board of Directors of the corporation may be made
at a meeting of stockholders by or at the direction of the Board of Directors or
by any  stockholder  of the  corporation  entitled  to vote for the  election of
Directors  at the meeting who  complies  with the  procedures  set forth in this
Article  VIII. In order for persons  nominated to the Board of Directors,  other
than those  persons  nominated by or at the direction of the Board of Directors,
to be qualified to serve on the Board of  Directors,  such  nomination  shall be
made pursuant to timely  notice in writing to the Secretary of the  corporation.
To be timely, a stockholder's notice must be received at the principal executive
offices of the  Corporation not less than 60 days nor more than 90 days prior to
the meeting; provided, however,

                                       10

<PAGE>


that,  in the event that less than 70 days' notice of the date of the meeting is
given to stockholders and public  disclosure of the meeting date,  pursuant to a
press  release,  is either  not made or is made  less than 70 days  prior to the
meeting date,  then notice by the  stockholder  to be timely must be so received
not later than the close of business on the tenth day  following  the earlier of
(a) the day on which  such  notice  of the date of the  meeting  was  mailed  to
stockholders or (b) the day on which such public disclosure was made.

     A  stockholder's  notice  to the  Secretary  must set  forth (a) as to each
person whom the Stockholder  proposes to nominate for election or re-election as
a director (i) the name,  age,  business  address and residence  address of such
person,  (ii) the principal  occupation or employment of such person,  (iii) the
class and number of shares of the corporation  which are  beneficially  owned by
such  person and (iv) any other  information  relating  to such  person  that is
required to be disclosed in  solicitation  of proxies for election of directors,
or is otherwise  required,  in each case pursuant to Regulation 14A  promulgated
under  the  Securities  Exchange  Act of  1934,  as  amended  from  time to time
(including,  without limitation, such documentation as is required by Regulation
14A to  confirm  that such  person is a bona  fide  nominee);  and (b) as to the
stockholder  giving the notice (i) the name and  address,  as they appear on the
corporation's books, of such stockholder and (ii) the class and number of shares
of the corporation  which are  beneficially  owned by such  stockholder.  At the
request  of the  Board  of  Directors,  any  person  nominated  by the  Board of
Directors  for  election as a Director  shall  furnish to the  Secretary  of the
corporation that information  required to be set forth in a stockholder's notice
of nomination  which  pertains to the nominee.  No person shall be qualified for
election as a Director of the  corporation  unless  nominated in accordance with
the  procedures  set forth in this  Article  VIII.  The  Chairman of the meeting
shall,  if the facts  warrant,  determine  and  declare  to the  meeting  that a
nomination was not made in accordance with procedures prescribed by the By-Laws,
and,  if he should so  determine,  he shall so declare to the  meeting,  and the
defective nomination shall be disregarded.




                                       11

<PAGE>



                           LOAN AND SECURITY AGREEMENT


         THIS LOAN AND SECURITY  AGREEMENT  ("Agreement") is dated and effective
as of the 6 day of October,  1998 by and between  Compu-DAWN,  Inc.,  a Delaware
corporation ("Lender"), and LocalNet Communications, Inc., a Florida corporation
("Borrower").

                                 R E C I T A L S

         WHEREAS,  Lender for adequate and bargained for consideration agrees to
advance monies to Borrower under the terms and conditions set forth herein;

         NOW,  THEREFORE,  in consideration  of the respective  representations,
warranties,  agreements and covenants in this Agreement,  and for other good and
valuable  consideration,   the  receipt  and  sufficiency  of  which  is  hereby
acknowledged,  and subject to the conditions  contained in this  Agreement,  the
parties, intending to be legally bound, hereby agree as follows:

                                    SECTION 1
                                   DEFINITIONS

         1.1      Specific Definitions.  The following definitions shall apply:

         (a) "Account  Debtors"  shall mean  Borrower's  customers and all other
persons who are  obligated  or  indebted  to  Borrower  in any  manner,  whether
directly or indirectly,  primarily or  secondarily,  contingently  or otherwise,
with respect to Accounts.

         (b) "Accounts" shall mean all accounts, accounts receivable, monies and
debt  obligations in any form owing to Borrower  (whether  arising in connection
with contracts,  contract rights,  instruments,  general  intangibles or chattel
paper)  arising out of the  rendition  of  services  by Borrower  whether or not
earned by  performance;  all deposit  accounts,  credit  insurance,  guaranties,
letters of credit,  advices of credit and other  security  for any of the above;
Borrower's  Books  relating to any of the  foregoing,  and without  limiting the
foregoing,  the "Accounts"  shall mean "Accounts"  under the Uniform  Commercial
Code.

         (c) "Advance" shall mean an advance of loan proceeds  constituting  all
or a part of the Loan.

         (d)  "Borrower's   Books"  shall  mean  Borrower's  books  and  records
including,  but not limited  to:  minute  books;  ledgers;  records  indicating,
summarizing or evidencing Borrower's assets,  liabilities and the Accounts;  all
information  relating to Borrower's business operations or financial  condition;
and all  computer  programs,  disk or tape  files,  printouts,  runs  and  other
computer-prepared information and the equipment containing such information.

         (e) "Closing Date" shall mean the date hereof.


                                        1

<PAGE>



         (f)  "Collateral"  shall  mean and  include  any and all  tangible  and
intangible  assets,  including without limitation all of Borrower's right, title
and interest in local and long distance revenues earned, and received by, or due
to, Borrower from Unidial Incorporated as well as all of Borrower's right, title
and interest in Internet service revenues earned,  and received by, the Borrower
from Earthlink Network, Inc. in which Borrower has or shall have an interest now
or hereafter  existing or  acquired,  and wherever  located,  together  with all
additions and accessions thereto and replacements and substitutions  thereof and
all Proceeds and products of the foregoing.

         (g)  "Distribution"  shall mean,  with respect to any shares of capital
stock or any  Warrant or right to acquire  shares of capital  stock or any other
security:  (i)  the  retirement,  redemption,  purchase  or  other  acquisition,
directly or indirectly,  for value by the issuer of any such security, except to
the extent that the consideration therefor consists of shares of stock; (ii) the
declaration or (without  duplication)  payment of any dividend in cash, directly
or indirectly,  on or with respect to any such security; (iii) any investment in
the holder of five  percent  (5%) or more of any such  security  if a purpose of
such  investment  is  to  avoid   characterization   of  the  transaction  as  a
Distribution;  and (iv) any other cash payment constituting a distribution under
applicable laws with respect to such security.

         (h) "Event of Default"  shall have the meaning  specified in Section 11
hereof.

         (i) "GAAP" means generally accepted accounting  principles set forth in
the opinions of the  Accounting  Principles  Board of the American  Institute of
Certified Public  Accountants  and/or in statements of the Financial  Accounting
Standards Board, consistently applied.

         (j) Indebtedness  means, (i) indebtedness for borrowed money of for the
deferred  purchase price of property or services in respect of which Borrower is
liable,  contingently or otherwise, as obligor or otherwise or any commitment by
which  Borrower   assures  a  creditor   against  loss,   including   contingent
reimbursement  obligations with respect to letters of credit,  (ii) indebtedness
guaranteed  in any manner by  Borrower  including  guarantees  in the form of an
agreement to repurchase or reimburse, (iii) obligations under leases which shall
have been or should be, in accordance with GAAP,  recorded as capital in respect
of which obligations Borrower is liable,  contingently or otherwise, as obligor,
guarantor or otherwise,  or in respect of which  obligations  assures a creditor
against loss,  and (iv) any unfunded  obligation of Borrower to any benefit plan
or multi-employer plan.

         (k) "Lender Expenses" shall mean: (i) all costs or expenses (including,
without  limitation,  taxes  and  insurance  premiums)  required  to be  paid by
Borrower  under this Agreement or under any of the other Loan Documents that are
paid or advanced by Lender; (ii) filing, recording,  publication and search fees
paid or  incurred  by Lender  in  connection  with  Lender's  transactions  with
Borrower;  (iii) costs and  expenses  incurred by Lender to correct any Event of
Default or enforce any provision of the Loan Documents or in gaining  possession
of, maintaining, handling, preserving, storing, shipping, selling, and preparing
for  sale  or  advertising  to sell  the  Collateral,  whether  or not a sale is
consummated,  in any such case only after the occurrence of an Event of Default;
(iv) costs and expenses of suit incurred by Lender in enforcing or defending the
Loan Documents or any portion

                                        2

<PAGE>



thereof; (v) costs and expenses incurred by Lender to convert any data submitted
to Lender by  Borrower  to an  acceptable  form;  and (vi)  Lender's  reasonable
attorney  fees  and  expenses  incurred  (before  or  after  execution  of  this
Agreement)  in advising  Lender with  respect to, or in  structuring,  drafting,
reviewing, negotiating, amending, terminating, enforcing, defending or otherwise
concerning,  the Loan Documents or any portion thereof,  irrespective of whether
suit is brought.

         (l)  "Lien"  shall  mean  any  security  interest,   mortgage,  pledge,
assignment,  lien or other encumbrance of any kind,  including any interest of a
vendor under a conditional  sale contract or  consignment  and any interest of a
lessor under a capital lease.

         (m)  "Loan"  shall  mean each loan or any other  loan or loans  made by
Lender to Borrower pursuant to this Agreement.

         (n) "Loan Documents"  shall mean: (i) this Agreement;  (ii) the Secured
Promissory  Note; (iii) the Pledge  Agreement;  (iv) and any other agreements or
documents  hereafter  delivered to secure  repayment of the Loan; (iv) any other
certificates,  documents,  instruments,  or  financing  statements  delivered by
Borrower to Lender pursuant to the terms of this Agreement.

         (o) "Note" shall mean the Secured  Promissory Note executed by Borrower
pursuant to the terms of this Agreement.

         (p)  "Obligations"  shall mean any and all  indebtedness,  obligations,
liabilities,  and guarantees of any kind of Borrower to Lender,  now existing or
hereafter   arising,   and  whether  direct  or  indirect,   acquired  outright,
conditionally,  absolute or contingent,  joint or several, secured or unsecured,
due or not due, contractual or tortuous, liquidated or unliquidated,  arising by
operation of law or otherwise, whether or not of a nature presently contemplated
by the parties or subsequently agreed to by them.

         (q)  "Permitted  Liens" shall mean:  (i) Liens for  property  taxes and
assessments  or  governmental  charges  or levies and Liens  securing  claims or
demands of mechanics and  materialmen,  provided that payment thereof is not yet
due or is being  contested  as  permitted  in this  Agreement;  (ii) Liens of or
resulting  from any  judgment or award,  the time for the appeal or petition for
rehearing of which has not expired,  or in respect of which  Borrower is in good
faith prosecuting an appeal or proceeding for a review and in respect of which a
stay of execution pending such appeal or proceeding for review has been secured;
(iii) Liens and  priority  claims  incidental  to the conduct of business or the
ownership of properties and assets  (including  warehouse's and attorney's Liens
and  statutory  landlord's  Liens);  deposits,  pledges  or Liens to secure  the
performance  of  bids,  tenders,  or trade  contracts,  or to  secure  statutory
obligations;  and surety or appeal bonds or other Liens of like  general  nature
incurred in the  ordinary  course of  business  and not in  connection  with the
borrowing of money;  provided  that in each case the  obligation  secured is not
overdue or, if overdue,  is being contested in good faith by appropriate actions
or  proceedings;  and further  provided that any such  warehouse's  or statutory
landlord's  Liens  have  been  subordinated  to the  Liens of Lender in a manner
satisfactory  to Lender;  and (iv) Liens  existing on the date of this Agreement
that secure Indebtedness of Borrower outstanding on such date and that have been
disclosed to Lender;

                                        3

<PAGE>



         (r) "Proceeds"  shall mean all proceeds of the Collateral and documents
covering Collateral; all property received wholly or partly in trade or exchange
for Collateral;  and all revenues,  profits and proceeds  arising from the sale,
encumbrance,  collection or any other temporary or permanent  disposition of the
Collateral or any interest therein.

         (s) "Subordinate  Obligations"  shall mean all Indebtedness of Borrower
subordinated to the Obligations  pursuant to subordination  and/or intercreditor
agreements  (the  "Subordination  Agreements")  in form  satisfactory to Lender,
including,  without  limitation the  Indebtedness  set forth on Schedule  1.1(s)
attached hereto.

         (t) All other terms used herein which are not otherwise  defined herein
and are defined in the Uniform  Commercial Code of the State of New York ("UCC")
shall have the meanings therein stated.

         1.2 Generally  Accepted  Accounting  Principles and Uniform  Commercial
Code. All financial  terms used in this  Agreement,  other than those defined in
this Section 1, have the meanings  accorded to them under GAAP.  All other terms
used in this  Agreement,  other than those  defined in this  Section 1, have the
meanings accorded to them in the New York Uniform Commercial Code.

         1.3      Construction.

         (a) Unless the context of this Agreement  clearly  requires  otherwise,
the plural  includes the singular,  the singular  includes the plural,  the part
includes the whole,  "including"  is not  limiting,  and "or" has the  inclusive
meaning of the phrase  "and/or." The words "hereof,"  "hereby,"  "hereunder" and
other similar terms in this Agreement refer to this Agreement as a whole and not
exclusively to any particular provision of this Agreement.

         (b) Neither this  Agreement  nor any  uncertainty  or ambiguity  herein
shall be construed or resolved  against  Lender or Borrower,  whether  under any
rule of  construction  or otherwise.  On the contrary,  this  Agreement has been
reviewed  by each of the parties  and its  counsel  and shall be  construed  and
interpreted  according  to the  ordinary  meaning  of the  words  used  so as to
accomplish the purposes and intentions of all parties hereto fairly.

                                    SECTION 2
                                      LOAN

         2.1      The Loan.

         (a)   Subject  to  the  terms  and   conditions   and  relying  on  the
representations  and  warranties  set forth  herein and  further  subject to the
provisions of Section 2.1(b) hereof, Lender agrees to make Advances as a Loan to
Borrower from time to time during the period  commencing on the Closing Date and
terminating twelve months from the Closing Date in the aggregate amount of up to
Five Hundred Thousand Dollars ($500,000) (the "Amount").


                                        4

<PAGE>



         (b) Notwithstanding the provisions of Section 2.1(a), Lender shall only
be required to Advance to Borrower  from time to time an aggregate  amount equal
to an aggregate of other loans, advances or investments (collectively the "Other
Financing  Proceeds")  received by the  Borrower or its escrow  agent from other
persons on terms and  conditions  acceptable to the Lender,  provided the Lender
has received evidence acceptable to it that the Borrower or its escrow agent has
received such Other Financing Proceeds, it being agreed that a letter from [Name
of  Firm],  stating  that it has  received  and is  holding  [amount]  of  Other
Financing Proceeds on behalf of the Borrower and that there are no conditions to
[Name of Firm] releasing the Other Financing Proceeds to the Borrower other than
the delivery of the Advances by the Lender to the  Borrower in  accordance  with
the terms of this Agreement,  shall be deemed to be acceptable  evidence for the
purposes hereof.

         2.2 Note.  The Loan made by the Lender  under this  Agreement  shall be
evidenced by, and repaid with interest in accordance with, the terms of the Note
in  substantially  the form attached as Schedule  "2.2" duly  completed,  in the
original  principal amount equal to the Amount,  dated the Closing Date, payable
to the Lender and maturing as to principal on September __, 1999.  The principal
amount of Advances  received by the Borrower  shall be recorded in its books and
records of original  entry,  which  recordations  shall be  conclusive as to the
outstanding balance of and other information related to the Loan.

         2.3 Use of Proceeds. The proceeds of the Loan shall be used by Borrower
for the business purpose(s) set forth in Schedule "2.3."

         2.4 Term of Agreement; Prepayment. The term of this Agreement is twelve
(12) months from the Closing Date.

         2.5  Interest on the Loan.  The Loan shall bear simple  interest at the
rate of twelve  percent  (12%) . Interest  shall be calculated on the basis of a
year of three  hundred  sixty  (360)  days,  but for the  actual  number of days
elapsed.  Interest shall be accrued and paid together with the principal  amount
when such principal is due,  whether on the Due Date (as that term is defined in
the Note) or as a result of acceleration.

         2.6 Conditions to the Closing.  Lender's obligation to make the initial
Advance (the  "Initial  Advance") of the Loan  proceeds  hereunder is subject to
Lender's  determination that Borrower, as of the Closing Date, has substantially
satisfied the following conditions precedent:

         (a) The  representations and warranties set forth in this Agreement and
in the other Loan  Documents  shall be true and correct on and as of the Closing
Date, and Borrower shall have performed all obligations  which were to have been
performed by it hereunder.

         (b)  Lender  shall have  received  each of the  following,  in form and
substance satisfactory to Lender:

                  (i) certified copies of all corporate (including  stockholder,
if required) action taken by Borrower to authorize (A) the borrowings  hereunder
and (B) the execution, delivery and


                                        5

<PAGE>



performance in accordance with their  respective  terms of this  Agreement,  the
Loan  Documents  and any  other  documents  executed  in  connection  with  this
Agreement;

                  (ii) a certificate of incumbency  with respect to the officers
of  Borrower  authorized  to execute  and deliver  this  Agreement  and the Loan
Documents;

                  (iii) copies of the Certificate of  Incorporation  and By-Laws
of  Borrower,  as  restated  or amended to the date of the making of the Initial
Advance,  certified,  with respect to the Certificate of  Incorporation,  by the
appropriate authority in the jurisdiction of incorporation, and, with respect to
the By-Laws, by an appropriate officer of Borrower;

                  (iv)  certificates  of good  standing  for  Borrower  from the
appropriate  authority in the jurisdiction of  incorporation,  and in each other
jurisdiction in which the Borrower is qualified to do business;

                  (v)   duly executed copies of the Note and the other Loan 
Documents;

                  (vi) a signed copy of the opinion of Robert E.  Meshel,  P.C.,
counsel  for  Borrower,  dated  the  date of the  Initial  Advance,  in the form
attached hereto as Exhibit 2.6(b)(vi)

                  (vii)  acknowledgment  copies  of the  filing  of all  UCC and
similar state  financing  statements  filed in connection with the perfection of
Lender's security interest in the Collateral;

                  (viii)  a  UCC  search   report  and  similar   state  reports
confirming  that there are no liens on the  Collateral  other than those granted
hereby any Permitted Loans; and

                  (ix)  certificates  of  insurance  and  loss  payable  clauses
covering the Collateral and meeting the requirements of paragraph 10.16.

                  (x)  Subordination  Agreements  from the  persons set forth on
Schedule 1.1(s) attached hereto.

         (c) The intended uses of the Advance shall be in strict conformity with
a budget to be agreed upon between Lender and Borrower (the "Budget").

         2.7  Conditions to Advances.  Lender's  obligation to make each Advance
(including  the Initial  Advance) is subject to the  fulfillment  of each of the
following  conditions  immediately  prior  to  or  contemporaneously  with  such
Advance:

         (a) All of the  representations  and  warranties of Borrower made under
this  Agreement  and each other Loan  Document  shall be true and correct in all
material  respects at the time of the disbursement of such Advance as if made as
of such date,  Borrower  shall  have  performed  and  complied  in all  material
respects with all covenants and  agreements  required by this Agreement and each
other Loan  Document to be  performed or complied  with by Borrower,  and Lender
shall have

                                        6

<PAGE>



received a certificate,  dated the date of the Advance,  signed by the President
of Borrower as to the satisfaction of the foregoing  conditions.  Lender may, in
its sole discretion,  without waiving this condition, consider it fulfilled, and
a  representation  by Borrower to such effect made, if no written  notice to the
contrary is received from Borrower prior to the making of such Advance.

         (b) The corporate  actions of Borrower referred to in Section 2.6(b)(i)
hereof shall remain in full force and effect,  the  incumbency of officers shall
be as stated in the  certificates  of incumbency  delivered  pursuant to Section
2.6(b)(ii) hereof or as subsequently  modified and reflected in a certificate of
incumbency delivered to Lender, the respective Certificates of Incorporation and
ByLaws delivered pursuant to Section 2.6(b)(iii) hereof shall remain unmodified,
Borrower shall remain in good standing in each jurisdiction of incorporation and
in each other  jurisdiction  in which the entity is qualified to do business and
Lender shall have received a certificate,  dated the date of the Advance, signed
by the President of Borrower as to the satisfaction of the foregoing conditions.
Lender may, in its sole discretion,  without waiving this condition, consider it
fulfilled,  and a  representation  by Lender to such effect made,  if no written
notice to the  contrary is received  from  Borrower  prior to the making of such
Advance.

         (c) No Event of Default (as  hereinafter  defined)  shall have occurred
and be continuing and Lender shall have received a  certificate,  dated the date
of the Advance,  signed by the President of Borrower as to the  satisfaction  of
the foregoing conditions.

         (d) There shall not be any litigation,  investigation  or proceeding of
or before any court,  arbitrator  or  authority  pending or  threatened  against
Lender or Borrower  seeking,  nor any injunction,  writ,  temporary  restraining
order or any order or judgment of any nature issued by any court,  arbitrator or
authority  directing,   that  the  transactions   provided  for  herein  not  be
consummated as herein provided.

         (e) Borrower shall have delivered to Lender a purchase order,  executed
on behalf of  Borrower,  with  respect to the  intended  use of the Advance (the
"Purchase Order").

         (f) Borrower  shall not have suffered a material  adverse change in its
business, operations or financial condition from that reflected in the Financial
Statements of Borrower delivered to Lender or otherwise.

         (g) Lender shall have received such  additional  supporting  documents,
certificates  and assurances as Lender shall  reasonable  require which shall be
satisfactory to Lender in form and substance.

         (h) That the repayment of certain indebtedness to the Borrower, and the
rights of the  creditors  relating  to certain  indebtedness  by Borrower in the
aggregate  amount of  $290,000  as of August 31,  1998,  as  represented  in the
Borrower's  draft  balance  sheet of that date  furnished by the Borrower to the
Lender prior to the date  hereof,  and more  particularly  described on Schedule
2.7(h)  attached  hereto,  shall have been  subordinated  in all respects to the
rights of the Lender hereunder and under the other Loan Documents upon terms and
conditions reasonably satisfactory to the Lender

                                        7

<PAGE>



and the Lender shall have received Subordination  Agreements from such creditors
pursuant to Section 2.6(b)(x).

         (i) Lender shall have received evidence reasonably acceptable to it (as
described in Section  2.1(b)  hereof) that Borrower  and/or its escrow agent has
received Other Financing  Proceeds in the aggregate amount at least equal to the
aggregate amount to the Advances made and to be made.

         2.8 Disbursement of Advances.  Lender is authorized to make any and all
Advances  directly to the vendor  indicated on the  Purchase  Order and all such
payments shall be considered Advances hereunder.

         2.9  One  Loan.  All  Advances  shall   constitute  one  Loan  and  all
Obligations shall constitute one general obligation secured by Lender's security
interest in all of the Collateral and by all other liens heretofore,  now, or at
any time or times  hereafter  granted by Borrower to Lender in  connection  with
this  Agreement.  Borrower  agrees that all of the rights of Lender set forth in
this Agreement or the Note shall apply to any  modification  of or supplement to
this Agreement.

                                    SECTION 3
                                SECURITY INTEREST

         3.1 Grant of Security  Interest.  In order to secure prompt payment and
performance  of all  Obligations,  Borrower  hereby  grants  to  Lender a valid,
binding and continuing first-priority pledge and security interest in all of the
Collateral  whether now owned or existing or  hereafter  acquired or arising and
regardless  of where  located,  subject only to Permitted  Liens.  This security
interest in the Collateral shall attach to all Collateral without further action
on the part of Lender or  Borrower.  The  Collateral  shall be  subject  only to
Permitted  Liens  together  with such  third-party  consents,  lien  waivers and
estoppel certificates as Lender shall reasonably require.

         3.2 Pledge of  Securities.  As  additional  security  to insure  prompt
payment and  performance  of all  Obligations,  Rudy C.  Theale,  Jr., the Chief
Executive  Officer of the Borrower,  has agreed to pledge his equity interest in
the Borrower as more  particularly  set forth under the terms and  conditions of
the "Pledge Agreement."



                                    SECTION 4
                            SPECIFIC REPRESENTATIONS

         4.1 Name of  Borrower.  The  exact  name of the  Borrower  is  LocalNet
Communications, Inc.

         4.2  Mergers  and  Consolidations.  No entity  has  merged  into any of
Borrower or been consolidated with Borrower.

                                        8

<PAGE>



         4.3  Purchase of Assets.  The  Borrower  has not sold any of its assets
except in the ordinary course of business.

         4.4  Change of Name or  Identity.  Borrower  shall not change its name,
business   structure  or  identity  or  use  a  new  trade  name  without  prior
notification to Lender or merge into or consolidate with any other entity.

                                    SECTION 5
                         PROVISIONS CONCERNING ACCOUNTS

         5.1 Office and Records of Borrower.  Borrower's chief executive offices
are located at: 12735 Gran Bay Parkway West, Building 200, Jacksonville, Florida
32241. Borrower has not at any time within the past month maintained their chief
executive  office or their  records  with  respect to the  Accounts at any other
location (other than at 6440 Atlantic Boulevard,  Jacksonville,  Florida 32211),
and shall not do so hereafter  except with thirty (30) days prior written notice
to Lender.

         5.2 Representations. Borrower represents and warrants that the Accounts
securing this Loan at the time of Closing: (a) will be owned solely by Borrower;
(b) will be for a liquidated  amount maturing as stated in Borrower's books; (c)
will be a bona fide existing  obligation created by the rendition of services to
those  customers set forth in Schedule "3.1;" and (d) will not be subject to any
known deduction,  offset,  counterclaim,  return privilege,  or other condition,
except as reflected on  Borrower's  Books.  Borrower  shall  neither  redate any
invoices  or  reissue  new  invoices  in full  or  partial  satisfaction  of old
invoices. Allowances, if any, as between Borrower and the customers set forth in
Schedule  "3.1"  will be on the same  basis  and in  accordance  with the  usual
customary practices of Borrower as they exist on the date of this Agreement.

         5.3 Lender's  Rights.  Any  officer,  employee or agent of Lender shall
have the right, at any reasonable time or times hereafter, in the name of Lender
or its nominee (including Borrower), to verify the validity, amount or any other
matter  relating  to any  Accounts  by mail,  telephone  or  otherwise;  and all
reasonable costs thereof shall be payable by Borrower to Lender.  Lender, or its
designee  may at any  time  after  default  by  Borrower  hereunder  notify  the
customers set forth in Schedule "3.1" has been assigned to Lender or of Lender's
security  interest  therein and after an Event of Default by Borrower  hereunder
collect  the same  directly  and  charge  all  reasonable  collection  costs and
expenses to Borrower's account.

         5.4 Disclaimer of Liability.  Lender shall not be liable to Borrower or
any third person for the  correctness,  validity or  genuineness  of any checks,
instruments,  or similar  documents  released  or endorsed to Borrower by Lender
(which  shall  automatically  be deemed to be without  recourse to Lender in any
event) or for the existence,  character,  quantity, quality, condition, value or
delivery of any goods  purporting to be represented by any such  documents;  and
Lender,  by accepting a Lien on the Collateral or by releasing any Collateral to
Borrower, shall not be deemed to have assumed any obligation or liability to any
supplier or creditor of Borrower or to any other third party. Borrower agrees to
indemnify  and  defend  Lender and hold it  harmless  in respect to any claim or
proceeding arising out of any matter referred to in this Section 5.4.

                                        9

<PAGE>



         5.5  Post-Default  Rights.  If an Event of Default has  occurred and is
continuing  hereunder,  no  discount,  credit or  allowance  shall be granted or
permitted  by  Borrower  to  any  Account  Debtor;   provided,   however,  that,
notwithstanding the existence of an Event of Default:  (i) Borrower may continue
to invoice and bill the  customers set forth in Schedule  "3.1" under  discount,
credit and  allowance  arrangements  that  Borrower  maintained  in the ordinary
course of business  prior to such Event of Default  occurring;  and (ii) Account
Debtors may,  during the continuance of an Event of Default,  utilize  discount,
credit and allowance arrangements that Borrower extended to them in the ordinary
course of  business.  Lender may,  after an Event of  Default,  settle or adjust
disputes and claims  directly  with  Account  Debtors for amounts and upon terms
that  Lender  considers  advisable,  and  in  such  cases,  Lender  will  credit
Borrower's  account  with only the net amounts  received by Lender in payment of
such  disputed  Accounts,  after  deducting  all  Lender  Expenses  incurred  in
connection therewith.

         5.6 Year 2000.  The Borrower will not incur any Year 2000 liability (as
that term is hereafter  defined) which will result in a material  adverse affect
on the Borrower, its business,  financial condition or its prospects. "Year 2000
Liability" means any cost, expense, liability or obligation (actual,  potential,
contingent or otherwise) of the Borrower arising out of the failure or inability
of any software, hardware, or systems (whether owned or used by the Borrower and
its any of its  vendors,  customers  or other third  parties) to  correctly  (i)
process,  provide  and  receive  date data within and between the years 1999 and
2000 and (ii) account for all required leap year calculations for the year 2000.


                                    SECTION 6
                         PROVISIONS CONCERNING CONTRACTS

         6.1      Contracts.

         (a)  Schedule  "6.1(a)"  is a true and  complete  list of all  material
contracts  and  agreements  to which  Borrower  is a party  with  respect to the
Collateral or Account Debtors.

         (b)  Borrower  shall not amend,  modify or  supplement  any contract or
agreement  included in the Collateral or waive any provision  thereof other than
in  accordance  with  Borrower's  standard  business  practice,  nor shall  such
standard business practice be materially changed without Lender's consent, which
shall not be unreasonably withheld.

         (c)  Borrower  shall  remain  liable to  perform  all of its duties and
obligations under any contracts and agreements included in the Collateral to the
same extent as if this  Agreement  had not been  executed;  and Lender shall not
have any  obligation or liability  under such contracts and agreements by reason
of this Agreement or otherwise.




                                       10

<PAGE>



         (d)  Borrower  need  not pay any  amount  due  under  any  contract  or
agreement nor otherwise  perform any action required under the terms of any such
contract or agreement, if such payment or performance is being contested in good
faith by appropriate proceedings promptly initiated and diligently conducted, if
Lender is notified in advance of such contest,  and if Borrower  establishes any
reserve or other appropriate provision required by GAAP and deposits with Lender
cash or an acceptable bond reasonably requested by Lender.

                                    SECTION 7
                     OTHER PROVISIONS CONCERNING COLLATERAL

         7.1 Further  Assurances.  Borrower shall execute and deliver to Lender,
concurrent with Borrower's  execution of this Agreement and at any time or times
hereafter  at the  request of Lender,  all  financing  statements,  continuation
financing  statements,  security  agreements,  chattel  mortgages,  assignments,
endorsements  of  certificates of title,  applications  for titles,  affidavits,
reports,  notices,  schedules  of Accounts,  letters of authority  and all other
documents  Lender may reasonably  request,  in form  satisfactory to Lender,  to
perfect and maintain  perfected Lender's Liens in the Collateral and in order to
consummate fully all of the transactions  contemplated under the Loan Documents.
Borrower hereby irrevocably  makes,  constitutes and appoints Lender (and any of
Lender's officers,  employees or agents designated by Lender) as Borrower's true
and  lawful  attorney  with  power to sign the  name of  Borrower  on any of the
above-described  documents  or on any other  similar  documents  that need to be
executed,  recorded  or filed in order to perfect or  continue  to be  perfected
Lender's  Liens in the  Collateral.  Lender shall provide  Borrower with written
notice prior to signing the Borrower's name on the documents referred to in this
Section.

         7.2  Lender's  Duty of Care.  Lender  shall  have no duty of care  with
respect to the Collateral except that Lender shall exercise reasonable care with
respect to the  Collateral in Lender's  custody.  Lender shall be deemed to have
exercised  reasonable care if such property is accorded treatment  substantially
equal to that which  Lender  accords its own  property  or if Lender  takes such
action with respect to the  Collateral as Borrower  shall request to or agree in
writing; provided, however, that neither failure to comply with any such request
nor any  omission to do any such act  requested  by  Borrower  shall be deemed a
failure to exercise  reasonable are.  Lender's failure to take steps to preserve
rights  against  any  parties or  property  shall not be deemed to be failure to
exercise reasonable care with respect to the Collateral in Lender's custody.

         7.3 Lender  Expenses.  If  Borrower  fails,  as  required  by the terms
hereof, (i) to pay any monies (whether taxes, assessments, insurance premiums or
otherwise)  due the third  persons or  entities,  (ii) to make any  deposits  or
furnish any required proof of payment or deposit, or (iii) to discharge any Lien
not permitted  hereby,  then Lender may, to the extent that it  determines  that
such  failure  by  Borrower  could have a material  adverse  effect on  Lender's
interests  in the  Collateral,  in its  discretion  and without  prior notice to
Borrower,  make  payment of the same or any part  thereof.  Any amounts  paid or
deposited by Lender shall constitute  Lender Expenses,  shall become part of the
Obligations,  shall bear interest at a fluctuating  rate equal to the Prime Rate
plus one percent (1%), and shall be secured by the Collateral. Any payments made
by Lender  shall  not  constitute  (a) an  agreement  by Lender to make  similar
payments in the future, or (b) a waiver by Lender of any

                                       11

<PAGE>



Event of Default under this Agreement. Lender need not inquire as to, or contest
the validity of, any such expense,  tax, security interest,  encumbrance or Lien
and the  receipt of the usual  official  notice  for the  payment of moneys to a
governmental  entity shall be conclusive  evidence that the same was validly due
and owing.

         7.4 Inspection of Records.  During usual business hours,  upon at least
twenty-four  (24) hours advance notice via fax and telephone,  Lender shall have
the right to inspect  Borrower's books and records in order to verify the amount
or condition of, or any other matter  relating to, the Collateral and Borrower's
financial condition and to copy and make extracts therefrom; subject always to a
confidentiality undertaking by the Lender.

         7.5  Waivers.  Except as  specifically  provided  for herein,  Borrower
waives demand, protest, notice of protest, notice of default or dishonor, notice
of payment  and  nonpayment,  notice of any  default,  nonpayment  at  maturity,
release, compromise,  settlement,  extension or renewal of any or all commercial
paper,  accounts,  documents,  instruments,  chattel paper and guaranties at any
time held by Lender on which Borrower may in any way be liable.

                                    SECTION 8
                   REPRESENTATIONS AND WARRANTIES OF BORROWER

         As of the date hereof Borrower hereby warrants and represents to Lender
the following:

         8.1 Corporate Status. Borrower is a corporation validly existing and in
good  standing  under  the laws of the State of  Florida.  It is  qualified  and
licensed  to do  business  and is in good  standing  in any  state in which  the
conduct of its  business or its  ownership  of property  requires  that it be so
qualified or licensed,  and has the power and authority (corporate or otherwise)
to execute and carry out the terms of the Loan Documents to which it is a party,
to own its assets and to carry on its business as currently conducted.

         8.2 Authorization. The execution, delivery, and performance by Borrower
of this Agreement and each other Loan  Document(s)  have been duly authorized by
all necessary  corporate  action.  Borrower has duly executed and delivered this
Agreement and each other Loan  Document(s)  to which it is a party,  and each of
them  constitutes  a valid and binding  obligation of Borrower,  as  applicable,
enforceable  according to its terms except as such enforceability may be limited
by equitable principles and by bankruptcy,  insolvency or similar laws affecting
the rights of creditors generally.

         8.3 No Breach.  The execution,  delivery and performance by Borrower of
this  Agreement  and the Loan  Document(s)  to which it is a party  (a) will not
contravene any law or any governmental  rule or order binding on the Collateral;
(b) will not violate any provision of the Articles of  Incorporation  or Bylaws,
as applicable,  of Borrower; (c) will not violate any agreement or instrument by
which  Borrower  is bound;  (d) do not  require  any  notice to  consent  by any
governmental authority; and (e) will not result in the creation of a Lien on any
assets of Borrower except the Lien to Lender granted herein.

                                       12

<PAGE>



         8.4  Taxes.  All  assessments  and taxes,  whether  real,  personal  or
otherwise,  due or payable by or imposed, levied or assessed against Borrower or
any of its  property  have been paid in full  before  delinquency  or before the
expiration of any extension period; and Borrower has made due and timely payment
or deposit of all federal,  state and local taxes,  assessments or contributions
required  of it by law,  except  only  for  items  that  Borrower  is  currently
contesting  diligently  and in good faith and that have been fully  disclosed in
writing  to  Lender  or  that  Borrower  has  reserved   against  its  financial
statements.

         8.5 Litigation and  Proceedings.  Except as set forth in Schedule "8.5"
attached hereto there are no outstanding  judgments  against  Borrower or any of
its  assets  and there are no  actions  or  proceedings  pending  by or  against
Borrower before any Court or administrative agency. Borrower has no knowledge or
belief  of  any  pending,  threatened,  or  imminent  litigation,   governmental
investigations,  or  claims,  complaints,  actions,  or  prosecutions  involving
Borrower.

         8.6 Business.  All of Borrower's franchises,  authorizations,  patents,
trademarks,  copyrights and other rights used to conduct its business are all in
full force and effect and are not in known  conflict  with the rights of others.
Borrower is not a party to or subject to any agreement or restriction that is so
unusual or burdensome that it might have a material adverse effect on Borrower's
business, properties or prospects.

         8.7 Laws and  Agreements.  Borrower is in compliance  with all material
agreements applicable to it, including obligations to contribute to any employee
benefit plan or pension regulated by ERISA.  Borrower is in material  compliance
with all laws applicable to it.

         8.8 Ownership of Collateral. Prior to the Lender making any Loan as set
forth  herein,  the  Borrower  will be the sole  owner  of,  and  have  good and
marketable title to the Collateral pledged as security for such Loan.

         8.9 No Conflict.  The granting of a security interest in the Collateral
to the Lender will not violate the terms or  provisions  of any loan document or
any  other  agreement  to which the  Borrower  then is a party or by which it is
bound.

         8.10 Security Interest. After giving effect to the Loan contemplated by
this  Agreement,  the  Lender  will be the  holder  of a valid  perfected  first
priority  security  interest in the Collateral,  subject to the provisions of an
Intercreditor Agreement among the Lender, [Beacon] and the Borrower of even date
herewith.  The  Collateral  pledged to the Lender  will be free and clear of all
Liens,  except  Permitted  Liens  and the  Accounts  pledged  to the  Lender  in
connection with the Loan as part of the Collateral will be free and clear of all
Liens.

         8.11 Origination of Accounts. Each Account will have been originated by
the  Borrower in the  ordinary  course of its  business in  accordance  with the
Borrower's  regular  credit  approval  process and does not contravene any laws,
rules or  regulations  applicable  thereto.  No pledged  Account  will have been
selected on any basis which would have any adverse effect on the Lender.


                                       13

<PAGE>



         8.12 Legality. The Collateral and the shares of Common Stock pledged in
the  companion  "Pledge   Agreement"  are  not  subject  to  the  laws  of,  any
jurisdiction  whose  laws  would  make  the  terms  hereof  or  any  transaction
contemplated hereby unlawful.

         8.13  Consents.  No consent or approval is required for the pledging of
the Collateral to the Lender pursuant to the terms of this Agreement, except for
such consents or approvals as have been obtained.

         8.14 Financial  Condition.  All financial  statements  and  information
relating to Borrower that have been or may hereafter be delivered by Borrower to
Lender are, to Borrower's best knowledge and belief, accurate and complete, they
present the Borrower's financial condition fairly and they have been prepared in
accordance with GAAP. Borrower has no material obligations or liabilities of any
kind not disclosed in that financial information, and there has been no material
adverse change in the financial condition of Borrower since the date of the most
recent financial statements submitted to Lender.

         8.15  Solvency.  After giving effect to the  transactions  contemplated
hereby and by the other Loan Documents  Borrower now has  sufficient  capital to
carry on the business in which it is now engaged,  is solvent and is able to pay
its debts as they mature.

                                    SECTION 9
                    REPRESENTATIONS AND WARRANTIES OF LENDER

         9.1  Organization,  Power  and  Authority.  Lender  is duly  organized,
validly  existing and in good standing  under the laws of the State of Delaware,
and has the requisite  corporate power and authority to carry on its business as
it is not being conducted.

         9.2 Due Authorization;  Binding Obligation. The execution, delivery and
performance  of  this  Agreement  and  the   consummation  of  the  transactions
contemplated  by this  Agreement  have been  duly  authorized  by all  necessary
corporate  action.  This  Agreement is a valid and binding  obligation of Lender
enforceable in accordance with its terms.  Neither the execution and delivery of
this Agreement,  nor the consummation of the  transactions  contemplated by this
Agreement will not conflict with or violate any provisions of the Securities Act
of  1933  and/or  the  Securities  Exchange  Act of  1934,  and/or  any  related
Securities  and  Exchange   Commission  Rules,  and/or  Rules  of  the  National
Association  of  Securities  Dealers,  and/or the Articles of  Incorporation  or
By-Laws of Lender, or of any law, ordinance or regulation or any decree or order
of any  Court or  administrative  or other  governmental  body  which is  either
applicable to,  binding upon or enforceable  against it; result in any breach of
or default under a material  mortgage,  contract,  agreement,  indenture,  will,
trust or other  instrument  which is either binding upon or enforceable  against
Lender or its assets;  violate any legally  protected right of any individual or
entity or give to any individual or entity a right or claim; or impair or in any
way  limit  any   governmental  or  official   license,   approval,   permit  or
authorization.

                                   SECTION 10

                                       14

<PAGE>



                                    COVENANTS

         10.1  Encumbrance  of  Collateral.  Borrower  shall not create,  incur,
assume  or permit to exist  any Lien on the  Collateral  now owned or  hereafter
acquired by Borrower,  except for Liens to Lender and Permitted  Liens under the
terms of this Agreement.

         10.2   Assignability.  Borrower shall not sell, assign, or transfer the
Collateral now owned or hereafter acquired by Borrower during the term of this 
Agreement.

         10.3 Business.  Borrower shall engage primarily in business of the same
general character as that now conducted by Borrower.

         10.4  Condition and Repair.  Borrower shall maintain in good repair and
working order all properties  used in their business and form time to time shall
make all appropriate repairs and replacements thereof.

         10.5 Taxes.  Borrower  shall file all tax and  information  returns and
reports  required by all taxing  authorities and pay all taxes,  assessments and
other governmental charges imposed upon it or any of its assets or in respect of
any of its  franchises,  business,  income or  profits  before  any  penalty  or
interest accrues thereon, and all claims (including,  without limitation, claims
for labor,  services,  materials and supplies) for sums that have become due and
payable  and that by law have or might  become a Lien or charge  upon any of its
assets,  provided  that  (unless any  material  item or property  would be lost,
forfeited or  materially  impaired as a result  thereof) no such charge or claim
need be paid if it is being  contested in good faith by appropriate  proceedings
promptly initiated and diligently conducted, if Lender is notified in advance of
such  contest,  and if Borrower  establishes  any  reserve or other  appropriate
provision required by GAAP. Borrower shall make timely payment or deposit of all
FICA payments and withholding  taxes required of it by applicable laws and will,
upon request,  furnish Lender with proof  satisfactory to Lender indicating that
Borrower has made such payments or deposits.

         10.6 Accounting System.  Borrower at all times hereafter shall maintain
a standard and modern system of accounting  books and records in accordance with
GAAP,  with ledger and account  cards or computer  tapes,  disks,  printouts and
records that contain information pertaining to the Collateral that may from time
to time be requested by Lender.  Borrower  will  provide  reasonable  protection
against  loss of or damage to books of record and  account.  Borrower  shall not
modify or change its method of accounting or enter into any agreement  hereafter
with any  third-party  accounting  firm or service bureau for the preparation or
storage of  Borrower's  accounting  records  without said  accounting  firm's or
service  bureau's  agreeing  to  provide  to Lender  information  regarding  the
collateral and Borrower's financial condition.

         10.7 Quarterly Financial  Statements.  Borrower shall furnish Lender as
soon as practicable  but in no event later than  forty-five  (45) days after the
end of each of the first three (3) quarterly  fiscal periods of each fiscal year
with unaudited quarterly financial  statements in form and substance as required
by Lender, including a balance sheet, an income statement and a statement of

                                       15

<PAGE>



cash  flows,  prepared  in  accordance  with GAAP  together  with a  certificate
executed by the chief financial or accounting  officer of Borrower  stating that
the financial statements fairly represent the financial condition of Borrower as
of the  date  and for  the  periods  covered  and  that  as of the  date of such
certificate  there has not been any violation of any provision of this Agreement
or the happening of any Event of Default or unmatured default hereunder.

         10.8 Annual Financial Statements. Borrower shall furnish Lender as soon
as  practicable  but in no event  later than ninety (90) days after the close of
each fiscal year with  audited  annual  financial  statements,  which  financial
statements  shall be prepared  in  accordance  with GAAP and shall be  certified
without  qualification  by  an  independent  certified  public  accounting  firm
satisfactory  to  Lender.  With all  financial  statements,  Borrower  will also
deliver a certificate  of its chief  financial or accounting  officer  attesting
that no Event of Default or unmatured  default  under the Agreement has occurred
and is continuing.

         10.9 Punctual  Payment.  Borrower will duly and  punctually pay any and
all  amounts  payable  under  the  Note and the  other  Loan  Documents,  all in
accordance  with  the  terms  thereof.  Borrower  will  comply  with  all of the
covenants, agreements and other conditions contained in this Agreement, the Note
and the other Loan Documents.

         10.10  Corporate  Existence.   Borrower  will  maintain  its  corporate
existence  and  the  quali  fication  and  good  standing  of  Borrower  in  all
jurisdictions  in which such  qualification  and good  standing are necessary in
order for Borrower to conduct its businesses and own its properties.

         10.11  Compliance with Laws and Regulations.  Borrower will comply,  in
all material respects with all laws, statutes, rules,  regulations,  ordinances,
judgments,  writs,  decrees,  and orders of any governmental  body applicable to
Borrower and Borrower  will not fail to obtain (and will not allow to lapse) any
license, permit or other authorization which may be or become necessary in order
for  Borrower  to conduct  its  business,  own its  properties,  and perform its
Obligations under this Agreement, the Note or the other Loan Documents.

         10.12    Tax Obligations.

                  (a) Borrower  shall file all tax and  information  returns and
reports  required by all taxing  authorities  (all prepared in  accordance  with
applicable law), pay or cause to be paid all license fees,  bonding premiums and
related taxes and charges,  and pay or cause to be paid all income,  employment,
real and  personal  property  taxes and  other  governmental  taxes and  charges
assessed  against  Borrower,  or payable by Borrower,  at such times and in such
manner as to prevent any penalty or interest from accruing or any Lien or charge
from  attaching to any assets or property of Borrower;  provided  that  Borrower
shall have the right to contest any such fees, premiums, taxes and charges prior
to the payment thereof for so long as such contest is pursued  diligently and in
good faith by appropriate proceedings.

                  (b) Borrower  shall notify  Lender  promptly  (and in no event
later than fifteen (15) days) after becoming aware of the intent of the Internal
Revenue Service or other taxing authority

                                       16

<PAGE>



(the "Taxing  Authority")  to assert a deficiency  with respect to it, and shall
promptly (and in no event later than fifteen (15) days following  receipt of any
notice of deficiency)  inform Lender of such proposed  deficiency and deliver to
Lender a copy of any notices of deficiency  received from the Taxing  Authority.
If  Lender  so  requests  and if there is a  reasonable  legal  basis  therefor,
Borrower shall,  take all reasonable  actions  necessary to contest such claimed
deficiency and shall appoint outside tax counsel acceptable to Lender to contest
such claims of  deficiency  and shall direct such counsel to consult with and to
provide Lender with periodic  status reports and assessments of the legal merits
of the contest.  At Lender's  request,  such contest shall continue  through the
appropriate  administrative  and court procedures  including  appeals  therefrom
until such  outside tax counsel  informs  Lender that further  contest  would be
inadvisable  taking into  account  all  factors  (including  any  settlement  or
compromise proposed by the Taxing Authority).

         10.13  Litigation  and Other  Proceedings.  Borrower will notify Lender
promptly after  Borrower  knows of (i) the  institution or threat of any action,
suit, proceeding, governmental investigation or arbitration against or affecting
Borrower or any of the material  assets or property of any of them,  or (ii) any
material  development  in  any  such  action,  suit,  proceeding,   governmental
investigation or arbitration.

         10.14 Labor  Relations.  Borrower  will  notify  Lender  promptly  upon
learning  of any  labor  dispute  to which  Borrower  may be a party  and  which
involves  any  group  of  employees  or  independent  sales  representatives  of
Borrower.

         10.15  Insurance.  Borrower  will carry and  maintain in full force and
effect at all times with  financially  sound and  reputable  insurers (or, as to
workers'  compensation  or  similar  insurance,  in  an  insurance  fund  or  by
self-insurance  authorized  by the  jurisdiction  in which  its  operations  are
carried on):

                  (a)   all worker's compensation or similar insurance as may be
required under the laws of any jurisdiction;

                  (b) public  liability  insurance  against  claims for personal
injury,  death or property  damage suffered upon, in or about any premises owned
or occupied by it or  occurring  as a result of the  ownership,  maintenance  or
operation by it of any automobile,  truck or other vehicle or as a result of any
services rendered by it;

                  (c)  insurance   against  loss  or  damage  by  fire,   theft,
pilferage,  explosion,  spoilage or other casualty, with a replacement value and
agreed amount endorsement; and

                  (d) insurance  against such other risks as are usually insured
against  by  persons of  established  reputation  engaged in the same or similar
businesses and similarly situated or as may be reasonably required by Lender.

The  insurance  specified  in the  foregoing  clauses  (b), (c) and (d) shall be
maintained  with respect to Borrower and the Collateral in such form and in such
amounts as Lender may from time to time

                                       17

<PAGE>



require,  including  provisions  (A) requiring that coverage  evidenced  thereby
shall not be terminated or materially  modified  without thirty (30) days' prior
written  notice  to  Lender,  and (B)  requiring  that no  claims  shall be paid
thereunder   without  ten  (10)  days'   advance   written   notice  to  Lender.
Additionally, all such insurance shall be in the name of and with loss or damage
payable to Borrower and to Lender, as their interests may appear. Borrower shall
deliver to Lender the original or duplicate  policies,  or certificates or other
evidence  satisfactory  to Lender,  of compliance  with the foregoing  insurance
provisions.  Borrower assumes all  responsibility and liability arising from the
use of the Collateral,  either for negligence or otherwise,  by whomsoever used,
employed or operated,  and will defend,  indemnify and hold Lender harmless from
and against any and all claim,  loss or damage to persons or property  caused by
the  Collateral  or by its use and  operation,  except any such  claim,  loss or
damage directly caused by the gross negligence or willful misconduct of Lender.

         10.16 Use of Loan  Proceeds.  Except  with  written  consent of Lender,
Borrower  shall use the  proceeds of the Loan,  as drawn down from time to time,
strictly in accordance with the Budget.

         10.17  Indemnification.  Borrower  shall  indemnify,  defend  and  hold
harmless  Lender  and each  holder  of the Note and in each  case its  officers,
directors,  agents and  employees  from and against all  losses,  costs,  fines,
liabilities,  judgments, actions, penalties, damages, injuries, claims, demands,
disbursements  and expenses,  including  reasonable  attorneys'  fees and costs,
arising out of (a) claims by or on behalf of any brokers,  finders or investment
bankers made with respect to the  transactions  contemplated  by this Agreement;
(b) the execution or consummation of this Agreement,  the Note or the other Loan
Documents; (c) the operation or maintenance of any of the Collateral; or (d) any
aspect of, or any  transaction  contemplated by or referred to in, or any matter
related to, this Agreement, in each case whether or not Lender or such holder is
a party thereto,  except to the extent such losses,  cost,  fines,  liabilities,
judgments, actions, penalties, damages, injuries, claims, demands, disbursements
and expenses are directly caused by the gross  negligence or willful  misconduct
of Lender or such holder.  Borrower  shall assume the  settlement and defense of
any suit or other legal proceeding brought to enforce any of the foregoing (with
counsel reasonably  satisfactory to Lender), and shall pay all judgments entered
in any such suit or legal  proceeding.  Borrower  shall not compromise or settle
any such suit or other legal  proceeding  without the prior  written  consent of
Lender,  which consent shall not be unreasonably  withheld.  The indemnities and
assumptions of liabilities and obligations herein provided for shall continue in
full force and effect notwithstanding the termination of this Agreement.

         10.18  Notice of  Default.  Promptly  after  becoming  aware of (a) the
existence of (i) any Event of Default  hereunder  on the part of Borrower,  (ii)
any  default by  Borrower  in the  fulfillment  of any of the terms,  covenants,
provisions or conditions of this Agreement or any of the Loan Documents or (iii)
any default under any material note, indenture, loan agreement, mortgage, lease,
deed or similar  agreement or material  contract to which Borrower is a party or
by which it or its  assets  or  property  may be bound or  affected;  or (b) any
indebtedness  of Borrower  being  declared  due and  payable  before its express
maturity,  or any holder of such  indebtedness  having the right to declare such
indebtedness  due and  payable  before  its  express  maturity,  because  of the
occurrence of any default (or any event which, with notice and/or lapse of time,
shall  constitute  any  such  default)  under  such  indebtedness;  or  (c)  any
litigation, suit or administrative proceeding affecting

                                       18

<PAGE>



Borrower  whether or not the claim is  considered  by  Borrower to be covered by
insurance, which litigation,  suit or administrative proceeding has an amount in
controversy  in excess of $25,000 in each instance or $175,000 in the aggregate,
then in each case a certificate of an authorized  financial  officer of Borrower
describing  the nature and status of such  matters and what  action  Borrower is
taking or proposes to take with respect thereto.

         10.19 Notice of Material Adverse Change.  Promptly after becoming aware
of  any  material  adverse  change  in  the  business,   assets,  operations  or
conditions,  financial or otherwise,  of Borrower,  a  certificate  of the chief
financial officer of Borrower setting forth the details of such material adverse
change and  stating  what  action  Borrower  has taken or  proposes to take with
respect thereto.

         10.20 Other  Information.  Borrower shall promptly  furnish Lender such
other  information   respecting  the  condition  or  operations,   financial  or
otherwise, of Borrower,  insurance coverage and other matters as Lender may from
time to time reasonably request;  provided that from and after the occurrence of
an Event of  Default,  all  reports  required  to be  provided to Lender may, at
Lender's  discretion,  be required to be provided with more frequency and within
shorter time periods than otherwise provided.

         10.21 Working  Capital Ratio.  Borrower  shall, at all times during the
term of this  Agreement  and during the period that any amounts are  outstanding
under the Note,  maintain a minimum ratio of Current  Assets (as that is defined
under GAAP) to Current  Liabilities  (as that term is defined  under GAAP) of at
least 1 to 1.

         10.22 Negative Covenants. From and after the date hereof and continuing
so long as any of the  Obligations  shall  remain  unpaid,  unless  Lender shall
otherwise consent in writing:

          (a)  Conduct  of  Business.  Borrower  will not cease to  continuously
               engage in its business as currently  operated.  Borrower will not
               engage in, directly or indirectly,  in any other line of business
               without the prior written  consent of Lender.  Borrower shall not
               change its name,  identity or  structure  or operate its business
               under any other name.

          (b)  Transaction  with Affiliates;  Fees.  Except for the transactions
               contemplated  hereby  and by the other Loan  Documents,  Borrower
               will not enter into, directly or indirectly, any transaction with
               any  officer,  director,  employee,  shareholder  or affiliate of
               Borrower,   except  transactions  (including  without  limitation
               payment of salaries to employees who are also  shareholders) with
               officers,  directors or employees made in the ordinary  course of
               business  and upon  fair and  reasonable  terms  which  are fully
               disclosed to Lender in advance; or pay, fees (including,  without
               limitation,  management fees) to any officer, director, employee,
               partner,  shareholder  or  affiliate,  other than in the ordinary
               course of business.

          (c)  Liens. Borrower will not create or suffer to exist, any Lien upon
               or with respect to their respective assets or properties, whether
               now owned or hereafter acquired, or

                                       19

<PAGE>



                  assign any right to receive income, in each case to secure any
                  indebtedness of any person, except Liens in favor of Lender.

          (d)  Dividends  and Stock  Redemptions.  Borrower  will not declare or
               pay,  directly  or  indirectly,  any  dividends,  or  purchase or
               otherwise  acquire  for  value  any of its  capital  stock now or
               hereafter outstanding;  or make any distribution of assets to its
               stockholders.

          (e)  Compensation.  Borrower will not pay any bonus, grant any option,
               provide any perquisites to, or pay any other compensation to, any
               officer,  director,  or employee or sales representative which is
               not provided for in an  employment or other  agreement  with such
               person or is inconsistent with past practice.  Additionally,  the
               Borrower will not amend any  employment or other  agreement  with
               any officer,  director,  employee or sales  representative  which
               provides for  extraordinary  compensation in type or amount which
               is inconsistent with past practice.

          (f)  Amendments.  Borrower will not request,  permit or consent to any
               amendment to its Certificate of  Incorporation,  By-Laws or other
               organizational  documents,  which amendment could have an adverse
               effect on Lender in its capacity as lender or secured party under
               this Agreement.

          (g)  Environmental  Matters.  Borrower shall not for itself, nor shall
               it knowingly  permit any other party to,  discharge  any toxic or
               hazardous  waste or material in or on the property used in any of
               its   business,   other  than  in  compliance   with   applicable
               environmental  laws and  regulations,  or  otherwise  violate  or
               permit a  violation  of any  applicable  law or  regulation  with
               respect to environmental  matters.  If and to the extent required
               by applicable  environmental laws or regulations,  Borrower shall
               remove and  otherwise  mitigate  the  effects of any such  waste,
               material  or  violation  and  shall  protect  the  value  of  the
               Collateral.  In the event  Borrower  fails to do so in accordance
               with applicable environmental laws or regulations,  upon not less
               than thirty (30) days (or lesser period if determined  reasonably
               necessary  by  Lender)  written  notice to  Borrower,  Lender may
               remove  or  mitigate  the  effects  of such  waste,  material  or
               violation  and any  amounts  paid by Lender to remove or mitigate
               the effects of such waste material or violation  shall be part of
               the Obligations.  Nothing contained in the immediately  preceding
               sentence  shall  be  construed  to  imply  that  Lender  has  any
               responsibility for any obligation to remove or otherwise mitigate
               the effects of such waste, material or violations.

          (h)  Other  Actions.  Borrower will not,  take any action  outside the
               usual and ordinary  course of business and  consistent  with past
               practice,  except in strict  conformity with the Budget.  Without
               limiting the generality of the foregoing, Borrower will not, make
               any  investments in or loans to, or otherwise  acquire any of the
               capital stock of, or any equity or  proprietary  interest in, any
               other person or entity.


                                       20

<PAGE>



                                   SECTION 11
                                EVENTS OF DEFAULT

         11.1 Event of Default.  An Event of Default shall be deemed to exist if
any of the following events shall have occurred and be continuing:

         (a) Borrower  fails to make any payment of principal or interest or any
other  payment  on the Note on the Due Date,  and such  failure  shall  continue
uncured after written notice by Lender for seven (7) business days;

         (b)  Borrower  fails to observe or perform any  covenant,  condition or
agreement to be observed or performed  pursuant to the terms  hereof,  any other
Loan Document or any loan or lease  agreement  with respect to  Indebtedness  to
which  it is a party  and  such  failure  is not  cured  as  soon as  reasonably
practicable  and in any event  within  fifteen  (15) days after  written  notice
thereof by Lender;  provided,  however,  if such failure is susceptible or cure,
but to cure will take longer than fifteen  (15) days and  provided  further that
Borrower is diligently  working to cure the default,  the cure period pay exceed
fifteen (15) days but in no event shall it exceed sixty (60) days;

         (c) A Court  enters a decree or order for relief in respect of Borrower
in an involuntary  case under any applicable  bankruptcy,  insolvency,  or other
similar  law then in effect,  or  appoints  a  receiver,  liquidator,  assignee,
custodian,  trustee,  or sequestrator (or other similar official) of Borrower or
for any substantial part of its property, or orders the windup or liquidation of
Borrower's  affairs; or a petition initiating an involuntary case under any such
bankruptcy,  insolvency, or similar law is filed against Borrower and is pending
for sixty (60) days without dismissal;

         (d)  Borrower   commences  a  voluntary   case  under  any   applicable
bankruptcy,  insolvency or other  similar law then in effect,  makes any general
assignment  for the benefit of creditors,  fails  generally to pay, or admits in
writing  its  inability  to pay,  its debts as such debts  become  due,  becomes
insolvent or takes corporate action in furtherance of any of the foregoing;

         (e) Final  judgment  for the payment of money on any claim in excess of
Twenty Five Thousand Dollars  ($25,000) is rendered against Borrower and remains
undischarged  for thirty (30) days during  which  execution  is not  effectively
stayed;

         (f) The  Pledgor of the Loan  revokes or attempts to revoke his pledge,
or becomes the subject of an  insolvency  proceeding  of the type  described  in
clauses (c) or (d) above with respect to Borrower or fails to observe or perform
any covenant,  condition or agreement to be performed under any Loan Document to
which it is a party;

         (g)  Borrower   makes  any  payment  on  account  of  any   Subordinate
Obligations,  other than  payments  specifically  permitted by the terms of such
subordination of this Agreement;


                                       21

<PAGE>



         (h) Any person holding any Subordinate  Obligations becomes the subject
of any  proceeding  resulting  in a final  adjudication  that the  subordination
arrangement is terminated, or terminates the subordination arrangement.

         (i) The  Collateral  or any part  thereof  is sold,  agreed to be sold,
conveyed or allocated by operation of law or otherwise;

         (j) Borrower is enjoined,  restrained  or in any way prevented by Court
order  from  continuing  to conduct  all or any  material  part of its  business
affairs;

         (k) A judgment or other claim in excess of Twenty Five Thousand Dollars
($25,000)  becomes a Lien upon any or all of  Borrower's  assets,  other  than a
Permitted Lien;

         (l) A notice of Lien,  levy or  assessment  in  excess  of Twenty  Five
Thousand  Dollars  ($25,000)  is filed of record  with  respect to any or all of
Borrower's assets by the United States Government, or any department, agency, or
instrumentality  thereof, or by any state, county, municipal or other government
authority;  or any tax or debt owing at any time hereafter to any one or more of
such entities  becomes a Lien upon any or all of Borrower's  assets and the same
is not paid on the payment date  thereof,  except to the extent such tax or debt
is being contested by Borrower as permitted in Section 8.4; or

         (m) There is a material  impairment  of the value of the  Collateral or
priority of Lender's Liens on the Collateral.

         (n) If any warranty, representation or statement of fact made herein or
furnished  to  Lender  at any time by or on  behalf  of any of the  Borrower  or
Pledgor  proves to have been false or  misleading  in any material  respect when
made or furnished;

         (o) If the  Borrower  shall  execute  or file a  certificate  or  other
instrument  evidencing  the legal  change of name without  furnishing  Lender at
least ten (10) days' prior written notice thereof;

         (p) In the event the Borrower shall be dissolved;

         (q) the Borrower shall fail to maintain its corporate existence in good
standing;

         (r) If the  Borrower  shall  make or send  notice of an  intended  bulk
transfer,  or fail, after demand, to furnish any financial information or permit
the inspection of books or records of account;

         (s) If the Borrower shall voluntarily or otherwise suspend or interrupt
the  transaction  of its usual business for ten (10) business days other than by
reason of strikes.

         11.2 Transfer of  Collateral.  Upon and during the  continuation  of an
Event of  Default,  at its  discretion,  Lender  may,  whether or not any of the
Obligations be due, in its name or in the name of Borrower or otherwise,  notify
any account debtor or the obligor on any instrument to make

                                       22

<PAGE>



payment to Lender,  demand, sue for, collect or receive any money or property at
any time  payable or  receivable  on account of or in exchange  for, or make any
commercially reasonable compromise or settlement deemed desirable by Lender with
respect to, any of the  Collateral,  but shall be under no  obligation to do so,
and/or  Lender  may  extend  the  time  of  payment,   arrange  for  payment  in
installments,  or otherwise  modify the terms of the Collateral on  commercially
reasonable  terms, or release any of the Collateral,  without thereby  incurring
responsibility  to, or  discharging  or otherwise  affecting  any  liability of,
Borrower.  At any time,  Lender  may  assign,  transfer  and/or  deliver  to any
transferee  of any  of the  Obligations  any  or  all  of  the  Collateral,  and
thereafter Lender shall be fully discharged from all responsibility with respect
to the Collateral so assigned,  transferred  and/or  delivered.  Such transferee
shall be vested with all the powers and rights of Lender  hereunder with respect
to such  Collateral,  but Lender shall retain all rights and powers hereby given
with respect to any of the Collateral not so assigned, transferred or delivered.

                                   SECTION 12
                                    REMEDIES

         12.1 Specific Remedies.  Upon the occurrence of any Event of Default or
at any  time  thereafter  Lender  may  declare  the  Loan to be due and  payable
immediately upon notice, whereupon they shall immediately become due and payable
without  presentment,  demand,  or protest of any kind,  all of which are hereby
expressly  waived by Borrower  and Lender  shall have the  following  rights and
remedies  in addition  to all rights and  remedies of a secured  party under the
Uniform Commercial Code or other applicable statute or rule relating to Security
Interests in Accounts and otherwise, in any jurisdiction in which enforcement is
sought, all such rights and remedies being cumulative and not exclusive:

         (a) Lender may set off  against  the Loan,  the  Collateral  and/or the
shares of Common Stock  pledged under the companion  Pledge  Agreement,  and all
balances, credits, deposits,  accounts, or moneys of Borrower then or thereafter
held with Lender, including amounts represented by certificates of deposit.

         (b) Lender may pay,  purchase,  contest or compromise any  encumbrance,
charge or Lien that,  in the opinion of Lender,  appears to be prior or superior
to its Lien and pay all reasonable expenses incurred in connection therewith.

         (c) Lender may:  (i) notify the  Account  Debtors set forth in Schedule
"3.1" to make  payment on Accounts  directly  to Lender;  (ii)  settle,  adjust,
compromise,  extend  or renew  Accounts  in a  commercially  reasonable  manner,
whether  before  or after  legal  proceedings  to  collect  such  Accounts  have
commenced;  (iii)  prepare  and file any  bankruptcy  proofs of claim or similar
documents  against  any  Account  Debtor;  (iv)  prepare  and file  any  notice,
assignment,  satisfaction,  or release of Lien, UCC termination statement or any
similar  document;  (v) sell or assign  Accounts,  individually or in bulk, upon
such  terms,  for such  amounts,  and at such  time or  times in a  commercially
reasonable manner; and (vi) complete the performance  required of Borrower under
any contract or agreement to which Borrower is a party and out of which Accounts
arise or may arise.

                                       23

<PAGE>



         (d)  Lender  may at any time and from time to time,  with or (if and to
the extent  permitted by applicable  law) without process of law and with or (if
and to the extent permitted by applicable law) without the aid and assistance of
others,  enter upon any premises in which the Collateral or any part thereof may
be located and, without resistance or interference by Borrower,  take possession
of the Collateral;  and/or dispose of all or any part of the Collateral  located
on any  premises of  Borrower;  and/or  require  Borrower  to assemble  and make
available  to  Lender  all or any part of the  Collateral  at any place and time
designated by Lender;  and/or remove all or any part of the Collateral  from any
premises on which any part  thereof may be located for the purpose of  effecting
preservation or sale or other disposition thereof;  and/or sell, resell,  lease,
assign and deliver,  or otherwise dispose of, the Collateral or any part thereof
in its existing  condition on  commercially  reasonable  terms or following  any
commercially  reasonable  preparation  or  processing,   at  public  or  private
proceedings,  in one or more  parcels  at the same or  different  times  with or
without  having the  Collateral at the place of sale or other  disposition,  for
cash, upon credit or for future delivery, and in connection therewith Lender may
grant  options,  at such place or places and time or times and to such  persons,
firms or corporations on commercially reasonable terms as Lender deems best, and
without demand for performance, and/or liquidate or dispose of the Collateral or
any part thereof in any other commercially  reasonable  manner.  Provided notice
has been given in  accordance  herewith,  failure of  Borrower to contest on the
grounds of commercial reasonability shall be deemed a waiver of said defense.

         (e) If any of the  Collateral  is sold by  Lender  upon  credit  or for
future delivery,  Lender shall not be liable for the failure of the purchaser to
purchase or pay for the same and, in the event of any such  failure,  Lender may
resell  such  Collateral.  Borrower  hereby  waives  all  equity  and  right  of
redemption.  Lender may buy any part or all of the Collateral at any public sale
and if any part of the  Collateral  is of a type which is the  subject of widely
distributed  standard  price  quotations,  Lender may buy at a private sale, all
free from any equity or right of redemption  which is hereby waived and released
by  Borrower,  and Lender may make  payment  therefor  (by  endorsement  without
recourse)  in notes of  Borrower  to the  order of Lender in lieu of cash to the
amount then due thereon which Borrower hereby agrees to accept.

         (f) Lender may apply the cash proceeds  actually received from any sale
or other  disposition to the expenses of selling,  to all reasonable  legal fees
and expenses,  court costs,  collection charges, travel and other expenses which
may be incurred by Lender in attempting to collect the Obligations or to enforce
this Agreement and realize upon the Collateral, or in the prosecution or defense
of any action or proceeding related to the subject matter of this Agreement; and
then to the  Obligations in such order and as to principal  and/or  interest due
under the Note as Lender  may in its sole  discretion  determine;  and  Borrower
shall at all times be and remain liable and, after crediting the net proceeds of
sale or other disposition as aforesaid, will pay Lender on demand any deficiency
remaining,  including  interest  thereon and the balance of any  expenses at any
time  unpaid,  with any surplus to be paid to  Borrower,  subject to any duty of
Lender to the holder of any  subordinate  security  interest  in the  Collateral
known to Lender but only to the extent required by law.


                                       24

<PAGE>



         12.2  Proceeds.  Any of the  proceeds  of the  Collateral  received  by
Borrower shall not be commingled  with other property of Borrower,  but shall be
segregated,  held by Borrower in trust for Lender as the  exclusive  property of
Lender,  and Borrower will immediately  deliver to Lender the identical  checks,
moneys or other proceeds of Collateral received, and Lender shall have the right
to  endorse  the name of  Borrower  on any and all  checks,  or  other  forms of
remittance  received,  where such endorsement is required to effect  collection.
Borrower hereby designates,  constitutes and appoints Lender and any designee or
agent of Lender as attorney-in-fact  of Borrower,  irrevocably and with power of
substitution, to endorse the name of Borrower on any notes, acceptances, checks,
drafts, money orders or other evidences of payment or proceeds of the Collateral
that may come into  Lender's  possession;  to sign the name of  Borrower  on any
invoices,  documents,  drafts against account debtors of Borrower,  assignments,
requests for  verification  of accounts  and notices to debtors of Borrower;  to
execute any  endorsements,  assignments,  or other  instruments of conveyance or
transfer;  and to do all other acts and things  necessary  and  advisable in the
sole discretion of Lender to carry out and enforce this Agreement. Said attorney
or designee  shall not be liable for any acts or  commission or omission nor for
any error of  judgment  or mistake of fact or law.  This  power of  attorney  is
coupled  with an interest and  irrevocable  while any of the  Obligations  shall
remain unpaid.

                                   SECTION 13
                                  MISCELLANEOUS

         13.1 Liability Disclaimer.  Except for reasonable care of Collateral in
its  possession,  under no  circumstances  whatsoever  shall Lender be deemed to
assume any  responsibility  for, or obligation or duty with respect to, any part
or all of the  Collateral,  of any nature or kind  whatsoever,  or any matter or
proceeding  arising out of or relating thereto.  Lender shall not be required to
take  any  action  of any  kind  to  collect  or  protect  any  interest  in the
Collateral,  including, but not limited to, any action necessary to preserve its
or Borrower's  rights  against prior  parties to any of the  Collateral.  Lender
shall not be  liable  or  responsible  in any way for the  safekeeping,  care or
custody of any of the Collateral  (except for  reasonable  care of Collateral in
its possession), or for any loss or damage thereto, or for any diminution in the
value  thereof,  or for any act or  default  of any agent or bailee of Lender or
Borrower,  or of any carrier,  forwarding agency or other person whomsoever,  or
for the  collection  of any proceeds,  but the same shall be at Borrower's  sole
risk at all times.  Borrower hereby  releases Lender from any claims,  causes of
action and demands at any time arising out of or with respect to this  Agreement
or the Obligations,  and any actions taken or omitted to be taken by Lender with
respect  thereto,  except  for such  claims,  causes of action,  demands  and/or
actions directly caused by Lender's gross negligence or willful misconduct,  and
Borrower  agrees to defend and hold Lender harmless from and with respect to any
and all such  claims,  causes of action and  demands,  except  for such  claims,
causes of action,  demands  and/or  actions  directly  caused by Lender's  gross
negligence or willful misconduct.  Lender's prior recourse to any part or all of
the Collateral shall not constitute a condition of any demand for payment of the
Obligations  or of any  suit  or  other  proceeding  for the  collection  of the
Obligations.

         13.2 Delay and Waiver. No delay or omission to exercise any right shall
impair  any such  right  or be a  waiver  thereof,  but any  such  right  may be
exercised from time to time and as often as

                                       25

<PAGE>



may be deemed expedient and no single or partial waiver by Lender of any default
or other  right or remedy  which it may have  shall  operate  as a waiver of any
other  default,  right or  remedy or of the same  default,  right or remedy on a
future  occasion.  A waiver on one occasion shall be limited to that  particular
occasion.

         13.3 Waivers.  Borrower hereby waives  presentment,  notice of dishonor
and protest of all instruments  included in or evidencing any of the Obligations
or the Collateral and any and all other notices and demands  whatsoever  (except
as expressly  provided herein) whether or not relating to such  instruments.  In
the event of any  litigation  at any time  arising  with  respect  to any matter
connected with this  Agreement or the  Obligations,  Borrower  hereby waives the
right to a trial by jury and Borrower hereby waives any and all rights of setoff
and rights to interpose  counterclaims  of any nature  except for  counterclaims
which are compulsory or which would be lost for failure to be raised.

         13.4  Application of Payments.  In addition to its other rights herein,
Lender shall have the  continuing  and  exclusive  right to apply or reverse and
reapply any and all  payments to any portion of the  Obligations.  To the extent
that  Borrower  makes a payment or  payments  to Lender or Lender  receives  any
payment or proceeds of any security for such Obligations for Borrower's benefit,
which payment(s) or proceeds or any part thereof are  subsequently  invalidated,
declared to be  fraudulent  or  preferential,  set aside  and/or  required to be
repaid to a trustee, receiver or any other party under any bankruptcy law, state
or federal  law,  common law or  equitable  cause,  then,  to the extent of such
payment or proceeds  received,  the  Obligations or part thereof  intended to be
satisfied  shall be revived and  continue  in full force and effect,  as if such
payment or proceeds had not been received by Lender.

         13.5  Consent to  Jurisdiction.  As a further  inducement  to Lender to
enter into this Agreement and to make the Advances and in consideration thereof,
Borrower  covenants  and agrees that (i) any state or federal  court  within the
State of New York shall  have  personal  jurisdiction  over  Borrower,  and (ii)
service of any  summons  and  complaint  or other  process in any such action or
proceeding  may be made by registered or certified  mail directed to Borrower at
Borrower's  address set forth  below,  and service so made shall be deemed to be
completed  upon the  earlier of actual  receipt or three (3) days after the same
shall have been posted as aforesaid,  Borrower hereby waiving  personal  service
thereof.  Nothing in this  paragraph  shall  affect the right of Lender to serve
legal process in any other manner permitted by law or affect the right of Lender
to bring any action or proceeding against Borrower or its property in the courts
of any other  jurisdiction.  Borrower  and  Lender  agree that any claim or suit
between or among the parties hereto  involving this Agreement,  any of the other
Loan  Documents  or any  transactions  contemplated  hereby or thereby  shall be
brought in and decided by the state or federal  courts located in Nassau County,
New York.

         13.6  Complete  Agreement.   This  Agreement,  the  Schedules  and  the
companion  Loan Documents are the complete  understanding  of the parties hereto
and supersede all previous understandings relating to the subject matter hereof.
This  Agreement may be amended only by an instrument in writing that  explicitly
states that it amends this  Agreement  and is signed by the party  against  whom
enforcement  of the  amendment  is sought.  This  Agreement  may be  executed in
counterparts, each of which will be an original and all of which will constitute
a single Agreement.

                                       26

<PAGE>




         The representations,  warranties, covenants and agreements set forth in
this Agreement and in the financial  statements and schedules delivered pursuant
hereto constitute all the representations,  warranties, covenants and agreements
of the  parties  and upon which the  parties  have  relied,  shall not be deemed
waived or otherwise  affected by any investigation made by any party hereto and,
except  as  may  be  specifically  provided  herein,  no  change,  modification,
amendment,  addition or  termination of this Agreement or any part thereof shall
be valid unless in writing and signed by or on behalf of the party to be charged
therewith.

         13.7  Severability;  Headings.  If any  part of this  Agreement  or the
application thereof to any Person or circumstance is held invalid, the remainder
of this Agreement shall not be affected thereby. The Section headings herein are
included  for  convenience  only and  shall  not be  deemed to be a part of this
Agreement.

         13.8 Binding Effect.  This Agreement shall be binding upon and inure to
the benefit of the respective legal  representatives,  successors and assigns of
the  parties  hereto;  however,  Borrower  may not  assign  any of its rights or
delegate any of its Obligations hereunder.  Lender (and any subsequent assignee)
may  transfer  and assign  this  Agreement  and deliver  the  collateral  to the
assignee,  who shall thereupon have all of the rights of Lender;  and Lender (or
such  subsequent  assignee  who in turn  assigns  as  aforesaid)  shall  then be
relieved and discharged of any  responsibility  or liability with respect to his
Agreement and said Collateral.

         13.9 Notices.  Any notices under or pursuant to this Agreement shall be
deemed  duly  sent  when  delivered  in hand or when  mailed  by  registered  or
certified mail, return receipt  requested,  or when delivered by courier or when
transmitted by telex,  telecopy,  or similar  electronic medium to the following
addresses:




   If to Borrower:       LocalNet Communications, Inc.
                         12735 Gran Bay Parkway West, Building 200
                         Jacksonville, Florida  32241
                         Telephone:        (904) 680-6690
                         Telecopier:       (904) 680-6642
                         Attention:        Rudy C. Theale, Jr., CEO


                With a copy to:

                         Robert E. Meshel, P.C.
                         601 California Street, Suite 1900
                         San Francisco, California  94108
                         Telephone:        (415) 956-2436

                                       27

<PAGE>



                         Telecopier:       (415) 956-4971
                         Attention:        Robert E. Meshel, Esq.

         If to Lender:
                         Compu-DAWN, Inc.
                         77 Spruce Street
                         Cedarhurst, New York  11516
                         Telephone:        (516) 374-6700
                         Telecopier:       (516) 374-9410
                         Attention:        Mark Honigsfeld, CEO


            With a copy to:
                         Certilman Balin Adler & Hyman, LLP
                         90 Merrick Avenue
                         East Meadow, New York  11554
                         Telephone:        (516) 296-7000
                         Telecopier:       (516) 296-7111
                         Attention:        Fred Skolnik, Esq. and
                                           Gavin C. Grusd, Esq.

         Either party may change such address by sending notice of the change to
the other  party;  such change of address  shall be  effective  only upon actual
receipt of the notice by the other party.

         13.10 Governing Law. All acts and transactions hereunder and the rights
and  obligations  of  the  parties  hereto  shall  be  governed,  construed  and
interpreted in accordance with the laws of the State of New York, without giving
effect to conflicts of law principles.

         13.11 No Third Party Beneficiaries.  No person or entity not a party to
this Agreement shall be entitled to the benefits of, or may rely on, or enforce,
this Agreement or the other Loan Documents.

         13.12 Publicity. Borrower will not issue any report, statement, release
or other public  announcement (in the case of a verbal announcement Lender shall
approve the script of such

                                       28

<PAGE>



announcement)  pertaining  to the  matters  contemplated  by this  Agreement  or
otherwise disclose the terms hereof without the prior written consent of Lender.

         IN WITNESS WHEREOF, Borrower and Lender have executed this Agreement by
their duly authorized officers as of the date first above written.

                                  LENDER:

ATTEST:                           Compu-DAWN, Inc.

                                  By: /s/ Mark Honigsfeld                      
                                     -----------------------------------------
                                     Mark Honigsfeld, Chief Executive Officer

                                  BORROWER:

ATTEST:                           LocalNet Communications, Inc.
       
                                  By: /s/ Rudy C. Theale, Jr.
                                     ------------------------------------------
                                     Rudy C. Theale, Jr.,Chief Executive Officer


                                       29

<PAGE>



                                SCHEDULE 1.1 (s)

                             SUBORDINATE OBLIGATIONS


1.       Name                                        Amount
         ----                                        ------
         Rudy C. Theale                              $140,000
         Robert E. Turner IV                          100,000
         Robert E. Meshel                              50,000


2.       Boca Research,  Inc.  shall  subordinate  its security  interest in the
         assets of the Borrower to the security interest of the Lender.

                                       30

<PAGE>



                                  SCHEDULE 2.2

                    12% ONE (1) YEAR SECURED PROMISSORY NOTE

See attached.

                                       31

<PAGE>



                                  SCHEDULE 2.3

                                 USE OF PROCEEDS


Proceeds will be used for the purposes listed on the attached schedule.


                                       32

<PAGE>



                              SCHEDULE 2.6 (b)(iv)

                                 FORM OF OPINION


See attached.

                                       33

<PAGE>



                                SCHEDULE 2.7 (h)

                         INDEBTEDNESS TO BE SUBORDINATED


See Schedule 1.1(s)(1).

                                       34

<PAGE>



                                SCHEDULE 6.1(a).

                        MATERIAL CONTRACTS AND AGREEMENTS


See attached.

                                       35

<PAGE>


                                  SCHEDULE 8.5

                          OUTSTANDING CLAIMS/LITIGATION


None.


                                       36

<PAGE>


                                 AMENDMENT NO. 1

                                       TO

                           LOAN AND SECURITY AGREEMENT


                  AMENDMENT  NO.  1 to Loan and  Security  Agreement  dated  and
effective  as of the 23rd day of October 1998 (the  "Amendment")  by and between
Compu-DAWN, Inc., a Delaware Corporation ("Lender") and LocalNet Communications,
Inc., a Florida corporation ("Borrower").

                                    RECITALS

                  WHEREAS,  Lender and Borrower entered into a Loan and Security
Agreement dated October 6, 1998 (the "Loan and Security  Agreement") pursuant to
which Lender agreed to loan up to $500,000 to Borrower.

                  WHEREAS,  Borrower  desires to borrow  from  Lender and Lender
desires  to loan to  Borrower  up to an  additional  amount  of  $500,000  or an
aggregate of up to $1,000,000 in principal.

                  WHEREAS,  Lender  and  Borrower  desire  to amend the Loan and
Security Agreement upon the terms and conditions set forth herein.

                  NOW,   THEREFORE,   in   consideration   of   the   respective
representations, warranties, agreements and covenants in this Amendment, and for
other good and valuable  consideration,  the receipt and sufficiency of which is
hereby acknowledged,  and subject to the conditions contained in this Amendment,
the parties intending to be legally bound, hereby agree as follows:

                                    SECTION 1
                                   DEFINITIONS

1.   Capitalized  terms used but not  defined  herein,  shall have been  meaning
     ascribed to them in the Loan and Security Agreement.


                                    SECTION 2
                                   AMENDMENTS

2.1  Section  1.1(m)  of the Loan  and  Security  Agreement  is  amended  in its
     entirety to read as follows: ""Loan" shall mean each loan or any other loan
     or loans made by Lender to Borrower pursuant to this Agreement as amended."

2.2  Section  1.1  (n)(ii)  of the Loan and  Security  Agreement  is  amended to
     replace the word "Note" for the phrase "Secured Promissory Note."


                                        1

<PAGE>



2.3  Section  1.1(o)  of the Loan  and  Security  Agreement  is  amended  in its
     entirety to read as follows:  " "Notes" shall mean (A) The $500,000 Secured
     Promissory Note dated October 6, 1998 executed by Borrower  pursuant to the
     terms of the Loan  and  Security  Agreement  and (B) the  $500,000  Secured
     Promissory  Note of even date (the  "Second  Note")  executed  by  Borrower
     pursuant to the terms of the Loan and Security Agreement as amended hereby,
     collectively and singly.

2.4  The amount  provided for in Section 2.1 of the Loan and Security  Agreement
     is amended to read One Million  Dollars  ($1,000,000)  and the defined term
     "Amount" shall mean such $1,000,000.

2.5  The date  "September  __,  1999" in  section  2.2 of the Loan and  Security
     Agreement is amended to October 6, 1999."

2.6  Section 3.2 of the Loan and  Security  Agreement is amended in its entirety
     to read as follows:

                  "Pledge of Securities. As additional security to ensure prompt
                  payment and  performance of all  Obligations,  Rudy C. Theale,
                  Jr., the Chief Executive  Officer of the Borrower,  and Robert
                  E. Turner, IV (collectively, the "Pledgors"), have each agreed
                  to pledge his  respective  equity  interest in the Borrower as
                  more  particularly set forth under the terms and conditions of
                  the Pledge Agreement."

2.7  Section  5.5 of the Loan and  Security  Agreement  is amended to change the
     reference to Schedule 3.1 therein to Schedule  5.5,  which  Schedule 5.5 is
     attached hereto.

2.8  Section 8.10 of the Loan and Security Agreement is amended to eliminate the
     phrase ", subject to the provisions of an Intercreditor Agreement among the
     Lender, [Beacon] and the Borrower of even date herewith."

2.9  Section 11.1(b) of the Loan and Security  Agreement shall be amended to add
     the phrase "or any other agreement between Lender and Borrower" between the
     phrases "other Loan Document" and "or any loan or lease" in the second line
     of Section 11.1 (b).

2.10 In Section 12.1 (a) of the Loan and Security Agreement is amended such that
     the phrase the "companion  Pledge Agreement" means the Pledge Agreements of
     the Pledgors jointly and severally.

2.11 Section 12.1 (c) of the Loan and Security  Agreement  shall be amended such
     that  reference  therein to Schedule 3.1 shall be Schedule  12.1(c),  which
     Schedule 12.1(c) is attached hereto.



                                        2

<PAGE>



                                    SECTION 3
                        ADDITIONAL CONDITIONS TO ADVANCES

3.1  In addition to the conditions set forth in Sections 2.6 and 2.7 of the Loan
     and  Security  Agreement,  Lender's  obligation  to make each Advance on or
     after  the  date  hereof  is  conditioned  upon,  and is  subject  to,  the
     fulfillment of each of the following conditions. Lender shall have received
     each of the following, in form and substance satisfactory to Lender:

     (a)  The duly executed copy of the Second Note.

     (b)  An  amendment  to  the  Boca  Research,  Inc.  ("Boca")  Subordination
          Agreement  pursuant to which Boca agrees to  subordinate  any security
          interest  it may  have  in the  Collateral  to  Compu-DAWN's  security
          interest in such  Collateral to the extent of the principal  amount of
          at least  $1,000,000  (plus any amount which Lender is required to pay
          to Boca pursuant to a guaranty  under a Tripartite  Agreement  between
          Lender,  Borrower and Boca of even date) plus interest accrued thereon
          plus any  costs  incurred  by the  Lender  in the  collection  of such
          amounts.

     (c)  A duly executed Pledge Agreement from Robert E. Turner, IV, along with
          all of the  certificates  representing  his capital  stock in Borrower
          together   with  a  stock  power   executed  in  blank,   which  stock
          certificates  and stock power shall be  delivered  to the escrow agent
          named in such Pledge  Agreement  (the Escrow  Agent")  pursuant to the
          terms of such Pledge Agreement.

     (d)  A duly executed  Amendment No. 1 to the Pledge Agreement  between Rudy
          C. Theale and  Lender,  together  with a stock  power  relating to his
          stock  certificates  representing  his pledged LocalNet Common Shares,
          which stock certificates were previously delivered to the Escrow Agent
          pursuant to the terms of such Pledge Agreement.

     (e)  A Consulting  Agreement between Borrower and Lender pursuant to which,
          among other things,  Compu-DAWN will act as Borrower's exclusive agent
          to    negotiate    agreements    between    Borrowers    and   certain
          telecommunication  services  providers  and  Borrower  will  guarantee
          certain payments by certain telecommunication providers to Lender.

     (f)  Certified copy of all corporate (including stockholder,  if required),
          action taken by Borrower to authorize  (a) this  Amendment to the Loan
          and Security Agreement,  (b) the Borrowings pursuant to this Amendment
          and (c) the execution, delivery and performance in accordance with the
          respective terms of this Amendment and any other document execution in
          connection with this  Amendment.

                                        3

<PAGE>



                          

     (g)  An  agreement  between  UniDial  Incorporated  ("UniDial")  and Lender
          providing  for  UniDial  to pay  Compu-DAWN  an  amount  equal to five
          percent (5%) of the amount upon which  commissions  payable by UniDial
          to Borrower  under an Agent's  Agent  between  UniDial and Borrower is
          determined.


       [Rest of Page is Intentionally Left Blank. Signature Page follows]

                                        4

<PAGE>



                  IN WITNESS  WHEREOF,  Borrower and Lender have  executed  this
Amendment by the duly authorized officers as of the date first above written.


                                         LENDER:

ATTEST:                                  Compu-DAWN, Inc.


_____________________________            By: /s/ Mark Honigsfeld
                                            ------------------------------------
                                            Mark Honigsfeld
                                            Chief Executive Officer


                                         BORROWER:

ATTEST:                                  LocalNet Communications, Inc.


                                         By:/s/ Rudy C. Theale, Jr.   
- - -----------------                          ------------------------------------
                                            Rudy C. Theale, Jr.
                                            Chief Executive Officer








                                        5

<PAGE>

                                  Schedule 5.5


All Account Debtors of Borrower




<PAGE>

                               Schedule 12.1 (c)


See Schedule 5.5




<PAGE>


                                 AMENDMENT NO. 2

                                       TO

                           LOAN AND SECURITY AGREEMENT


     AMENDMENT  NO. 2 to Loan and Security  Agreement  dated and effective as of
the 12th day of November 1998 (the "Amendment No. 2") by and between Compu-DAWN,
Inc., a Delaware  Corporation  ("Lender") and LocalNet  Communications,  Inc., a
Florida corporation ("Borrower").

                                    RECITALS

     WHEREAS,  Lender and Borrower  entered  into a Loan and Security  Agreement
dated  October 6, 1998 (the "Loan and  Security  Agreement")  pursuant  to which
Lender agreed to loan up to $500,000 to Borrower.

     WHEREAS,  Lender and Borrower  entered into Amendment No. 1 to the Loan and
Security Agreement dated October 23, 1998 ("Amendment No. 1") pursuant to which,
among other things,  Lender agreed to loan Borrower up to a further $500,000 for
an aggregate loan of up to $1,000,000.

     WHEREAS,  Borrower desires to borrow from Lender and Lender desires to loan
to Borrower an additional  amount of up to $800,000,  or an aggregate loan of up
to $1,800,000 in principal,  of which $1,000,000 of such aggregate amount may be
convertible  into securities of the Borrower upon terms and conditions set forth
herein.

     WHEREAS,  Lender  and  Borrower  desire  to amend  the  Loan  and  Security
Agreement as amended by Amendment No. 1 upon the terms and  conditions set forth
herein.

     NOW,  THEREFORE,  in  consideration  of  the  respective   representations,
warranties,  agreements and covenants in this Amendment,  and for other good and
valuable  consideration,   the  receipt  and  sufficiency  of  which  is  hereby
acknowledged,  and subject to the conditions  contained in this  Amendment,  the
parties intending to be legally bound, hereby agree as follows:

                                    SECTION 1
                                   DEFINITIONS

     1. Capitalized  terms used but not defined herein,  shall have been meaning
ascribed to them in the Loan and Security Agreement. The term "Security and Loan
Agreement"  herein shall include  Amendment  No. 1, unless the context  requires
otherwise.



                                        1

<PAGE>



                                    SECTION 2
                               SECTION AMENDMENTS

     2.1 Section  1.1(o) of the Loan and  Security  Agreement  is amended in its
entirety  to read as  follows:  " "Notes"  shall mean (A) The  $500,000  Secured
Promissory Note dated October 6, 1998 executed by Borrower pursuant to the terms
of the Loan and Security  Agreement,  (B) the $500,000  Secured  Promissory Note
dated October 23, 1998 (the "Second Note") executed by Borrower  pursuant to the
terms of the Loan and Security  Agreement as amended by Amendment No. 1, and (C)
the $800,000 Secured Promissory Note of even date (the "Third Note") executed by
Borrower  pursuant to the terms of the Loan and  Security  Agreement  as amended
hereby, collectively and singly.

     2.2 The  amount  provided  for in  Section  2.1 of the  Loan  and  Security
Agreement  is  amended  to read  One  Million  Eight  Hundred  Thousand  Dollars
($1,800,000) and the defined term "Amount" shall mean such $1,800,000.


                                    SECTION 3
                        ADDITIONAL CONDITIONS TO ADVANCES

     3.1 In addition to the  conditions set forth in Sections 2.6 and 2.7 of the
Loan  and  Security  Agreement  and  Section  3 of  Amendment  No.  1,  Lender's
obligation to make each Advance on or after the date hereof is conditioned upon,
and is subject to, the fulfillment of each of the following  conditions.  Lender
shall have received each of the following, in form and substance satisfactory to
Lender:

          (a) The duly executed copy of the Third Note.

          (b) An amendment to the Boca  Research,  Inc.  ("Boca")  Subordination
     Agreement  pursuant  to which  Boca  agrees  to  subordinate  any  security
     interest it may have in the Collateral to Compu-DAWN's security interest in
     such  Collateral  to  the  extent  of  the  principal  amount  of at  least
     $1,800,000  (plus  any  amount  which  Lender  is  required  to pay to Boca
     pursuant  to a  guaranty  under  a  Tripartite  Agreement  between  Lender,
     Borrower and Boca dated  October 28, 1998) plus  interest  accrued  thereon
     plus any costs incurred by the Lender in the collection of such amounts.

          (c)  Certified  copy  of  all  corporate  (including  stockholder,  if
     required),  action taken by Borrower to authorize (a) this  Amendment No. 2
     (b) the Borrowings  pursuant to this Amendment No. 2 and (c) the execution,
     delivery and  performance  by Borrower in  accordance  with the  respective
     terms of this Amendment No. 2 and any other document executed in connection
     with this Amendment No. 2.

                                        2

<PAGE>



                                    SECTION 4
                               CONVERSION OF NOTES

     4.1  Conversion at the Option of the Holder.  The Borrower or holder of the
Note(s) (for the purposes of Sections 4,5 and 6 hereof each the  "Holder")  may,
at any time  and from  time to time on or after  the  date  hereof,  convert  (a
"Conversion")  up to $1,000,000  of the  principal  amount of the Note(s) to the
extent unpaid at the time of conversion (the "Conversion Principal Amount") into
a number of fully paid and  nonassessable  shares of Common Stock equal to forty
percent  (40%) of the  Borrower's  capital stock on a fully diluted basis if the
entire  Conversion  Principal Amount is converted,  or a pro rata amount of such
number of shares of Common  Stock if less than the entire  Conversion  Principal
Amount is converted,  and the  Conversion  Price shall be fixed  accordingly  to
effectuate the foregoing.

     4.2  Mechanics of  Conversion.  In order to effect  Conversion,  the Holder
shall:  (x) fax (or  otherwise  deliver)  a copy of a fully  executed  notice of
conversion in, or substantially in, the form attached hereto as Exhibit 4.2 (the
"Notice of  Conversion")  to the  Borrower  and (y)  surrender  to the  Borrower
therewith or as soon as practicable  thereafter the Note(s) or a notice that the
Note(s) has been lost, stolen or destroyed.  The Borrower shall not be obligated
to issue shares of Common Stock upon a conversion  unless  either the Note(s) is
delivered  to Borrower as provided  above,  or the Holder  notifies the Borrower
that such Note(s) has been lost, stolen or destroyed.

     4.3 Delivery of Common  Stock Upon  Conversion.  Upon the  surrender of the
Note(s)  accompanying  or following the delivery of a Notice of  Conversion  and
provided  that the Holder has complied  with the  provisions  of Section  4.2(x)
hereof,  the  Borrower  shall,  issue  and  deliver  to  the  Holder  (x)  stock
certificates  representing  that number of shares of Common Stock  issuable upon
conversion of the Conversion Principal Amount being converted and (y) a new Note
representing the portion of the Conversion Principal Amount not being converted,
if any.

     4.4 Taxes.  The  Borrower  shall pay any and all taxes which may be imposed
upon it with  respect to the issuance and delivery of the shares of Common Stock
upon the conversion of the Conversion Principal Amount.

     4.5 No Fractional Shares. If any conversion of Conversion  Principal Amount
would  result  in the  issuance  of a  fractional  share of Common  Stock,  such
fractional  share shall be disregarded  and the number of shares of Common Stock
issuable upon  conversion of the Conversion  Principal  Amount shall be the next
higher whole number of shares if such fractional share is one-half of a share or
more and the next lower whole number of shares if such fractional  share is less
than one-half of a share.




                                        3

<PAGE>



                                    SECTION 5

                      RESERVATION OF SHARES OF COMMON STOCK

     5.1 The Borrower  shall reserve the number of shares of the  authorized but
unissued  shares of Common  Stock for  issuance  upon  conversion  of the entire
Conversion Principal Amount and thereafter the number of authorized but unissued
shares  of  Common  Stock so  reserved  (the  "Reserved  Amount")  shall  not be
decreased,  except  upon  issuances  of Common  Stock  pursuant  to  conversions
hereunder, and shall at all times be sufficient to provide for the conversion of
the Conversion Principal Amount at the then current Conversion Price.

                                    SECTION 6

                      ADJUSTMENTS TO THE CONVERSION PRICE.

     6.1 The Conversion  Price shall be subject to adjustment  from time to time
as follows:

     (a)  Stock  Splits,  Stock  Dividends,  Etc. If at any time on or after the
          date  hereof,  the  number of  outstanding  shares of Common  Stock is
          increased   by   a   stock   split,   stock   dividend,   combination,
          reclassification or other similar event, the Conversion Price shall be
          proportionately  reduced,  or if the number of  outstanding  shares of
          Common  Stock is decreased by a reverse  stock split,  combination  or
          reclassification  of shares,  or other similar  event,  the Conversion
          Price shall be proportionately increased.

     (b)  Adjustment  Due to Merger,  Consolidation,  Etc. If, at any time after
          the date hereof,  there shall be (i) any reclassification or change of
          the  outstanding  shares of Common  Stock  (other than a change in par
          value,  or from par value to no par value, or from no par value to par
          value,  or as a result  of a  subdivision  or  combination),  (ii) any
          consolidation  or merger of the Borrower  with any other entity (other
          than a merger in which the  Borrower is the  surviving  or  continuing
          entity and its capital stock is unchanged), (iii) any sale or transfer
          of all or substantially all of the assets of the Borrower, or (iv) any
          share  exchange  pursuant  to which all of the  outstanding  shares of
          Common Stock are converted into other  securities or property (each of
          (i) - (iv) above being a  "Corporate  Change"),  then the Holder shall
          thereafter have the right to receive upon  conversion,  in lieu of the
          shares of  Common  Stock  otherwise  issuable,  such  shares of stock,
          securities  and/or other property as would have been issued or payable
          in such Corporate Change with respect to or in exchange for the number
          of  shares  of Common  Stock  which  would  have  been  issuable  upon
          conversion had such Corporate  Change not taken place, and in any such
          case,  appropriate provisions shall be made with respect to the rights
          and  interests  of the  Holder to the end that the  provisions  hereof
          shall  thereafter be  applicable,  as nearly as may be  practicable in
          relation to any shares of stock or securities thereafter

                                        4

<PAGE>



          deliverable upon the conversion of the Note(s).

     (c)  Adjustment Due to Distribution. If, at any time after the date hereof,
          the Borrower shall declare or make any  distribution of its assets (or
          rights to acquire its assets) to holders of Common  Stock as a partial
          liquidating  dividend,  by way  of  return  of  capital  or  otherwise
          (including any dividend or distribution to the Borrower's stockholders
          in cash or shares (or rights to acquire  shares) of capital stock of a
          subsidiary  (i.e. a  spin-off))  (a  "Distribution"),  then the Holder
          shall be entitled,  upon any  conversion of the  Conversion  Principal
          Amount after the date of record for determining  stockholders entitled
          to such Distribution, to receive the amount of such assets which would
          have been  payable to the Holder with  respect to the shares of Common
          Stock issuable upon such conversion had such Holder been the Holder of
          such shares of Common  Stock on the record date for the  determination
          of stockholders entitled to such Distribution.

     (d)  Purchase Rights.  If, at any time after the date hereof,  the Borrower
          issues  any  Convertible  Securities  or  rights  to  purchase  stock,
          warrants,  securities or other  property (the  "Purchase  Rights") pro
          rata to the  record  holders  of any class of Common  Stock,  then the
          Holder will be entitled to acquire,  upon the terms applicable to such
          Purchase Rights,  the aggregate Purchase Rights which the Holder could
          have  acquired  if the  Holder had held the number of shares of Common
          Stock acquirable upon complete conversion of the Conversion  Principal
          Amount  immediately before the date on which a record is taken for the
          grant, issuance or sale of such Purchase Rights, or, if no such record
          is taken,  the date as of which the record holders of Common Stock are
          to be determined for the grant, issue or sale of such Purchase Rights.

     (e)  Notice of  Adjustments.  Upon the  occurrence  of each  adjustment  or
          readjustment  of the Conversion  Price pursuant to this Section 6, the
          Borrower,  at the  Borrower's  expense,  shall  promptly  compute such
          adjustment  or  readjustment  and  prepare and furnish to the Holder a
          certificate  setting forth such adjustment or readjustment and showing
          in detail  the facts upon which such  adjustment  or  readjustment  is
          based. The Borrower shall, upon the written request at any time of the
          Holder,  furnish to the Holder a like  certificate  setting  forth (i)
          such adjustment or readjustment, (ii) the Conversion Price at the time
          in  effect  and (iii)  the  number  of shares of Common  Stock and the
          amount,  if any, of other  securities  or  property  which at the time
          would be received upon conversion of the Conversion Principal Amount.



                                        5

<PAGE>



                                    SECTION 7

                      RIGHT TO MAINTAIN PERCENTAGE INTEREST

     7.1 Subject to the terms and conditions  specified in this Section 7.1, the
Borrower hereby grants to the Holder a right to maintain the Holder's percentage
ownership  interest in the Borrower with respect to future sales by the Borrower
of its New Securities (as hereinafter defined).

     Each time the Borrower proposes to offer any New Securities (subject to the
terms and  provisions of the Loan and Security  Agreement),  the Borrower  shall
concurrently make an offering of additional shares of such New Securities to the
Holder in accordance with the following provisions:

     (a)  The Borrower  shall deliver a notice  ("Notice") to the Holder stating
          (i) its bona fide  intention  to offer or issue  such New  Securities,
          (ii) the number of such New Securities to be offered, (iii) the price,
          if any,  for which it proposes to offer such New  Securities,  (iv) if
          known,  the names and  addresses  of the  proposed  offerees,  (v) the
          additional  number of such New Securities that are concurrently  being
          offered  to  the  Holder,  which  shall  be the  number  of  such  New
          Securities  required  for the  Holder to  maintain  its  fully-diluted
          percentage equity interest in the Borrower (the "Offered Securities"),
          and (vi) the date (not less than 10 days from the date of the  Notice)
          by which the Borrower requests that the Holder acknowledges the Notice
          or notify  the  Borrower  that the  Notice  fails to  comply  with the
          requirements of this Section 7.1(the "Notice Acknowledgment Date").

     (b)  Within 20 calendar days after the Holder  acknowledges to the Borrower
          in writing  that the Notice  complies  with the  requirements  of this
          Section 7.1, the Holder may elect to purchase or obtain,  at the price
          and on the terms  specified  in the Notice,  up to that portion of the
          Offered  Securities  which  equals the  proportion  that the number of
          shares of Common Stock Deemed  Outstanding  (as  hereinafter  defined)
          then held by the Holder  bears to the total number of shares of Common
          Stock Deemed Outstanding. On or before the Notice Acknowledgment Date,
          the Holder shall either deliver such acknowledgment to the Borrower or
          notify  the  Borrower  that  the  Notice  fails  to  comply  with  the
          requirements of this Section 7.1.

     (c)  For purposes hereof,  the term "New Securities"  shall mean any shares
          of capital stock of the Borrower,  or securities  (including,  without
          limitation,  options or warrants)  convertible into or exchangeable or
          exercisable for, any class or series of the Borrower's capital stock.

     (d)  For the  purposes  hereof the term "Common  Stock Deemed  Outstanding"
          shall mean the sum of the number of shares of Common Stock then

                                        6

<PAGE>



          outstanding  plus the number of shares of Common Stock then obtainable
          pursuant to (i) any options or warrants or purchase rights to purchase
          shares of Common Stock,  (ii) rights to subscribe for shares of Common
          Stock,   (iii)   securities  by  their  terms   convertible   into  or
          exchangeable  for shares of Common Stock, and (iv) options or warrants
          to  purchase  or  rights  to  subscribe   for  such   convertible   or
          exchangeable securities;

                                    SECTION 8

                                    EXPENSES

     The  Borrower  shall pay  $10,000 to Lender to cover the  Lender's,  costs,
expenses and disbursements (including, without limitation,  Lender's legal fees)
incurred in  connection  with this  transaction.  Such amount may be deducted by
Lender from the amounts to be loaned under this Amendment No. 2.

                                    SECTION 9

                              FULL FORCE AND EFFECT

     9.1 All the other terms and  provisions of the Loan and Security  Agreement
shall continue in full force and effect.

     IN WITNESS WHEREOF,  Borrower and Lender have executed this Amendment No. 2
by the duly authorized officers as of the date first above written.


                                     LENDER:

ATTEST:                              Compu-DAWN, Inc.


_____________________________        By:/s/ Mark Honigsfeld 
                                        ----------------------------------------
                                        Mark Honigsfeld
                                        Chief Executive Officer


                                     BORROWER:

ATTEST:                              LocalNet Communications, Inc.


_____________________________        By:/s/ Rudy C. Theale, Jr. 
                                        ----------------------------------------
                                        Rudy C. Theale, Jr.
                                        Chief Executive Officer


                                        7

<PAGE>



                                   Exhibit 4.2

                              NOTE CONVERSION FORM

     The  undersigned  hereby  elects to convert  $______________  of Conversion
Principal  Amount of the LocalNet  Communications,  Inc.  (the  "Borrower")  12%
Secured  Promissory  Note  to  Compu-DAWN,  Inc.  dated  _________________  into
________ shares of Common Stock of the Borrower (the "Shares"),  at a Conversion
Price of $_____________ per share.

     The undersigned represents and warrants that the Shares purchased by it are
being acquired for its own account,  for investment purposes and not with a view
to any distribution within the meaning of the Securities Act of 1933, as amended
(the "Securities Act"). The undersigned will not sell, assign, mortgage, pledge,
hypothecate,  transfer or  otherwise  dispose of any of the Shares  unless (i) a
registration  statement  under the  Securities  Act with  respect  thereto is in
effect and the prospectus  included therein meets the requirements of Section 10
of the  Securities  Act, or (ii) the Borrower has received a written  opinion of
his counsel that, after an investigation of the relevant facts,  such counsel is
of  the  opinion  that  such  proposed  sale,  assignment,   mortgage,   pledge,
hypothecation,  transfer or disposition does not require  registration under the
Securities Act or any state securities law.

     The  undersigned  understands  that the issuance of the Shares is not being
registered  under the  Securities  Act and the Shares must be held  indefinitely
unless they are  subsequently  registered  thereunder or an exemption  from such
registration is available.

     The  undersigned  represents and warrants  further that (i) it is either an
"accredited  investor," as such term is defined in Rule 501(a) promulgated under
the Securities Act, or, either alone or with its purchaser  representative,  has
such  knowledge  and  experience  in financial  and business  matters that it is
capable of  evaluating  the merits and risks of the  acquisition  of the Shares;
(ii) it is able to bear the  economic  risks  of an  investment  in the  Shares,
including,  without  limitation,  the  risk  of the  loss  of part or all of its
investment  and the  inability to sell or transfer the Shares for an  indefinite
period of time;  (iii) it has adequate  financial means of providing for current
needs and  contingencies  and has no need for liquidity in his investment in the
Shares; and (iv) it does not have an overall commitment to investments which are
not readily  marketable  that is  excessive  in  proportion  to net worth and an
investment  in the  Shares  will not cause  such  overall  commitment  to become
excessive.

     The undersigned  acknowledges that the following restrictive legend will be
placed on any instrument, certificate or other document evidencing the Shares:

               "The  shares  represented  by  this  certificate  have  not  been
               registered  under the Securities  Act of 1933.  These shares have
               been acquired for investment and not for  distribution.  They may
               not  be  sold,  assigned,   mortgaged,   pledged,   hypothecated,
               transferred  or  otherwise   disposed  of  without  an  effective
               registration  statement for such shares under the  Securities Act
               of 1933 or an opinion of counsel for the

                                        8

<PAGE>


               Borrower that registration is not required under such Act."


Dated:________________

                                            ------------------------------
                                            Name of Holder


                                            ------------------------------
                                            Signature of authorized signor


                                            ------------------------------
                                            Name of signor

                                            -------------------------------
                                            Title of signor

                                        9

<PAGE>

             AMENDMENT TO RESTATED AND AMENDED EMPLOYMENT AGREEMENT


     This  amendment  (the  "Amendment")  dated  as  of  January  8,  1999  (the
"Effective Date") to the Restated and Amended  Employment  Agreement dated March
4, 1997 (the "Employment Agreement") by and between Compu-DAWN, Inc., a Delaware
corporation (the "Company") and Mark Honigsfeld (the "Executive").

                                 R E C I T A L S


     WHEREAS,  the parties hereto entered into the Employment Agreement on March
4, 1997.

     WHEREAS, the parties desire to amend the bonus provisions of the Employment
Agreement in their  entirety as set forth herein and that all other terms of the
Employment Agreement shall continue in full force and effect as amended hereby.

     NOW,  THEREFORE,  for good and  valuable  consideration,  the  receipt  and
sufficiency which is hereby acknowledged, the parties hereto agree as follows:

     1.   Definitions.  All capitalized  terms not defined herein shall have the
          meanings ascribed to them in the Employment Agreement.

     2.   Elimination of Certain Provisions The terms and provisions of Sections
          1.4(b),  1.4(c)  and  1.4(d) of the  Employment  Agreement  are hereby
          eliminated and shall have no further application, force and effect.

     3.   Additional  Terms and  Provisions.  The following terms and provisions
          are hereby added to the Employment Agreement:

     3.1 Additional  Positions.  In addition to all his other positions with the
Company,  the  Executive  shall  serve as  President  of the  Company  and Chief
Executive  Officer and Secretary of e.TV Commerce,  Inc.,  the Company's  wholly
owned subsidiary, during the term of the Employment Agreement as amended by this
Amendment.

     3.2 Bonus.  In  addition  to the Salary set forth in Section  1.4(a) of the
Employment  Agreement,  the Executive  shall be entitled to receive a bonus (the
"Bonus")  to be  determined  by the  mutual  agreement  of the  Company  and the
Executive  which,  among other  things,  will allow the Executive to earn such a
Bonus of up to fifty percent (50%) of the Executive's Salary each year, based on
certain  performance  thresholds.  The Company and the Executive  shall use best
efforts to determine and  memorialize  the terms of the Bonus within thirty (30)
days hereof.

     3.3 Options. The Company shall grant to the Executive common stock purchase
options to purchase the number of shares of common stock of the Company upon the
terms and conditions set forth in the stock option agreement  attached hereto as
Exhibit 3.3.


<PAGE>



     3.4 1999 Stock Rights Grant Plan.  The Executive  shall be a participant in
the Company's 1999 Stock Rights Grant Plan (the "Rights Plan").  The Executive's
right to be a participant in the Rights Plan and the terms of his  participation
in the Rights Plan shall be governed by the terms and  provisions  of the Rights
Plan.

     4. Miscellaneous.

     4.1  Severability.   If  any  provision  contained  in  this  Amendment  is
determined to be void,  illegal or unenforceable,  in whole or in part, then the
other  provisions  contained  herein shall remain in full force and effect as if
the provision which was determined to be void, illegal, or unenforceable had not
been contained herein.

     4.2 Waiver,  Modification,  and Integration. The waiver by any party hereto
of a breach of any provision of this Amendment shall not operate or be construed
as a waiver of any subsequent  breach by any party. The Employment  Agreement as
amended by this Amendment  (collectively  the  "Agreement")  contains the entire
agreement of the parties  concerning  employment  and  supersedes  all prior and
contemporaneous  representations,  understandings and agreements, either oral or
in writing,  between the parties  hereto with respect to the  employment  of the
Executive by the Company and all such prior or contemporaneous  representations,
understandings and agreements, both oral and written, are hereby terminated. The
terms of this  Agreement  may not be  modified,  altered  or  amended  except by
written  agreement  of the  Executive  and the  Company,  subject  to the  prior
approval of the Board of Directors of the Company.

     4.3  Counterpart  Execution.  This Amendment may be executed in two or more
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together shall constitute but one and the same instrument.

     IN WITNESS  WHEREOF,  the parties have  executed  this  Amendment as of the
Effective Date.

                                            COMPU-DAWN, INC.


                                            BY:/s/ Louis Libin
                                               -----------------------------
                                               Louis Libin, Senior Executive
                                               Vice President

                                            EXECUTIVE:

                                            /s/ Mark Honigsfeld
                                            ---------------------------------
                                            MARK HONIGSFELD




<PAGE>

             AMENDMENT TO RESTATED AND AMENDED EMPLOYMENT AGREEMENT


     This  amendment  (the  "Amendment")  dated  as  of  January  8,  1999  (the
"Effective Date") to the Restated and Amended Employment Agreement dated January
6, 1997 (the "Employment Agreement") by and between Compu-DAWN, Inc., a Delaware
corporation (the "Company") and Louis Libin (the "Executive").

                                 R E C I T A L S


     WHEREAS,  the parties  hereto  entered  into the  Employment  Agreement  on
January 6, 1997.

     WHEREAS, the parties desire to amend the bonus provisions of the Employment
Agreement in their  entirety as set forth herein and that all other terms of the
Employment Agreement shall continue in full force and effect as amended hereby.

     NOW,  THEREFORE,  for good and  valuable  consideration,  the  receipt  and
sufficiency which is hereby acknowledged, the parties hereto agree as follows:

     1.   Definitions.  All capitalized  terms not defined herein shall have the
          meanings ascribed to them in the Employment Agreement.

     2.   Elimination of Certain Provisions The terms and provisions of Sections
          1.4(b),  1.4(c)  and  1.4(d) of the  Employment  Agreement  are hereby
          eliminated and shall have no further application, force and effect.

     3.   Additional  Terms and  Provisions.  The following terms and provisions
          are hereby added to the Employment Agreement:

     3.1 Waiver of Salary Increase.  It is hereby agreed that as a result of the
Executive's  waiver of salary increase pursuant to the Executive's  waiver dated
January 4, 1999,  the  Executive's  salary  shall be $225,000  per annum for the
eight (8) month period ending December 31, 1999.

     3.2 Bonus.  In  addition  to the Salary set forth in Section  1.4(a) of the
Employment  Agreement,  the Executive  shall be entitled to receive a bonus (the
"Bonus")  to be  determined  by the  mutual  agreement  of the  Company  and the
Executive  which,  among other  things,  will allow the Executive to earn such a
Bonus of up to fifty percent (50%) of the Executive's Salary each year, based on
certain  performance  thresholds.  The Company and the Executive  shall use best
efforts to determine and  memorialize  the terms of the Bonus within thirty (30)
days hereof.

     3.3 Options. The Company shall grant to the Executive common stock purchase
options to purchase the number of shares of common stock of the Company upon the
terms and conditions set forth in the stock option agreement  attached hereto as
Exhibit 3.3.



<PAGE>


     3.4 1999 Stock Rights Grant Plan.  The Executive  shall be a participant in
the Company's 1999 Stock Rights Grant Plan (the "Rights Plan").  The Executive's
right to be a participant in the Rights Plan and the terms of his  participation
in the Rights Plan shall be governed by the terms and  provisions  of the Rights
Plan.

     4. Miscellaneous.

     4.1  Severability.   If  any  provision  contained  in  this  Amendment  is
determined to be void,  illegal or unenforceable,  in whole or in part, then the
other  provisions  contained  herein shall remain in full force and effect as if
the provision which was determined to be void, illegal, or unenforceable had not
been contained herein.

     4.2 Waiver,  Modification,  and Integration. The waiver by any party hereto
of a breach of any provision of this Amendment shall not operate or be construed
as a waiver of any subsequent  breach by any party. The Employment  Agreement as
amended by this Amendment  (collectively  the  "Agreement")  contains the entire
agreement of the parties  concerning  employment  and  supersedes  all prior and
contemporaneous  representations,  understandings and agreements, either oral or
in writing,  between the parties  hereto with respect to the  employment  of the
Executive by the Company and all such prior or contemporaneous  representations,
understandings and agreements, both oral and written, are hereby terminated. The
terms of this  Agreement  may not be  modified,  altered  or  amended  except by
written  agreement  of the  Executive  and the  Company,  subject  to the  prior
approval of the Board of Directors of the Company.

     4.3  Counterpart  Execution.  This Amendment may be executed in two or more
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together shall constitute but one and the same instrument.

     IN WITNESS  WHEREOF,  the parties have  executed  this  Amendment as of the
Effective Date.

                                            COMPU-DAWN, INC.


                                            BY:/s/ Mark Honigsfeld      
                                               -----------------------------
                                               Mark Honigsfeld
                                               Chief Executive Officer


                                            EXECUTIVE:

                                            /s/ Louis Libin
                                            --------------------------------
                                            LOUIS LIBIN


<PAGE>

                              EMPLOYMENT AGREEMENT


     This Employment Agreement ("Agreement") by and between COMPU-DAWN,  INC., a
Delaware  corporation  ("Compu-DAWN")  and  e.  TV  Commerce  Inc.,  a  Delaware
Corporation ("e.TV, and together with Compu-DAWN, the "Company") with offices at
77 Spruce Street,  Cedarhurst,  New York 11516,  and R.E. Turner IV, residing at
the  address set forth in Section  3.1  ("Executive")  is made and entered as of
January 8, 1999, ("Effective Date").


                                    RECITALS


     WHEREAS the Company  wishes to employ the  Executive,  and the Executive is
willing to accept such  employment for the Company upon the terms and conditions
hereafter set forth.

     NOW  THEREFORE,  in  consideration  of the premises  and of the  respective
covenants and agreements contained herein, the parties hereto agree as follows:

     1.1 Engagement. The Company hereby employs the Executive as Chairman of the
Board of Compu-DAWN and as a member of the Company's  strategic  management team
upon the terms and  conditions  set forth in this  Agreement.  If elected to the
Board of Directors of Compu-DAWN  and e.TV, the Executive will also serve on the
Board of Directors of Compu-DAWN  and e.TV,  subject to the terms and conditions
set forth in this Agreement.

     1.2 Duties of Executive.  As a member of the Company's strategic management
team,  the  Executive  will  generally  promote  the  interest of the Company in
accordance  with the parameters  set forth herein,  and  participate  with other
management  executives  of the  Company to analyze  and  develop  the  Company's
business plans and strategies,  including the  determination of the products and
services to be offered by the Company.  As Chairman of the Board of  Compu-DAWN,
the Executive may call, and will preside at,  meetings of the Board of Directors
in accordance  with the Bylaws of  Compu-DAWN.  The Executive  will make himself
reasonably  available  to act as the  Company's  spokesperson  to the  Company's
independent  representative  sales force, the Company's investors and the public
at large, in each case in such manner as shall be appropriate under the relevant
circumstances.

     The Executive shall have the right not to participate or be quoted in press
releases,  public statements and comments (jointly and collectively  referred to
as "Public Communications") which are materially inaccurate or misleading under,
or do not comply with,  applicable state and federal  securities laws including,
but not limited to, the Private  Securities  Litigation Reform Act of 1995 (with
respect to shareholders,  lenders or investors) and applicable state and federal
laws and  regulations  with  respect  to the  sales of  business  opportunities,
multi-level  marketing and similar laws and  regulations,  and/or he has not had
the opportunity to consult with the Company's legal counsel which is experienced
in federal and state securities laws and regulations, with respect to the

                                        1

<PAGE>



preparation  and  legal  review  of  the  Public  Communication.  The  foregoing
notwithstanding,  the  Executive  may not invoke any  failure  or  inability  to
consult with counsel as a reason not to participate,  or be quoted,  in a Public
Communication if he has not initiated  contact with such counsel's office within
24 hours  after the  Company  requests  that he make,  or be quoted in, a public
communication.

     In  addition  to and not by  limitation  of all  rights to be  indemnified,
defended and held harmless pursuant to the Company's indemnification obligations
under the Company's rules,  policies,  Bylaws and director and officer liability
insurance coverage,  the Company shall indemnify,  defend and hold the Executive
harmless  from  any  and  all  claims  and   liabilities   arising  from  Public
Communications,  whether or not made by him,  unless made  recklessly  or in bad
faith, in connection with his carrying out his responsibilities hereunder.

     Notwithstanding  any  provision  of this  Agreement  to the  contrary,  the
Executive's  rights  and  legal  or  fiduciary  duties  to the  Company  and its
shareholders as a member of the Company's Board of Directors,  under  applicable
laws and the Articles and Bylaws of the Company,  shall take precedence over any
other duty or responsibility  which may otherwise be deemed expressed or implied
under this  Agreement,  and no action or omission by the Executive in exercising
such rights or carrying  our such legal or fiduciary  duties shall  constitute a
default under this Agreement.

     In connection  with his duties  hereunder  the Executive  agrees to devote,
best efforts, abilities, knowledge and experience to the faithful performance of
the duties, responsibilities, and authorities within the scope of the parameters
stated above.  Notwithstanding the preceding,  the Executive shall not engage in
any activity or perform  services  for any other entity which shall  prevent the
Executive from fulfilling his obligations to the Company hereunder.  The Company
acknowledges  that the  Executive  has duties,  responsibilities  and  interests
outside the scope of this Employment Agreement, and except as otherwise provided
herein,  the  Executive  is  not  restricted  in  pursuing  such  other  duties,
responsibilities and interests.

     1.3 Term.  This Agreement  shall become  effective as of the Effective Date
and shall  continue in force and effect until  December 31, 2001,  unless sooner
terminated as provided in Section 1.6 hereof. This Agreement shall automatically
renew for additional one (1) year periods unless either party has given at least
sixty (60) days prior written notice of their intention not to renew.

     1.4 Compensation.  The Company (either by Compu-DAWN or e.TV) shall pay the
Executive, as full compensation for services rendered by the Executive under the
Agreement, as follows:

          (a) Base Salary.  The Company shall pay the Executive a base salary of
     TWO HUNDRED EIGHT THOUSAND DOLLARS  ($208,000.00)  per year, or such higher
     salary as may be determined from time to time during the term hereof either
     in accordance with the provisions of

                                        2

<PAGE>



     Section  1.4(b)  hereof or by the Board of Directors of  Compu-DAWN  in its
     sole discretion,  prorated for any partial period of employment ("Salary").
     Such Salary shall be paid by the Company  (either by Compu-DAWN or e.TV) to
     the Executive in twenty-six (26) equal  installments in accordance with the
     regular payroll payment dates of the Company or in such installments and on
     such days during the month as the Company and the Executive  shall mutually
     determine.  In the event this agreement renews automatically as provided in
     paragraph  1.2 hereof  increases  in base  salary  will be a minimum of the
     cumulative  annual  average  increase  for the prior  year as stated in the
     consumer  price  index  all  urban  consumers  Jacksonville,  Florida  Area
     publicized by the U.S. Department of Commerce.  If such index is terminated
     or no longer in existence use of a comparable index will be accepted.

          (b) Bonus.  In  addition  to the  Salary  set forth in Section  1.4(a)
     hereof,  the  Executive  shall be entitled to receive a sales and marketing
     bonus  (the  "Bonus")  to be  determined  by the  mutual  agreement  of the
     Compu-DAWN  and the Executive  which,  among other  things,  will allow the
     Executive  to  earn  such a  Bonus  of up to  fifty  percent  (50%)  of the
     Executive's Salary each year, based on certain performance thresholds.  The
     Company  and  the  Executive  shall  use  best  efforts  to  determine  and
     memorialize the terms of the Bonus within thirty (30) days hereof.

     1.5 Employment Benefits. In addition to the Salary and the Bonus payable to
the  Executive  hereunder,  the  Executive  shall be entitled  to the  following
benefits  upon  satisfaction  by the Executive of the  eligibility  requirements
therefor, subject to the following limitations:

          (a)  Sick  Leave  Benefits  and  Disability  Insurance.   Unless  this
     Agreement is terminated pursuant to the provisions of Section 1.6(b) hereof
     and provided  that  Executive  has been employed on a full time basis for a
     minimum  of three  (3)  months,  the  Executive  shall be paid  sick  leave
     benefits  for a period  of up to three (3)  months  at his then  prevailing
     Salary rate during his absence due to illness or other incapacity,  reduced
     by  the  amount,  if  any,  of  worker's   compensation,   social  security
     entitlement,  or disability  benefits,  if any,  under the Company's  group
     disability insurance plan, if any.

          (b) Life Insurance;" Key Man" Life Insurance.  The Company, at its own
     expense, shall provide the Executive,  subject to the Executive passing any
     physical  examination  required by the Company's  insurance  company,  life
     insurance  benefits under and consistent with any group term life insurance
     plan which Compu-DAWN,  at its election, may adopt. Any such life insurance
     coverage shall be upon terms and conditions  comparable to the coverage, if
     any,  provided  other  executive  officers  of the  Company,  and  provided
     further,  however,  that the  Company  shall  not be  obligated  to incur a
     premium of more than $1,000 per year for any such  coverage.  In  addition,
     the  Company  may  obtain  "key  man" life  insurance  upon the life of the
     Executive in an amount determined by Compu-DAWN in its sole discretion. The
     Executive shall fully cooperate in obtaining said life insurance, including
     submitting  to  any  physical  examination.   With  respect  to  such  life
     insurance,  the  Executive  shall be treated by the Company no  differently
     than Mark Honigsfeld.


                                        3

<PAGE>



          (c) Hospitalization, Accident, Major Medical and Dental Insurance. The
     Company,  at  its  own  expense,  shall  provide  the  Executive  (and  all
     dependents  of the  Executive at the request of the  Executive)  with group
     hospitalization,  group accident,  major medical,  and dental  insurance in
     amounts of coverage  comparable to the  coverage,  if any,  provided  other
     executive officers of the Company.

          (d) Intentionally Left Blank.

          (e) Working Facilities; Travel. During the term of this Agreement, the
     Company shall  provide at its expense,  adequate  office space,  furniture,
     equipment,  supplies,  and  personnel  (including  professional,  clerical,
     support  and other  personnel)  as shall be  suitable in the opinion of the
     Chief  Executive  Officer of the Company to the  Executive's  position  and
     adequate   for  the   Executive's   use  in   performing   his  duties  and
     responsibilities  under this  Agreement.  The  Executive  shall be based at
     e.TV's office at 12775 Gran Bay Parkway West,  Building 200,  Jacksonville,
     Florida or any successor  office in the  Jacksonville  Florida area, and he
     shall be required to travel to the Company's  offices at 77 Spruce  Street,
     Cedarhurst,  New York and to meet with  customers  and attend  conferences,
     conventions  and the like  from  time to time in order for him to carry out
     his duties hereunder.

          (f)  Automobile  Allowance.  During  the term of this  Agreement,  the
     Company shall provide the Executive with a monthly automobile  allowance of
     one thousand dollars ($1,000).  Any allowance due the Executive pursuant to
     the  preceding  provisions of this  paragraph  shall be paid by the Company
     concurrently with payroll.

          (g) Upon  signing  this  Agreement in  connection  with the  Executive
     becoming Chairman of the Board of Compu-DAWN and a Director of the Company,
     Compu-DAWN  shall grant to the Executive  common Stock purchase  options to
     purchase the number of shares of common stock of Compu-DAWN  upon the terms
     and conditions set forth in the stock option  agreement  attached hereto as
     Exhibit 1.5(g).

     1.6 Termination.  This Agreement and the Executive's  employment  hereunder
may be  terminated  without any breach of this  Agreement at any time during the
term hereof only by reason of and in accordance with the following provisions:

          (a) Death. If the Executive dies during the term of this Agreement and
     while in the employ of the  Company,  this  Agreement  shall  automatically
     terminate as of the date of the  Executive's  death,  and the Company shall
     have no further  liability  hereunder to the Executive or his estate except
     to the extent set forth in Section 1.7(a) hereof.

          (b) Disability.  If, during the term of this Agreement,  the Executive
     shall be  prevented  from  performing  his  duties  hereunder  by reason of
     becoming totally disabled as hereinafter  defined for six (6) months out of
     twelve (12) month  period,  then the Company may terminate  this  Agreement
     immediately upon written notice to the Executive

                                        4

<PAGE>



     without any further  liability  hereunder  to the  Executive  except as set
     forth in  Section  1.7(b)  hereof.  For  purposes  of this  Agreement,  the
     Executive  shall be  deemed  to have  become  disabled  when (i) he  either
     receives  "disability  benefits"  under  (a)  Social  Security,  or (b) the
     Companys  disability  plan,  if  any  (whether  funded  with  insurance  or
     self-funded by the Company), or (ii) the Board of Directors of the Company,
     upon  the  written  report  of  a  qualified   physician   (after  complete
     examination  of the  Executive)  designated  by the Board of  Directors  of
     Compu-DAWN or its insurers,  shall have  determined  that the Executive has
     become physically and/or mentally  incapable of performing his duties under
     this Agreement.

          (c)  Termination by the Company for Cause.  Prior to the expiration of
     the term of this  Agreement,  the Company may  discharge  the Executive for
     cause and terminate this Agreement  immediately  upon written notice to the
     Executive without any further  liability  hereunder to the Executive or his
     estate,  except to the  extent  set forth in  Section  1.7(c)  hereof.  For
     purposes of this Agreement,  a "discharge for cause" shall mean termination
     of the Executive upon written notice to the Executive limited,  however, to
     one or more of the following reasons:

               (1)   Misappropriation   or  embezzlement  by  the  Executive  in
          connection with the Company as determined by the affirmative unanimous
          vote of the Board of Directors of Compu-DAWN other than the Executive;

               (2) Gross  mismanagement  or willful  neglect of the  Executive's
          duties as determined by the affirmative unanimous vote of the Board of
          Directors of Compu-DAWN (other than the Executive) after notice to the
          Executive  of the  particular  details  thereof and a period of thirty
          (30)  days  thereafter  within  which  to  cure  such  act or  acts of
          mismanagement  or neglect,  and the failure of the  Executive  to cure
          such act or acts within such thirty (30) day period;

               (3) Indictment and conviction of a felony; or

               (4)  Willful and  unauthorized  disclosure  of Trade  Secrets (as
          defined in Section  1.8 hereof) of the  Company as  determined  by the
          affirmative  unanimous  vote of the Board of Directors of the Company,
          other than the Executives.

          (d) Termination by the Company with Notice.  The Company may terminate
     this Agreement,  for a reason other than as set forth in subparagraphs (a),
     (b),  (c) or (f) of this Section 1.6 at any time  immediately  upon written
     notice to the  Executive  without any further  liability  hereunder  to the
     Executive except to the extent set forth in Section 1.7(d) hereof.

          (e)  Termination  by the Executive for Good Reason.  The Executive may
     terminate  this  Agreement  at any  time for Good  Reason  (as  hereinafter
     defined)

                                        5

<PAGE>



     in which event the Company shall have no further liability hereunder to the
     Executive  except to the  extent set forth in Section  1.7(e)  hereof.  For
     purposes of this Agreement,  the term "Good Reason" shall mean, without the
     Executive's  express written  consent,  the occurrence of any the following
     circumstances (which changes shall constitute a "Change"):

               (1) The assignment to the Executive of any duties inconsistent in
          any material  respect  (unless in the nature of a promotion)  with the
          Executive's  position in the Company  immediately prior to such Change
          (including,  but not limited to, the Executive's  status,  offices and
          titles),  or a  significant  adverse  alteration  or diminution in the
          nature   or   status   of  the   Executive's   authority,   duties  or
          responsibilities  from  those  in  effect  immediately  prior  to such
          Change,  other than an isolated,  insubstantial and inadvertent action
          that is fully  corrected  within  thirty  (30) days  after  receipt of
          written notice from the Executive;

               (2) Any material failure by the Company to comply with any of the
          provisions  of  Section  1.4 or 1.5 of this  Agreement,  other than an
          isolated, insubstantial and inadvertent action that is fully corrected
          within  thirty  (30) days after  receipt of  written  notice  from the
          Executive;

               (3) The Company's  requiring  the Executive to be based  anywhere
          other than within a  reasonable  travel  distance  from  Jacksonville,
          Florida,  except as provided in Section  1.5(e)  hereof and except for
          travel reasonably  required of the Executive in the performance of the
          Executive's duties on behalf of the Company;

               (4)  The  failure  of  the   Company  to  obtain  an   agreement,
          satisfactory  to the Executive,  from any and all successors to assume
          and agree to perform this  Agreement,  as  contemplated in Section 1.9
          hereof;

               (5) Any  failure  by the  Company  to  comply  with any  material
          provision of this Agreement that has not been cured within thirty (30)
          days  after  notice  of  such  noncompliance  has  been  given  by the
          Executive to the Company;

               (6) A "Change  in  Control"  (as that term is  defined in Section
          1.6(f) hereof) of the Company has occurred; or

               (7) If the Company  changes its business  direction such that the
          primary   focus   of  its   business   is   not  in  the   e-commerce,
          telecommunications or internet industries or the multi-level marketing
          of the  products and services of such  industries,  and the  Executive
          resigns as Chairman of the Board of Compu-DAWN or provides notice that
          he wishes to terminate this Agreement.



                                        6

<PAGE>



               During a period of six (6) months immediately  following any such
          termination of this Agreement by the Executive,  the Executive  agrees
          to  provide  such  consulting  services  to  the  Company  as  it  may
          reasonably request, at such time or times within such period as may be
          mutually  agreed  upon  between the  Company  and the  Executive.  The
          Executive shall be compensated  for any such consulting  services at a
          daily rate equal to one thirtieth (1/30) of the monthly Salary paid to
          the  Executive  at the time of the  Executive's  resignation  from the
          Company, plus reimbursement for any reasonable  out-of-pocket expenses
          incurred by the Executive in rendering such consulting services.

          (f) Termination upon Change in Control. The Company may terminate this
     Agreement  at any time within  twelve (12) months after a Change in Control
     (as hereinafter  defined)  immediately upon written notice to the Executive
     without any further  liability  hereunder  to the  Executive  except to the
     extent set forth in Section 1.7(e) hereof.  For purposes of this Agreement,
     the terms "Change of Control" shall mean,  except in connection with, or in
     relation to, a capital raising transaction:

               (1) The transfer,  through one transaction or a series of related
          transactions,  either  directly or indirectly,  or through one or more
          intermediaries,  of beneficial  ownership  (within the meaning of Rule
          13d-3 promulgated under the Securities Exchange Act of 1934) of 25% or
          more of either  the then  outstanding  shares  of common  stock or the
          combined  voting  power  of  Compu-DAWN's   then  outstanding   voting
          securities entitled to vote generally in the election of directors, or
          the last of any series of  transfers  that  results in the transfer of
          beneficial  ownership  (within the  meaning of Rule 13d-3  promulgated
          under the  Securities  Exchange  Act of 1934) of 25% or more of either
          the then  outstanding  shares of common stock or the  combined  voting
          power of Compu-DAWN's then outstanding  voting securities  entitled to
          vote generally in the election of directors;

               (2) Approval by the  shareholders  of  Compu-DAWN  of a merger or
          consolidation, with respect to which persons who were the shareholders
          of Compu-DAWN  immediately  prior to such merger or  consolidation  do
          not, immediately thereafter,  own more than 50% of the combined voting
          power  entitled to vote  generally in the election of directors of the
          merged or consolidated  company's then outstanding  voting securities,
          or a liquidation  or  dissolution of the Company or the sale of all or
          substantially all of the assets of the Company;

               (3) The transfer,  through one transaction or a series of related
          transactions,  of more than 50% of the assets of the  Company,  or the
          last of any series of  transfers  that results in the transfer of more
          than 50% of the assets of the Company. For purposes of this paragraph,
          the  determination  of what constitutes more than 50% of the assets of
          the Company  shall be  determined  based on the most recent  financial
          statement prepared by the Company's independent accountants; or


                                        7

<PAGE>



               (4) During any calendar year, individuals who at the beginning of
          such year  constituted the Board of Compu-DAWN and any new director or
          directors  whose  election  by the Board was  approved  by a vote of a
          majority  of the  directors  then  still in  office  who  either  were
          directors at the beginning of the year or whose election or nomination
          for  election  was  previously  so  approved,  cease for any reason to
          constitute a majority thereof provided,  however,  that this provision
          will not be triggered in the event the Executive votes or causes other
          stockholders  to  vote  their  shares  to  cause  said  change  to the
          directorship of the Company.

     1.7 Compensation upon Termination.

          (a)  Death.  In the  event the  Executive's  employment  hereunder  is
     terminated  pursuant to the provisions of Section 1.6 (a) hereof due to the
     death of the Executive, the Company shall have no further obligation to the
     Executive or his estate,  except to pay to the Executive's spouse, or if he
     leaves no spouse, to the estate of the Executive (provided,  however,  that
     the Executive,  with the written consent of the Executive's spouse, if any,
     may affirmatively designate a beneficiary other than his spouse or estate):
     (i) any  accrued,  but unpaid,  Salary,  any  authorized  but  unreimbursed
     business  expenses,  and any  vacation or sick leave  benefits,  which have
     accrued as of the date of death,  but were then unpaid or unused,  (ii) any
     accrued, but unpaid, Bonus but without accelerating the bonus payment date,
     and (iii) an amount  equal to the  difference  between (a) the full monthly
     Salary  payable  hereunder as of the date of death of the  Executive  for a
     period  consisting  of  that  number  of  months  equal  to one  (1)  month
     multiplied  by the number of full years that the  Executive was an employee
     of the Company or a subsidiary or a predecessor  in interest  thereof,  and
     (b) the  monthly  payment,  if any,  payable  to the  Executive  under  the
     Company's salary  continuation  plan, if any, for the  corresponding  month
     during the period set forth in clause  (iii)(a)  above.  Any amount due the
     Executive under clause (i) of this paragraph shall be paid in a lump sum in
     cash  within  thirty  (30) days after the death of the  Executive,  and any
     amount due the Executive  under clause (ii) of this paragraph shall be paid
     in accordance with the Discretionary Bonus Resolution;  provided,  however,
     that any unpaid Earnings Annual Bonus shall be paid to the Executive within
     thirty (30) days after the Company's audited  financial  statements for the
     fiscal year is made  available  by the  Company's  auditors  for which such
     Bonus is due.

          (b) Disability.  In the event the Executive's  employment hereunder is
     terminated  pursuant to the  provisions of Section 1.6(b) hereof due to the
     Disability  of the  Executive,  the Company shall be relieved of all of its
     obligations  under  this  Agreement,  except to pay the  Executive  (i) any
     accrued,  but unpaid Salary and any  authorized but  unreimbursed  business
     expenses,  (ii) any accrued, but unpaid, Bonus but without accelerating the
     bonus payment date, and (iii) an amount equal to the difference between (a)
     the full monthly Salary payable  hereunder as of the date of termination of
     the Executive's employment hereunder for a period consisting of that number
     of months  equal to one (1) month  multiplied  by the  number of full years
     that the  Executive  was an  employee  of the  Company or a  subsidiary  or
     predecessor  in  interest  thereof,  and  subject to a minimum of three (3)
     months (b) the monthly

                                        8

<PAGE>



     payment,  if any,  payable  to the  Executive  under the  Company's  salary
     continuation  plan and/or  disability  plan, if any, for the  corresponding
     month during the period set forth in clause (iii)(a) above.  The provisions
     of the  preceding  sentence  shall not  affect  the  Executive's  rights to
     receive payments under the Company's disability insurance plan, if any. Any
     amount due the Executive  under clause (i) of this paragraph  shall be paid
     in a lump sum in cash within thirty (30) days after the  termination of the
     Executive's employment hereunder, any amount due the Executive under clause
     (ii) of this  paragraph  shall be paid  within  thirty  (30) days after the
     Company's  audited  financial  statements  for  the  fiscal  year  is  made
     available  by the  Company's  auditors for which such Bonus is due, and any
     amount due the Executive under clause (iii) of this paragraph shall be paid
     in accordance with the Company's  regular payroll periods during the period
     set forth in clause (iii).

          (c)  Cause.  In the  event the  Executive's  employment  hereunder  is
     terminated by the Company for Cause  pursuant to the  provisions of Section
     1.6(c)  hereof,  the  Company  shall  have  no  further  obligation  to the
     Executive under this Agreement except to pay the Executive (i) any accrued,
     but unpaid,  Salary and any authorized but unreimbursed  business expenses,
     and (ii) any accrued, but unpaid, Bonus, but without accelerating the bonus
     payment  date.  Any  amount  due the  Executive  under  clause  (i) of this
     paragraph shall be paid in a lump sum in cash within thirty (30) days after
     the termination of the Executive's employment hereunder, and any amount due
     the  Executive  under  clause (ii) of this  Paragraph  shall be paid within
     thirty (30) days after the Company's audited  financial  statements for the
     fiscal year is made  available  by the  Company's  auditors  for which such
     Bonus is due.

          (d)  Termination by the Company other than for Cause. In the event the
     Executive's  employment  hereunder is terminated by the Company pursuant to
     the provisions of Section 1.6(d) hereof, the Executive shall be entitled to
     receive  (i)  any  accrued,  but  unpaid  Salary  and  any  authorized  but
     unreimbursed  business expenses,  (ii) any accrued, but unpaid,  Bonus, and
     (iii) an amount  equal to One Hundred  (100%)  percent of the full  monthly
     Salary  payable  hereunder for the  unexpired  term of the  Agreement.  Any
     amount due the Executive  under clause (i) of this paragraph  shall be paid
     in a lump sum in cash within thirty (30) days after the  termination of the
     Executive's  employment  thereunder,  any  amount due the  Executive  under
     clause (ii) of this paragraph shall be paid to the Executive  within thirty
     (30) days after the Company's audited  financial  statements for the fiscal
     year is made  available by the  Company's  auditors for which such Bonus is
     due, and any amount due the Executive  under clause (iii) of this paragraph
     shall be paid in accordance  with the  Company's  regular  payroll  periods
     during the period set forth in clause (iii).

          (e)  Termination  by the  Executive  for Good Reason or by the Company
     After Change in Control.  In the event this  Agreement is terminated by the
     Executive  pursuant to the provisions of Section  1.6(e) hereof,  or by the
     Company pursuant to Section 1.6(f) hereof,  the Executive shall be entitled
     to receive (i) any  accrued,  but  unpaid,  Salary and any  authorized  but
     unreimbursed  business  expenses,  (ii) any accrued,  but unpaid Bonus, and
     (iii) an amount

                                        9

<PAGE>



     equal to One Hundred  (100%)  percent of the full  monthly  Salary  payable
     hereunder  for the  unexpired  term of the  Agreement.  Any  amount due the
     Executive under clause (i) of this paragraph shall be paid in a lump sum in
     cash  within  thirty  (30) days after the  termination  of the  Executive's
     employment  hereunder,  any amount due the  Executive  under clause (ii) of
     this  paragraph  shall be paid within  thirty (30) days after the Company's
     audited  financial  statements for the fiscal year is made available by the
     Company's auditors for which such Bonus is due and (iii) any amount due the
     Executive  under  clause  (iii) of this  paragraph  (A) in the  event  this
     Agreement  is  terminated  pursuant  to  Section  1.6(e)  shall  be paid in
     accordance with the Company's regular payroll periods during the period set
     forth in clause (iii), and (B) in the event this Agreement is terminated by
     the Company  pursuant to Section 1.6(f) shall be paid in a lump sum in cash
     within ninety (90) days after the termination of the Executive's employment
     hereunder.  In addition,  in the event this  Agreement is terminated by the
     Executive  pursuant to the provisions of Section  1.6(e) hereof,  or by the
     Company pursuant to Section 1.6(f) hereof, the Company at its expense shall
     continue to provide the  Executive  with the  benefits set forth in Section
     1.5(b)  relating to term life  insurance,  1.5(c) and 1.5(f)  above for the
     unexpired  term of this  Agreement;  provided,  however,  if the  Executive
     received  such  benefits  from a source  other than the Company  during the
     aforesaid  period,  then the Company shall continue to provide the benefits
     set forth in Sections 1.5(b)  relating to term life  insurance,  1.5(c) and
     1.5(f)  hereof,  or  provide  the  Executive  with the  equivalent  of such
     benefits if the Company is precluded from  providing such actual  benefits,
     only to the extent the  Executive  does not receive such  benefits in their
     entirety from such other source.

          (f)  Termination  of  Obligations  of  the  Company  Upon  Payment  of
     Compensation.  Upon  payment  of the  amount,  if any,  due  the  Executive
     pursuant to the preceding  provisions  of this  Section,  the Company shall
     have no further obligation to the Executive under this Agreement.

     1.8 Protective  Covenants.  The Executive recognizes that his employment by
the Company is one of the highest trust and confidence because (i) the Executive
will become fully  familiar with all aspects of the Company's  business and that
of its  subsidiaries  during the period of his employment with the Company,  and
(ii) certain  information of which the Executive will gain knowledge  during his
employment is proprietary and confidential  information  which is of special and
peculiar   value  to  the  Company  or  its   subsidiaries   (the   "Proprietary
Information").  If any such  Proprietary  Information were imparted to or became
known  by any  person,  including  the  Executive,  engaging  in a  business  in
competition  with that of the Company or its  subsidiaries,  hardship,  loss and
irreparable  injury and damage could result to the Company or its  subsidiaries,
the measurement of which would be difficult if not impossible to ascertain.  The
Executive  acknowledges  that any and all Proprietary  Information  shall be the
sole and  absolute  property of the Company in  perpetuity,  that the  Executive
shall promptly  disclose such  Proprietary  Information to the Company,  and the
Executive  shall  have  no  right,  title  or  interest  therein  or to  receive
additional monies therefor. The Executive shall provide reasonable assistance to
the Company in developing and protecting all such  Proprietary  Information  and
obtaining patents on such Proprietary Information deemed patentable by the

                                       10

<PAGE>



Company. The Executive further acknowledges that the Company or its subsidiaries
has developed unique skills, concepts, sales presentations,  marketing programs,
marketing  strategy,  business  practices,  methods  of  operation,  trademarks,
licenses,  technical  information,  Proprietary  Information,  computer software
programs,  tapes and discuss concerning its operations systems,  customer lists,
customer leads, documents identifying past, present and future customers, hiring
and training methods, investment policies,  financial and other confidential and
proprietary  information  concerning its operations and expansion  plans ("Trade
Secrets"),  including,  without  limitation,  such Trade  Secrets  acquired from
LocalNet Communications,  Inc., a Florida corporation ("LocalNet") pursuant to a
Peaceful Surrender Agreement of even date between e.TV and LocalNet.  Therefore,
the  Executive  agrees  that it is  necessary  for the  Company to  protect  its
business  and that of its  subsidiaries  from  such  damage,  and the  Executive
further  agrees  that  the  following  covenants  constitute  a  reasonable  and
appropriate  means,  consistent with the best interest of both the Executive and
the Company, to protect the Company or its subsidiaries  against such damage and
shall apply to and be binding upon the Executive as provided herein:

          (a) Trade Secrets. The Executive recognizes that his position with the
     Company  is one of the  highest  trust  and  confidence  by  reason  of the
     Executive's access to and contact with certain Trade Secrets of the Company
     and its  subsidiaries.  The Executive  agrees and covenants to use his best
     efforts and exercise  utmost  diligence to protect and  safeguard the Trade
     Secrets of the Company and its  subsidiaries.  The Executive further agrees
     and covenants that,  except as may be required by the Company in connection
     with this Agreement,  or with the prior written consent of the Company, the
     Executive   shall  not,  either  during  the  term  of  this  Agreement  or
     thereafter,  directly or indirectly, use for the Executive's own benefit or
     for the benefit of another,  or disclose,  disseminate,  or  distribute  to
     another, any Trade Secret (whether or not acquired,  learned,  obtained, or
     developed  by the  Executive  alone or in  conjunction  with others) of the
     Company  or its  subsidiaries  or of others  with whom the  Company  or its
     subsidiaries has a business  relationship.  All memoranda,  notes, records,
     drawings, documents, or other writings whatsoever made, compiled, acquired,
     or received by the Executive during the term of this Agreement, arising out
     of, in  connection  with,  or related to any  activity  or  business of the
     Company or its subsidiaries,  including, but not limited to, the customers,
     suppliers,  or  others  with whom the  Company  or its  subsidiaries  has a
     business relationship,  the arrangements of the Company or its subsidiaries
     with such parties,  and the pricing and expansion  policies and strategy of
     the Company or its  subsidiaries,  are, and shall  continue to be, the sole
     and exclusive  property of the Company or its subsidiaries,  are, and shall
     continue  to be,  the sole and  exclusive  property  of the  Company or its
     subsidiaries,  as applicable,  and shall,  together with all copies thereof
     and all advertising literature, to be returned and delivered to the Company
     by the within five (5) days of the termination of this Agreement, or at any
     time upon the Company's demand.

          (b) Inventions as Sole Property of Company.  Executive agrees promptly
     to  disclose to the Company  any and all  inventions,  ideas,  discoveries,
     improvements, trade secrets, formulas, techniques, processes, developments,
     know how, and writings or other

                                       11

<PAGE>



     materials,  whether  or  not  patentable  and  whether  or not  reduced  to
     practice,  conceived, made or learned by the Executive during the period of
     his/her  employment,  either alone or jointly with others,  which relate to
     the Company's  business of  developing,  and selling  through a multi-level
     market  sales  network  using  independent   representatives,   e-commerce,
     telecommunications  and internet  products and services  (such  inventions,
     ideas,  discoveries,  improvements,  trade secrets,  formulas,  techniques,
     processes,  developments  know-how,  and writings or other  materials being
     hereinafter  collectively  referred  to  as  the  "Inventions").  Executive
     acknowledges  and agrees that all the  Inventions  (including all rights of
     copyright  therein)  shall be the sole property of the Company or any other
     entity  designated by it, and the Executive  hereby  assigns to the Company
     his/her entire right and interest in and to all the Inventions. The Company
     or any  other  entity  designated  by it  shall  be the  sole  owner of all
     domestic and foreign rights pertaining to the Inventions.

          (c)  Restriction on Soliciting  Certain Persons of the Company and its
     Subsidiaries.  The  Executive  covenants  that  during  the  term  of  this
     Agreement  and for a  period  of  twenty-four  (24)  months  following  the
     termination of this Agreement,  he will not, either directly or indirectly,
     (i) disclose or otherwise  make known to any person or entity the names and
     addresses   of  any   of   the   customers,   suppliers,   vendors,   sales
     representatives, distributors, employees, or consultants of the Company, or
     (ii) call on, solicit, or take away, or attempt to call on, solicit or take
     away  any of the  customers,  suppliers,  vendors,  sales  representatives,
     distributors, employees, or consultants of the Company, or its subsidiaries
     with whom he became  acquainted  during his  employment  with the  Company,
     either for  himself or for any other  person,  firm,  corporation  or other
     entity.

          (d) Covenant Not to Compete. The Executive hereby covenants and agrees
     that  during  the term of this  Agreement  and for a period of twelve  (12)
     months following the termination,  of his employment hereunder, he will not
     directly or indirectly, either as an employee, employer, consultant, agent,
     principal,  partner,  shareholder  (other than through  ownership of public
     traded  capital  stock of a  corporation  which  represent  less  than five
     percent  (5%)  of the  outstanding  capital  stock  of  such  corporation),
     corporate officer, director, investor, financier or in any other individual
     or  representative  capacity,  engage or participate in any business during
     the  term of  this  Agreement  and as of the  date  of  termination  of the
     Executive's  employment  hereunder which is directly  competitive  with the
     business  of  the  Company  or  any of its  subsidiaries  in the  areas  of
     e-commerce,  telecommunications  and  internet  services  and  products and
     multi-level marketing as of such date.

          (e) Survival of Covenants. Each covenant of the Executive set forth in
     this Section 1.8 shall survive the  termination of this Agreement and shall
     be  construed as an agreement  independent  of any other  provision of this
     Agreement,  and the  existence  of any  claim  or cause  of  action  of the
     Executive  against the Company  whether  predicated  on this  Agreement  or
     otherwise  shall not constitute a defense to the enforcement by the Company
     of said covenant.


                                       12

<PAGE>



          (f)  Remedies.  In the  event of breach  or  threatened  breach by the
     Executive  of any  provision  of this  Section  1.8,  the Company  shall be
     entitled to relief by temporary restraining order, temporary injunction, or
     permanent injunction or otherwise, in addition to other legal and equitable
     relief to which it may be entitled,  including any and all monetary damages
     which  the  Company  may  incur as a result of said  breach,  violation  or
     threatened breach or violation. The Company may pursue any remedy available
     to it  concurrently  or  consecutively  in  any  order  as to  any  breach,
     violation,  or threatened  breach or  violation,  and the pursuit of one of
     such  remedies  at any time will not be deemed an  election  of remedies or
     waiver of the right to pursue any other of such remedies as to such breach,
     violation,  or threatened  breach or  violation,  or as to any other breach
     violation, or threatened breach or violation.

          However,  in the event the  Company  commences  an action and does not
     prevail, the Company shall pay the Executive all reasonable legal costs and
     expenses  in  connection  with the  defense  or any  action  brought by the
     Company against him.

     1.9 Merger or Acquisition.  In the event the Company should consolidate, or
merge into  another  corporation,  or transfer all or  substantially  all of its
assets to another entity, or divide its assets among a number of entities,  this
Agreement shall continue in full force and effect.  The Company will require any
and  all  successors   (whether  direct  or  indirect,   by  purchase,   merger,
consolidation or otherwise) to all or  substantially  all of the business and/or
assets of the Company,  to expressly assume and agree pursuant to an appropriate
written assumption agreement to perform this Agreement in the same manner and to
the same  extent  that the  Company  would be  required to perform it if no such
succession  had taken  place.  Failure of the Company to obtain  such  agreement
prior to the  effectiveness  of any  such  successor  shall be a breach  of this
Agreement and shall entitle the Executive to terminate his  employment  and this
Agreement for Good Reason.  As used in this Agreement,  the term "Company" shall
mean the Company as  hereinbefore  defined  and any  successor  to its  business
and/or assets as aforesaid which executes and delivers the assumption  agreement
provided for in this  Section 1.9 or which  otherwise  becomes  bound by all the
terms and provisions of this Agreement by operation of law.

     1.10  Reimbursement  of Employee  Expenses.  The Executive is authorized to
incur  ordinary,  necessary  and  reasonable  expenses  in  connection  with the
performance of his duties and responsibilities  under this Agreement and for the
promotion of the business and  activities of the Company during the term hereof,
including,  without  limitation,  expenses for  necessary  travel and  necessary
travel and  entertainment and other items of expenses required in the normal and
routine  course  of the  Executive's  employment  hereunder.  The  Company  will
reimburse the Executive from time to time of at least $500.00 per month incurred
which will cover  miscellaneous  expenses  of the  Executive  incidental  to the
performance of his duties  hereunder.  Additionally,  the Company will reimburse
the  Executive  from time to time for all such  expenses  above  $500.00  in the
aggregate  each month  provided that the Executive  presents to the Company with
respect thereto:

                                       13

<PAGE>




          (a) An accounting in which the Executive  recorded at or near the time
     each  expenditure  was made; (i) the amount of the  expenditures,  (ii) the
     time,  place and  designation  of the type of  entertainment  and travel or
     other expenses,  or the date and description of the gift (gifts made to one
     individual  are not to exceed a total of  Twenty-Five  and  No/100  Dollars
     ($25.00)  in  any  taxable  year);   (iii)  the  business  reason  for  the
     expenditure  and the nature of the business  benefit derived or expected to
     be  derived  as  the  result  of  the  expenditure;  and  (iv)  the  names,
     occupations, addresses and other information concerning each person who was
     entertained   or  given  a  gift   sufficient  to  establish  the  business
     relationship to the Company; and

          (b) Documentary  evidence (such as receipts or paid bills) which state
     sufficient  information to establish the amount,  date, place and essential
     character of the  expenditure,  for such expenditure (i) of Twenty-Five and
     No/100 Dollars  ($25.00) or more except for  transportation  charges if not
     readily available) and (ii) for lodging or traveling away from home.

     1.11 Executive's Securities Law Covenants.  The Executive covenants that he
will comply with all securities  laws,  rules and regulations  pertaining to his
employment  hereunder,  to the  extent  any such  laws,  rules  and  regulations
applies, including,  without limitation,  filing all reports required by Section
16(a) of the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),
complying  with  Section  16(b) of the  Exchange  Act  relating  to short  swing
profits, and refraining on using "insider information" or disclosing same to any
third party who is not the Company's retained counsel, accountants or investment
bankers,  or who is not bound by a  confidentiality  agreement with the Company,
except if any of the forgoing is  demonstrably  inadvertent by the Executive and
does not have a material adverse affect on the Company's  business,  reputation,
financial  condition,  investor  or  public  relations,  creditor,  customer  or
supplier  relations,   or  relationships  with  other  contracting  parties,  or
independent sales representative relations. Additionally, the Executive will, at
the request of the Company,  provide the Company with all information  regarding
the  Executive on a timely basis which is  reasonably  required by Compu-DAWN to
complete  it's  reports  and  statements  required  by the  Exchange  Act, or to
complete any registration statement or amendments thereto which Compu-DAWN files
or plans to file with the Securities and Exchange Commission.

     2.1 Post  Termination  Transition  Period.  Following  the  termination  or
expiration  of this  Agreement  for any  reason  whatsoever,  there  shall  be a
reasonable  transition period (the "Transition Period") during which the Company
will take steps to  disassociate  itself  from the name and the  likeness of the
Executive.  During the Transition  Period the Company shall use diligent efforts
to revise any  letterhead,  brochures,  sales and marketing  literature,  public
relations  materials,  web sites or the like, whether printed or electronic,  to
remove the name,  picture and likeness of the  Executive  therefrom,  unless the
Executive gives his prior written consent to the contrary. During the Transition
Period,  subject to the foregoing sentence,  the Company may use the Executive's
name,  picture and  likeness in existing  materials,  consistent  with then past
practice, provided such use is not misleading, or disparaging or damaging to the
Executive.  Following the Transition Period, the Company shall not use the name,
picture or likeness of the Executive without the Executive's prior

                                       14

<PAGE>



written  consent,  except  as  may  be  required  by  law,  rule  or  regulation
(including,  without  limitation,  federal and state  securities  laws) or in an
historical  context.  During  such  Transition  Period,  to the extent  that the
Executive  is called  upon by the  Company to assist  the  Company in making the
afordescribed  transition,  the  Executive  shall  be  compensated  for any such
services  on a per diem basis at a daily rate equal to one  thirtieth  (1/30) of
the  monthly  Salary  paid  to the  Executive  at the  time  of the  Executive's
termination   from  the  Company,   plus   reimbursement   for  any   reasonable
out-of-pocket expenses incurred by the Executive in rendering such services.

     3.1 Covenants of  Compu-DAWN.  Within ten (10) days following the execution
and delivery of this  Agreement  Compu-DAWN  shall use its best efforts to cause
the Board of  Directors to expand the Board of Directors to seven (7), and shall
cause the  following  persons to continue to serve as directors or to be elected
by the incumbent  directors to fill vacancies caused by the increase in the size
of the Board of Directors or the  resignation of certain current  directors,  as
the case may be, and subject to their respective consent to so serve,  effective
upon  Compu-DAWN's  compliance  Rule 14 f-1  promulgated  under the Exchange Act
("Rule 14f-1"):  Mark Honigsfeld,  Louis Libin, Rudy C. Theale, Jr., R.E. Turner
IV, one person designated by Messrs. Honigsfeld and Libin, one person designated
by Messrs.  Theale and  Turner,  and one  person  mutually  agreed to by Messrs.
Honigsfeld,  Libin,  Theale and  Turner.  Compu-DAWN  shall use best  efforts to
comply  with Rule 14f-1  within  thirty  (30) days  following  the date  hereof,
subject  to the  persons  who  are  contemplated  to  become  new  directors  of
Compu-DAWN as provided above furnishing Compu- DAWN, within fifteen (15) days of
the date hereof  with the  information  required  by Compu-  DAWN to  accurately
complete  the  statement  required to comply with Rule  14f-1.  In that  regard,
Compu-DAWN  has sent, or will send within seven (7) days of the date hereof,  to
the  Executive,  a Director  and  Officer  Questionnaire  designed to elicit the
required information for the information statement required by Rule 14f-1.

     This covenant is subject to the stockholder's and Board of Directors rights
and duties to remove any  director  for cause  pursuant to law, or  Compu-DAWN's
certificate of incorporation  and bylaws and to fulfill the directors  fiduciary
duties.  This  covenant  shall  expire  following  the next  Annual  Meeting  of
Stockholders  of  Compu-DAWN  at which  elections  for the  class  of  directors
including  any of Messrs.  Honigsfeld,  Libin,  Theale or Turner are to be held,
with respect to each of them.

                               GENERAL PROVISIONS

     4.1 Notices.  All notices,  requests,  consents,  and other  communications
under  this  Agreement  shall be in  writing  and  shall be  deemed to have been
delivered  on the  date  personally  delivered  or on the  date  deposited  in a
receptacle  maintained  by the United  States  Postal  Service for such purpose,
postage prepaid,  by certified mail, return receipt requested,  addressed to the
respective parties as follows:




                                       15

<PAGE>



                  If to the Executive:

                  204 Clatterbridge Road
                  Ponte Vedra Beach, Florida 32082

                  If to the Company:

                  Compu-Dawn, Inc.
                  77 Spruce Street
                  Cedarhurst, New York 11516
                  ATTN: Mark Honigsfeld,
                  Chairman of the Board

Either  party  hereto may  designate a different  address by  providing  written
notice of such new address to the other party hereto.

     4.2  Severability.   If  any  provision  contained  in  this  Agreement  is
determined to be void,  illegal or unenforceable,  in whole or in part, then the
other  provisions  contained  herein shall remain in full force and effect as if
the provision which was determined to be void, illegal, or unenforceable had not
been contained herein.

     4.3 Waiver,  Modification,  and Integration. The waiver by any party hereto
of a breach of any provision of this Agreement shall not operate or be construed
as a waiver of any subsequent breach by any party. This instrument  contains the
entire agreement of the parties  concerning  employment and supersedes all prior
and contemporaneous representations,  understandings and agreements, either oral
or in writing,  between the parties hereto with respect to the employment of the
Executive by the Company and all such prior or contemporaneous  representations,
understandings  and  agreements,  both oral and written,  are hereby  terminated
provided,  however that the terms and  conditions of that separate  Confidential
Proprietary  Information  Agreement  entered into by and between the Company and
the Executive  shall  control with respect to the subject  matter  thereof.  The
terms of this  Agreement  may not be  modified,  altered  or  amended  except by
written  agreement  of the  Executive  and the  Company,  subject  to the  prior
approval of the Board of Directors of the Company.

     4.4 Binding Effect.  This Agreement shall be binding and effective upon the
Company and its successors and permitted  assigns,  and upon the Executive,  his
heirs and representatives.

     4.5 Choice of Law and Venue.  The parties agree that this Agreement is made
and  entered  into in  Nassau  County,  New York and  shall be  governed  by and
construed in accordance with the laws of the State of New York.


                                       16

<PAGE>



     4.6  Representation  of Executive.  The  Executive  hereby  represents  and
warrants  to the Company  that he has not  previously  assumed  any  obligations
inconsistent  with those  contained in this  Agreement.  The  Executive  further
represents  and warrants to the Company that the Executive has entered into this
Agreement pursuant to his own initiative and that the Company did not induce the
Executive  to  execute  this   Agreement  in   contravention   of  any  existing
commitments.  The Executive  acknowledges that the Company has entered into this
Agreement in reliance upon the foregoing representations of the Executive.

     4.7  Independent  Counsel.  The Company has been  represented  by CERTILMAN
BALIN ADLER & HYMAN,  LLP. The Executive has been  represented by BRANT,  MOORE,
MACDONALD & WELLS, P.A. Each has made his or its own determination  with respect
to counsel  without  coercion from the other.  Each has thoroughly  reviewed the
provisions of this Agreement and all matters  concerning the consulting with the
benefit of independent counsel.

     4.8 Arbitration Any controversy or claim arising out of or relating to this
Agreement  shall be settled by binding  arbitration in Nassau  County,  New York
under the rules of the American Arbitration Association. Judgment upon the award
may be entered in any court having jurisdiction. Arbitrator(s) may not award the
prevailing  party in such  arbitration  attorney's  fees,  expenses and costs of
arbitration,  except as otherwise provided with respect to restrictive covenants
set forth in Section 1.8(f).

     4.9 Counterpart Execution; Originals. This Agreement may be executed in two
or more  counterparts,  each of which  shall be deemed an  original,  but all of
which together shall constitute but one and the same instrument.



     [Rest of Page  Intentionally  Left Blank.  Signatures  are on the Following
Page.]
















                                       17

<PAGE>





     IN WITNESS WHEREOF,  the parties have executed this Agreement as of the day
and year first above written effective as of the Effective Date.


                                            COMPU-DAWN, INC.


                                            By:/s/ Mark Honigsfeld
                                              ----------------------
                                               MARK HONIGSFELD
                                               Chief Executive Officer

                                            e.TV COMMERCE, INC.


                                            By: /s/ Mark Honigsfeld
                                               -----------------------


                                            EXECUTIVE:

                                             /s/ R.E. Turner, IV
                                            --------------------------



                                       18

<PAGE>





     Mark  Honigsfeld  and Louis  Libin  hereby  each agree that he will vote in
favor of the matters set forth in Section 2.1 of the Employment  Agreement dated
January 8, 1999 between Compu-DAWN,  Inc. and e.TV Commerce,  Inc. and Robert E.
Turner IV.


                                                 /s/ Mark Honigsfeld
                                                 ----------------------------
                                                 Mark Honigsfeld



                                                 /s/ Louis Libin
                                                 ----------------------------
                                                 Louis Libin


                                       19

<PAGE>


                                 EXHIBIT 1.5(g)

                         FORM OF STOCK OPTION AGREEMENT


     See attached.



























                                       20

<PAGE>

                              EMPLOYMENT AGREEMENT


     This Employment Agreement ("Agreement") by and between COMPU-DAWN,  INC., a
Delaware  corporation  ("Compu-DAWN")  and  e.  TV  Commerce  Inc.,  a  Delaware
Corporation ("e.TV, and together with Compu-DAWN, the "Company") with offices at
77 Spruce Street,  Cedarhurst, New York 11516, and Rudy C. Theale, Jr., residing
at the address set forth in Section 3.1  ("Executive") is made and entered as of
January 8, 1999, ("Effective Date").


                                    RECITALS


     WHEREAS the Company  wishes to employ the  Executive,  and the Executive is
willing to accept such  employment for the Company on a full time basis upon the
terms and conditions hereafter set forth.

     NOW  THEREFORE,  in  consideration  of the premises  and of the  respective
covenants and agreements contained herein, the parties hereto agree as follows:

     1.1  Retention.  The Company hereby retains the Executive as Executive Vice
President of  Compu-DAWN  and  President of e.TV for and during the term hereof.
The Executive hereby accepts employment under the terms and conditions set forth
in this Agreement.

     1.2 Duties of  Executive.  The  Executive  shall  perform  in the  capacity
described in Section 1.1 hereof on a full-time basis and shall have such duties,
responsibilities, and authorities as are designated for such offices pursuant to
the Bylaws, as amended, of the Company, and as may be reasonably assigned to him
from time to time by the Chief Executive  Officer of the Company.  The Executive
agrees to devote his full time  during  normal  business  hours,  best  efforts,
abilities,  knowledge and experience to the faithful  performance of the duties,
responsibilities,  and authorities  which may be reasonably  assigned to him and
which are  consistent  with his  executive  offices  under  Section  1.1 of this
Agreement.  Notwithstanding  the preceding,  the Executive may, without being in
violation  of his  obligations  hereunder,  (i)  serve  on  corporate,  civic or
charitable  boards  or  committees  which are not  engaged  in  business  in the
computer software, radio or telecommunications  industries,  provided,  however,
the Executive may serve on boards or committees  otherwise  prohibited hereunder
as director of a trade or business association related to the computer software,
radio or  telecommunications  industries  with the prior written  consent of the
Chief Executive  Officer,  (ii) invest the  Executive's  personal assets in such
form or manner as will not require any material services by the Executive in the
operation  of the  entities in which such  investments  are made,  provided  the
Executive  shall use his best efforts to pursue such activities in such a manner
so that such  activities  shall not prevent the Executive  from  fulfilling  his
obligations to the Company hereunder,  and provided further, the Executive shall
resolve any conflict  between his obligations to the Company and his obligations
to any other entity in which the Executive has a financial  interest in favor of
the Company.

                                        1

<PAGE>




     1.3 Term.  This Agreement  shall become  effective as of the Effective Date
and shall  continue in force and effect until  December 31, 2001,  unless sooner
terminated as provided in Section 1.6 hereof. This Agreement shall automatically
renew for additional one (1) year periods unless either party has given at least
sixty (60) days prior written notice of their intention not to renew.

     1.4 Compensation.  The Company (either by Compu-DAWN or e.TV) shall pay the
Executive, as full compensation for services rendered by the Executive under the
Agreement, as follows:

          (a) Base Salary.  The Company shall pay the Executive a base salary of
     TWO HUNDRED EIGHT THOUSAND DOLLARS  ($208,000.00)  per year, or such higher
     salary as may be determined from time to time during the term hereof either
     in accordance  with the provisions of Section 1.4(b) hereof or by the Board
     of Directors of Compu-DAWN in its sole discretion, prorated for any partial
     period of employment  ("Salary").  Such Salary shall be paid by the Company
     (either by Compu-DAWN  or e.TV) to the  Executive in twenty-six  (26) equal
     installments  in accordance  with the regular  payroll payment dates of the
     Company or in such  installments  and on such days  during the month as the
     Company  and the  Executive  shall  mutually  determine.  In the event this
     agreement  renews   automatically  as  provided  in  paragraph  1.2  hereof
     increases in base salary will be a minimum of the cumulative annual average
     increase for the prior year as stated in the consumer price index all urban
     consumers  Jacksonville,  Florida Area publicized by the U.S. Department of
     Commerce.  If such index is  terminated  or no longer in existence use of a
     comparable index will be accepted.

          (b) Bonus.  In  addition  to the  Salary  set forth in Section  1.4(a)
     hereof,  the  Executive  shall be entitled to receive a sales and marketing
     bonus  (the  "Bonus")  to be  determined  by the  mutual  agreement  of the
     Compu-DAWN  and the Executive  which,  among other  things,  will allow the
     Executive  to  earn  such a  Bonus  of up to  fifty  percent  (50%)  of the
     Executive's Salary each year, based on certain performance thresholds.

     1.5 Employment  Benefits.  In addition to the Salary, the signing bonus and
the Bonus, payable to the Executive  hereunder,  the Executive shall be entitled
to the following  benefits upon satisfaction by the Executive of the eligibility
requirements therefor, subject to the following limitations:

          (a)  Sick  Leave  Benefits  and  Disability  Insurance.   Unless  this
     Agreement is terminated pursuant to the provisions of Section 1.6(b) hereof
     and provided  that  Executive  has been employed on a full time basis for a
     minimum  of three  (3)  months,  the  Executive  shall be paid  sick  leave
     benefits  for a period  of up to three (3)  months  at his then  prevailing
     Salary rate during his absence due to illness or other incapacity,  reduced
     by  the  amount,  if  any,  of  worker's   compensation,   social  security
     entitlement,  or disability  benefits,  if any,  under the Company's  group
     disability insurance plan, if any.

                                        2

<PAGE>




          (b) Life Insurance;" Key Man" Life Insurance.  The Company, at its own
     expense, shall provide the Executive,  subject to the Executive passing any
     physical  examination  required by the Company's  insurance  company,  life
     insurance  benefits under and consistent with any group term life insurance
     plan which Compu-DAWN,  at its election, may adopt. Any such life insurance
     coverage shall be upon terms and conditions  comparable to the coverage, if
     any,  provided  other  executive  officers  of the  Company,  and  provided
     further,  however,  that the  Company  shall  not be  obligated  to incur a
     premium of more than $1,000 per year for any such  coverage.  In  addition,
     the  Company  may  obtain  "key  man" life  insurance  upon the life of the
     Executive in an amount determined by Compu-DAWN in its sole discretion. The
     Executive shall fully cooperate in obtaining said life insurance, including
     submitting to any physical examination.

          (c) Hospitalization, Accident, Major Medical and Dental Insurance. The
     Company,  at  its  own  expense,  shall  provide  the  Executive  (and  all
     dependents  of the  Executive at the request of the  Executive)  with group
     hospitalization,  group accident,  major medical,  and dental  insurance in
     amounts of coverage  comparable to the  coverage,  if any,  provided  other
     executive officers of the Company.

          (d) Vacations.  The Executive  shall be entitled to a reasonable  paid
     vacation of not less that ten (10)  business days each year during the term
     of this  Agreement,  exclusive  of  national  and  religious  holidays  and
     weekends, which vacation shall be taken by the Executive in accordance with
     the  business  requirements  of the  Company at the time and its  personnel
     policies then in effect relative to this subject.

          (e) Working Facilities; Travel. During the term of this Agreement, the
     Company shall  provide at its expense,  adequate  office space,  furniture,
     equipment,  supplies,  and  personnel  (including  professional,  clerical,
     support  and other  personnel)  as shall be  suitable in the opinion of the
     Chief  Executive  Officer of the Company to the  Executive's  position  and
     adequate   for  the   Executive's   use  in   performing   his  duties  and
     responsibilities  under this  Agreement.  The  Executive  shall be based at
     e.TV's office at 12775 Gran Bay Parkway West,  Building 200,  Jacksonville,
     Florida or any successor  office in the  Jacksonville  Florida area, and he
     shall be required to travel to the Company's  offices at 77 Spruce  Street,
     Cedarhurst,  New York and to meet with  customers  and attend  conferences,
     conventions  and the like  from  time to time in order for him to carry out
     his duties hereunder.

          (f)  Automobile  Allowance.  During  the term of this  Agreement,  the
     Company shall provide the Executive with a monthly automobile  allowance of
     one thousand dollars ($1,000).  Any allowance due the Executive pursuant to
     the  preceding  provisions of this  paragraph  shall be paid by the Company
     concurrently with payroll.

          (g) Signing Bonus.  Upon signing this Agreement in connection with the
     Executive  becoming Executive Vice President of Compu-DAWN and President of
     e.TV and a

                                        3

<PAGE>



     Director of the Company,  Compu-DAWN shall pay to the Executive Twenty Five
     Thousand  Dollars  ($25,000)  in cash as a signing  bonus,  subject  to any
     federal, state and local withholding tax requirements.

          (h) Upon  signing  this  Agreement in  connection  with the  Executive
     becoming Executive Vice President of Compu-DAWN and President of e.TV and a
     Director of the Company,  Compu-DAWN  shall grant to the  Executive  common
     Stock purchase  options to purchase the number of shares of common stock of
     Compu-DAWN  upon the terms  and  conditions  set forth in the stock  option
     agreement attached hereto as Exhibit 1.5(h).

     1.6 Termination.  This Agreement and the Executive's  employment  hereunder
may be  terminated  without any breach of this  Agreement at any time during the
term hereof only by reason of and in accordance with the following provisions:

          (a) Death. If the Executive dies during the term of this Agreement and
     while in the employ of the  Company,  this  Agreement  shall  automatically
     terminate as of the date of the  Executive's  death,  and the Company shall
     have no further  liability  hereunder to the Executive or his estate except
     to the extent set forth in Section 1.7(a) hereof.

          (b) Disability.  If, during the term of this Agreement,  the Executive
     shall be  prevented  from  performing  his  duties  hereunder  by reason of
     becoming totally disabled as hereinafter  defined for six (6) months out of
     twelve (12) month  period,  then the Company may terminate  this  Agreement
     immediately  upon  written  notice to the  Executive  without  any  further
     liability  hereunder to the Executive except as set forth in Section 1.7(b)
     hereof.  For purposes of this  Agreement,  the Executive shall be deemed to
     have become  disabled  when (i) he either  receives  "disability  benefits"
     under (a) Social  Security,  or (b) the Companys  disability  plan,  if any
     (whether funded with insurance or self-funded by the Company),  or (ii) the
     Board of Directors of the Company,  upon the written  report of a qualified
     physician (after complete  examination of the Executive)  designated by the
     Board of Directors of  Compu-DAWN or its  insurers,  shall have  determined
     that the  Executive  has become  physically  and/or  mentally  incapable of
     performing his duties under this Agreement.

          (c)  Termination by the Company for Cause.  Prior to the expiration of
     the term of this  Agreement,  the Company may  discharge  the Executive for
     cause and terminate this Agreement  immediately  upon written notice to the
     Executive without any further  liability  hereunder to the Executive or his
     estate,  except to the  extent  set forth in  Section  1.7(c)  hereof.  For
     purposes of this Agreement,  a "discharge for cause" shall mean termination
     of the Executive upon written notice to the Executive limited,  however, to
     one or more of the following reasons:

               (1)   Misappropriation   or  embezzlement  by  the  Executive  in
          connection with the Company as determined by the affirmative unanimous
          vote of the

                                        4

<PAGE>



          Board of Directors of Compu-DAWN other than the Executive;

               (2) Gross  mismanagement  or willful  neglect of the  Executive's
          duties as determined by the affirmative unanimous vote of the Board of
          Directors of Compu-DAWN (other than the Executive) after notice to the
          Executive  of the  particular  details  thereof and a period of thirty
          (30)  days  thereafter  within  which  to  cure  such  act or  acts of
          mismanagement  or neglect,  and the failure of the  Executive  to cure
          such act or acts within such thirty (30) day period;

               (3) Indictment and conviction of a felony; or

               (4)  Willful and  unauthorized  disclosure  of Trade  Secrets (as
          defined in Section  1.8 hereof) of the  Company as  determined  by the
          affirmative  unanimous  vote of the Board of Directors of the Company,
          other than the Executives.

          (d) Termination by the Company with Notice.  The Company may terminate
     this Agreement,  for a reason other than as set forth in subparagraphs (a),
     (b),  (c) or (g) of this Section 1.6 at any time  immediately  upon written
     notice to the  Executive  without any further  liability  hereunder  to the
     Executive except to the extent set forth in Section 1.7(d) hereof.

          (e)  Termination  by the Executive for Good Reason.  The Executive may
     terminate  this  Agreement  at any  time for Good  Reason  (as  hereinafter
     defined)  in which  event  the  Company  shall  have no  further  liability
     hereunder to the Executive except to the extent set forth in Section 1.7(f)
     hereof. For purposes of this Agreement,  the term "Good Reason" shall mean,
     without the Executive's express written consent,  the occurrence of any the
     following circumstances (which changes shall constitute a "Change"):

               (1) The assignment to the Executive of any duties inconsistent in
          any material  respect  (unless in the nature of a promotion)  with the
          Executive's  position in the Company  immediately prior to such Change
          (including,  but not limited to, the Executive's  status,  offices and
          titles),  or a  significant  adverse  alteration  or diminution in the
          nature   or   status   of  the   Executive's   authority,   duties  or
          responsibilities  from  those  in  effect  immediately  prior  to such
          Change,  other than an isolated,  insubstantial and inadvertent action
          that is fully  corrected  within  thirty  (30) days  after  receipt of
          written notice from the Executive;

               (2) Any material failure by the Company to comply with any of the
          provisions  of  Section  1.4 or 1.5 of this  Agreement,  other than an
          isolated, insubstantial and inadvertent action that is fully corrected
          within  thirty  (30) days after  receipt of  written  notice  from the
          Executive;


                                        5

<PAGE>



               (3) The Company's  requiring  the Executive to be based  anywhere
          other than within a  reasonable  travel  distance  from  Jacksonville,
          Florida,  except as provided in Section  1.5(e)  hereof and except for
          travel reasonably  required of the Executive in the performance of the
          Executive's duties on behalf of the Company;

               (4)  The  failure  of  the   Company  to  obtain  an   agreement,
          satisfactory  to the Executive,  from any and all successors to assume
          and agree to perform this  Agreement,  as  contemplated in Section 1.9
          hereof; or

               (5) Any  failure  by the  Company  to  comply  with any  material
          provision of this Agreement that has not been cured within thirty (30)
          days  after  notice  of  such  noncompliance  has  been  given  by the
          Executive to the Company.

          During a  period  of six (6)  months  immediately  following  any such
     termination  of this Agreement by the  Executive,  the Executive  agrees to
     provide  such  consulting  services  to the  Company  as it may  reasonably
     request, at such time or times within such period as may be mutually agreed
     upon  between  the  Company  and the  Executive.  The  Executive  shall  be
     compensated for any such  consulting  services at a daily rate equal to one
     thirtieth (1/30) of the monthly Salary paid to the Executive at the time of
     the Executive's  resignation from the Company,  plus  reimbursement for any
     reasonable  out-of-pocket  expenses  incurred by the Executive in rendering
     such consulting services.

          (f) Termination upon Change in Control. The Company may terminate this
     Agreement  at any time within  twelve (12) months after a Change in Control
     (as hereinafter  defined)  immediately upon written notice to the Executive
     without any further  liability  hereunder  to the  Executive  except to the
     extent set forth in Section 1.7(f) hereof.  For purposes of this Agreement,
     the terms "Change of Control" shall mean,  except in connection with, or in
     relation to, a capital raising transaction:

               (1) The transfer,  through one transaction or a series of related
          transactions,  either  directly or indirectly,  or through one or more
          intermediaries,  of beneficial  ownership  (within the meaning of Rule
          13d-3 promulgated under the Securities Exchange Act of 1934) of 25% or
          more of either  the then  outstanding  shares  of common  stock or the
          combined  voting  power  of  Compu-DAWN's   then  outstanding   voting
          securities entitled to vote generally in the election of directors, or
          the last of any series of  transfers  that  results in the transfer of
          beneficial  ownership  (within the  meaning of Rule 13d-3  promulgated
          under the  Securities  Exchange  Act of 1934) of 25% or more of either
          the then  outstanding  shares of common stock or the  combined  voting
          power of Compu-DAWN's then outstanding  voting securities  entitled to
          vote generally in the election of directors;

               

                                        6

<PAGE>



               (2) Approval by the  shareholders  of  Compu-DAWN  of a merger or
          consolidation, with respect to which persons who were the shareholders
          of Compu-DAWN  immediately  prior to such merger or  consolidation  do
          not, immediately thereafter,  own more than 50% of the combined voting
          power  entitled to vote  generally in the election of directors of the
          merged or consolidated  company's then outstanding  voting securities,
          or a liquidation  or  dissolution of the Company or the sale of all or
          substantially all of the assets of the Company;

               (3) The transfer,  through one transaction or a series of related
          transactions,  of more than 50% of the assets of the  Company,  or the
          last of any series of  transfers  that results in the transfer of more
          than 50% of the assets of the Company. For purposes of this paragraph,
          the  determination  of what constitutes more than 50% of the assets of
          the Company  shall be  determined  based on the most recent  financial
          statement prepared by the Company's independent accountants; or

               (4) During any calendar year, individuals who at the beginning of
          such year  constituted the Board of Compu-DAWN and any new director or
          directors  whose  election  by the Board was  approved  by a vote of a
          majority  of the  directors  then  still in  office  who  either  were
          directors at the beginning of the year or whose election or nomination
          for  election  was  previously  so  approved,  cease for any reason to
          constitute a majority thereof provided,  however,  that this provision
          will not be triggered in the event the Executive votes or causes other
          stockholders  to  vote  their  shares  to  cause  said  change  to the
          directorship of the Company.

     1.7 Compensation upon Termination.

          (a)  Death.  In the  event the  Executive's  employment  hereunder  is
     terminated  pursuant to the provisions of Section 1.6 (a) hereof due to the
     death of the Executive, the Company shall have no further obligation to the
     Executive or his estate,  except to pay to the Executive's spouse, or if he
     leaves no spouse, to the estate of the Executive (provided,  however,  that
     the Executive,  with the written consent of the Executive's spouse, if any,
     may affirmatively designate a beneficiary other than his spouse or estate):
     (i) any  accrued,  but unpaid,  Salary,  any  authorized  but  unreimbursed
     business  expenses,  and any  vacation or sick leave  benefits,  which have
     accrued as of the date of death,  but were then unpaid or unused,  (ii) any
     accrued, but unpaid, Bonus but without accelerating the bonus payment date,
     and (iii) an amount  equal to the  difference  between (a) the full monthly
     Salary  payable  hereunder as of the date of death of the  Executive  for a
     period  consisting  of  that  number  of  months  equal  to one  (1)  month
     multiplied  by the number of full years that the  Executive was an employee
     of the Company or a subsidiary or a predecessor  in interest  thereof,  and
     (b) the  monthly  payment,  if any,  payable  to the  Executive  under  the
     Company's salary  continuation  plan, if any, for the  corresponding  month
     during the period set forth in clause  (iii)(a)  above.  Any amount due the
     Executive under clause (i) of this paragraph shall be paid in a lump sum in
     cash  within  thirty  (30) days after the death of the  Executive,  and any
     amount due the Executive  under clause (ii) of this paragraph shall be paid
     in accordance with the Discretionary Bonus Resolution; provided,

                                        7

<PAGE>



     however,  that  any  unpaid  Earnings  Annual  Bonus  shall  be paid to the
     Executive  within  thirty (30) days after the Company's  audited  financial
     statements for the fiscal year is made available by the Company's  auditors
     for which such Bonus is due.

          (b) Disability.  In the event the Executive's  employment hereunder is
     terminated  pursuant to the  provisions of Section 1.6(b) hereof due to the
     Disability  of the  Executive,  the Company shall be relieved of all of its
     obligations  under  this  Agreement,  except to pay the  Executive  (i) any
     accrued,  but unpaid  Salary,  any  authorized  but  unreimbursed  business
     expenses,  and any vacation or sick leave benefits which have accrued as of
     the date on which such permanent disability is determined,  but then remain
     unpaid, (ii) any accrued,  but unpaid,  Bonus but without  accelerating the
     bonus payment date, and (iii) an amount equal to the difference between (a)
     the full monthly Salary payable  hereunder as of the date of termination of
     the Executive's employment hereunder for a period consisting of that number
     of months  equal to one (1) month  multiplied  by the  number of full years
     that the  Executive  was an  employee  of the  Company or a  subsidiary  or
     predecessor  in  interest  thereof,  and  subject to a minimum of three (3)
     months (b) the monthly payment,  if any, payable to the Executive under the
     Company's salary  continuation plan and/or disability plan, if any, for the
     corresponding  month during the period set forth in clause  (iii)(a) above.
     The provisions of the preceding  sentence shall not affect the  Executive's
     rights to receive payments under the Company's  disability  insurance plan,
     if any. Any amount due the  Executive  under  clause (i) of this  paragraph
     shall be paid in a lump sum in cash  within  thirty  (30)  days  after  the
     termination of the  Executive's  employment  hereunder,  any amount due the
     Executive  under clause (ii) of this paragraph  shall be paid in accordance
     with the Discretionary Bonus Resolution; provided, however, that any unpaid
     Earnings  Annual Bonus shall be paid to the  Executive  within  thirty (30)
     days after the Company's audited  financial  statements for the fiscal year
     is made  available by the  Company's  auditors for which such Bonus is due,
     and any amount due the Executive under clause (iii) of this paragraph shall
     be paid in accordance with the Company's regular payroll periods during the
     period set forth in clause (iii).

          (c)  Cause.  In the  event the  Executive's  employment  hereunder  is
     terminated by the Company for Cause  pursuant to the  provisions of Section
     1.6(c)  hereof,  the  Company  shall  have  no  further  obligation  to the
     Executive under this Agreement except to pay the Executive (i) any accrued,
     but unpaid,  Salary, any authorized but unreimbursed business expenses, and
     any vacation or sick leave  benefits,  which have accrued as of the date of
     termination of this Agreement, but were then unpaid or unused, and (ii) any
     accrued,  but unpaid,  Bonus,  but without  accelerating  the bonus payment
     date. Any amount due the Executive under clause (i) of this paragraph shall
     be paid in a lump sum in cash within thirty (30) days after the termination
     of the Executive's  employment hereunder,  and any amount due the Executive
     under clause (ii) of this  Paragraph  shall be paid within thirty (30) days
     after the Company's  audited  financial  statements  for the fiscal year is
     made available by the Company's auditors for which such Bonus is due.



                                        8

<PAGE>



          (d)  Termination  by  the  Company  with  Notice.  In  the  event  the
     Executive's  employment  hereunder is terminated by the Company pursuant to
     the provisions of Section 1.6(d) hereof, the Executive shall be entitled to
     receive  (i)  any  accrued,   but  unpaid,   Salary,   any  authorized  but
     unreimbursed  business  expenses,  and any vacation or sick leave  benefits
     which have accrued as of the date of termination of the Agreement, but were
     then unpaid or unused, (ii) any accrued,  but unpaid,  Bonus, and (iii) the
     full  monthly  Salary  payable  hereunder  for  the  unexpired  term of the
     Agreement  subject to  mitigation  in the event the Executive has sought or
     obtained  employment  elsewhere  after the  termination of the  Executive's
     employment  pursuant to the provisions of section 1.6(d) hereof. Any amount
     due the  Executive  under  clauses  (i),  (ii) and (iii) of this  paragraph
     (other  than for any  Bonus)  shall  be paid in a lump  sum in cash  within
     thirty  (30)  days  after the  termination  of the  Executive's  employment
     thereunder;  provided,  however, that any unpaid Bonus shall be paid to the
     Executive  within  thirty (30) days after the Company's  audited  financial
     statements for the fiscal year is made available by the Company's  auditors
     for which such Bonus is due.

          (e)  Termination  by the  Executive  with  Notice.  In the  event  the
     Executive's employment hereunder is terminated by the Executive pursuant to
     the provisions of Section 1.6(e) hereof, the Executive shall be entitled to
     receive  (i)  any  accrued,   but  unpaid,   Salary,   any  authorized  but
     unreimbursed  business  expenses,  and any vacation or sick leave  benefits
     which have accrued as of the date of  termination  of this  Agreement,  but
     were then unpaid or unused,  and (ii) any accrued,  but unpaid,  Bonus. Any
     amount due the Executive  under clause (i) of this paragraph  shall be paid
     in a lump sum in cash within thirty (30) days after the  termination of the
     Executive's  employment  hereunder,  and any amount due the Executive under
     clause (ii) of this paragraph shall be paid to the Executive  within ninety
     (90) days after the end of the Company's  taxable year for which such Bonus
     is due. In addition,  the Company may, at its option,  cancel and terminate
     any and all of the Executive's unexercised stock options, if any.

          (f) Termination by the Executive for Good Reason.

               (1) Prior to Change of Control.  In the event this  Agreement  is
          terminated  by the  Executive  pursuant to the  provisions  of Section
          1.6(f)  hereof  prior to the  occurrence  of a Change of Control,  the
          Executive  shall be entitled to receive (i) any  accrued,  but unpaid,
          Salary,  any authorized but unreimbursed  business  expenses,  and any
          vacation or sick leave  benefits  which have accrued as of the date of
          termination of the Agreement, but were then unpaid or unused, (ii) any
          accrued,  but unpaid  Bonus,  and (iii) an amount equal to One Hundred
          (100%) percent of the full monthly  Salary  payable  hereunder for the
          unexpired  term of the  Agreement  whether  or not the  Executive  has
          sought or obtained  employment  elsewhere after the termination of the
          Executive's  employment.  Any amount due the  Executive  under clauses
          (i), (ii) and (iii) of this paragraph (other than for any Bonus) shall
          be paid in a lump  sum in cash  within  thirty  (30)  days  after  the
          termination  of  the  Executive's   employment  hereunder;   provided,
          however,  that any unpaid Bonus shall be paid to the Executive  within
          thirty (30) days after the Company's audited financial  statements for
          the fiscal year is made available by the Company's  auditors for which
          such  Bonus is due.  In  addition,  in the  event  this  Agreement  is
          terminated  by the  Executive  pursuant to the  provisions  of Section
          1.6(f) hereof prior to

                                        9

<PAGE>



          the  occurrence  of a Change of  Control,  the  Company at its expense
          shall continue to provide the Executive with the benefits set forth in
          Section 1.5(b),  1.5(c) 1.5(f) and 1.5(h) above for the unexpired term
          of this Agreement  whether or not the Executive has sought or obtained
          employment   elsewhere   after  the  termination  of  the  Executive's
          employment  pursuant  to the  provisions  of  Section  1.6(f)  hereof;
          provided,  however,  if the  Executive  obtains  employment  elsewhere
          during the  aforesaid  period,  then the  Company  shall  continue  to
          provide the benefits set forth in Sections 1.5(b),  1.5(c), 1.5(f) and
          1.5(h) hereof only to the extent the  Executive  does not receive such
          benefits in their entirety from the Executive's then current employer.

               (2) After  Change of  Control.  In the event  this  Agreement  is
          terminated  by the  Executive  pursuant to the  provisions  of Section
          1.6(f)  hereof  after  the  occurrence  of a Change  of  Control,  the
          executive  shall be entitled to receive (i) any  accrued,  but unpaid,
          Salary,  any authorized  but  unreimbursed  business  expenses and any
          vacation or sick leave  benefits  which have accrued as of the date of
          termination of the Agreement, but were then unpaid or unused, (ii) any
          or accrued but unpaid Bonus,  and (iii) an amount equal to One Hundred
          (100%) percent of the full monthly  Salary  payable  hereunder for the
          unexpired  term of the  Agreement  whether  or not the  Executive  has
          sought or obtained  employment  elsewhere after the termination of the
          Executive's  employment  pursuant to the  provisions of section 1.6(f)
          hereof. Any amount due the Executive under clauses (i), (ii) and (iii)
          of this  paragraph  (other than for any Bonus) shall be paid in a lump
          sum in cash  within  thirty  (30) days  after the  termination  of the
          Executive's employment hereunder;  provided,  however, than any unpaid
          Bonus and shall be paid to the Executive within thirty (30) days after
          the Company's audited financial statements for the fiscal year is made
          available by the  Company's  auditors  relating to the fiscal year for
          which such Bonus is due. In addition,  in the event this  Agreement is
          terminated  by the  Executive  pursuant to the  provisions  of Section
          1.6(f) hereof after the occurrence of a Change of Control, the Company
          at its  expense  shall  continue  to provide  the  Executive  with the
          benefits set forth in Section 1.5(b), 1.5(c), 1.5 (f) and 1.5(h) above
          for the unexpired term of this Agreement  whether or not the Executive
          has sought or obtained  employment  elsewhere after the termination of
          the  Executive's  employment;  provided,  however,  if  the  Executive
          obtains  employment  elsewhere during the aforesaid  period,  then the
          Company  shall  continue to provide the benefits set forth in Sections
          1.5(b),  1.5(c),  1.5(f)  and  1.5(h)  hereof  only to the  extent the
          Executive  does not receive such  benefits in their  entirety from the
          Executive's current employer.

          (g)  Termination by the Company After Change of Control.  In the event
     this  Agreement is terminated by the Company  pursuant to the provisions of
     Section  1.6(g)  hereof after the  occurrence  of a Change of Control,  the
     Executive shall be entitled to receive (i) any accrued, but unpaid, Salary,
     any authorized but unreimbursed business expenses, and any vacation or sick
     leave  benefits  which have  accrued as of the date of  termination  of the
     Agreement,  but were then unpaid or unused,  (ii) any accrued,  but unpaid,
     Bonus and (iii) an amount equal to One Hundred  (100%)  percent of the full
     monthly  Salary  payable  hereunder for the unexpired term of the Agreement
     whether or not the  Executive has sought or obtained  employment  elsewhere
     after the termination of the Executive's employment pursuant to the

                                       10

<PAGE>



     provisions of Section 1.6 (g) hereof.  Any amount due the  Executive  under
     clause  (i) of this  paragraph  shall be paid in a lump sum in cash  within
     thirty  (30)  days  after the  termination  of the  Executive's  employment
     hereunder,  any  amount  due to the  Executive  under  clause  (ii) of this
     paragraph shall be paid to the Executive  within thirty (30) days after the
     Company's  audited  financial  statements  for  the  fiscal  year  is  made
     available  by the  Company's  auditors for which such Bonus is due, and any
     amount due the Executive under clause (iii) of this paragraph shall be paid
     in a lump sum in cash within ninety (90) days after the  termination of the
     Executive's employment hereunder.  In addition, in the event this Agreement
     is terminated by the Company  pursuant to the  provisions of Section 1.6(g)
     hereof  after the  occurrence  of a Change of  Control,  the Company at its
     expense shall continue to provide the Executive with the benefits set forth
     in Sections 1.5(b),  1.5(c), 1.5(f) and 1.5(h) above for the unexpired term
     of this  Agreement  whether or not the  Executive  has  sought or  obtained
     employment  elsewhere after the  termination of the Executive's  employment
     pursuant to the provisions of Section 1.6(g) hereof; provided,  however, if
     the Executive  obtains  employment  elsewhere during the aforesaid  period,
     then the  Company  shall  continue  to provide  the  benefits  set forth in
     Sections 1.5(b),  1.5(c),  1.5 (f) and 1.5(h) hereof only to the extent the
     Executive  does  not  receive  such  benefits  in their  entirety  from the
     Executive's then current employer.

          (h)  Termination  of  Obligations  of  the  Company  Upon  Payment  of
     Compensation.  Upon  payment  of the  amount,  if any,  due  the  Executive
     pursuant to the preceding  provisions  of this  Section,  the Company shall
     have no further obligation to the Executive under this Agreement.

     1.8 Protective  Covenants.  The Executive recognizes that his employment by
the Company is one of the highest trust and confidence because (i) the Executive
will become fully  familiar with all aspects of the Company's  business and that
of its  subsidiaries  during the period of his employment with the Company,  and
(ii) certain  information of which the Executive will gain knowledge  during his
employment is proprietary and confidential  information  which is of special and
peculiar   value  to  the  Company  or  its   subsidiaries   (the   "Proprietary
Information").  If any such  Proprietary  Information were imparted to or became
known  by any  person,  including  the  Executive,  engaging  in a  business  in
competition  with that of the Company or its  subsidiaries,  hardship,  loss and
irreparable  injury and damage could result to the Company or its  subsidiaries,
the measurement of which would be difficult if not impossible to ascertain.  The
Executive  acknowledges  that any and all Proprietary  Information  shall be the
sole and  absolute  property of the Company in  perpetuity,  that the  Executive
shall promptly  disclose such  Proprietary  Information to the Company,  and the
Executive  shall  have  no  right,  title  or  interest  therein  or to  receive
additional monies therefor,  regardless of whether  development  occurred during
working  hours or any other time during the term of the  Executive's  employment
with the Company. The Executive shall assist the Company in obtaining patents on
all such  Proprietary  Information  deemed  patentable  by the Company and shall
execute all  documents  necessary to obtain such patents and to vest the Company
with full and extensive  title to the patents and to protect the patents against
infringement by others.  The Executive agrees that any patent  application filed
by the Executive within one (1) year after a

                                       11

<PAGE>



termination of the Executive's employment with the Company shall be conclusively
presumed  to relate to an  invention  made  during  the term of the  Executive's
employment with the Company. The Executive further acknowledges that the Company
or its subsidiaries has developed unique skills,  concepts, sales presentations,
marketing  programs,   marketing  strategy,   business  practices,   methods  of
operation, trademarks, licenses, technical information, Proprietary Information,
computer software programs, tapes and discuss concerning its operations systems,
customer lists,  customer leads,  documents identifying past, present and future
customers, hiring and training methods, investment policies, financial and other
confidential and proprietary information concerning its operations and expansion
plans ("Trade  Secrets").  Therefore,  the Executive agrees that it is necessary
for the Company to protect its business and that of its  subsidiaries  from such
damage, and the Executive further agrees that the following covenants constitute
a reasonable and  appropriate  means,  consistent with the best interest of both
the  Executive  and the  Company,  to protect  the  Company or its  subsidiaries
against  such damage and shall  apply to and be binding  upon the  Executive  as
provided herein:

          (a) Trade Secrets. The Executive recognizes that his position with the
     Company  is one of the  highest  trust  and  confidence  by  reason  of the
     Executive's access to and contact with certain Trade Secrets of the Company
     and its  subsidiaries.  The Executive  agrees and covenants to use his best
     efforts and exercise  utmost  diligence to protect and  safeguard the Trade
     Secrets of the Company and its  subsidiaries.  The Executive further agrees
     and covenants that,  except as may be required by the Company in connection
     with this Agreement,  or with the prior written consent of the Company, the
     Executive   shall  not,  either  during  the  term  of  this  Agreement  or
     thereafter,  directly or indirectly, use for the Executive's own benefit or
     for the benefit of another,  or disclose,  disseminate,  or  distribute  to
     another, any Trade Secret (whether or not acquired,  learned,  obtained, or
     developed  by the  Executive  alone or in  conjunction  with others) of the
     Company  or its  subsidiaries  or of others  with whom the  Company  or its
     subsidiaries has a business  relationship.  All memoranda,  notes, records,
     drawings, documents, or other writings whatsoever made, compiled, acquired,
     or received by the Executive during the term of this Agreement, arising out
     of, in  connection  with,  or related to any  activity  or  business of the
     Company or its subsidiaries,  including, but not limited to, the customers,
     suppliers,  or  others  with whom the  Company  or its  subsidiaries  has a
     business relationship,  the arrangements of the Company or its subsidiaries
     with such parties,  and the pricing and expansion  policies and strategy of
     the Company or its  subsidiaries,  are, and shall  continue to be, the sole
     and exclusive  property of the Company or its subsidiaries,  are, and shall
     continue  to be,  the sole and  exclusive  property  of the  Company or its
     subsidiaries,  as applicable,  and shall,  together with all copies thereof
     and all advertising literature, to be returned and delivered to the Company
     by the within five (5) days of the termination of this Agreement, or at any
     time upon the Company's demand.

          (b) Inventions as Sole Property of Company.  Executive agrees promptly
     to  disclose to the Company  any and all  inventions,  ideas,  discoveries,
     improvements, trade secrets, formulas, techniques, processes, developments,
     know how, and writings or other  materials,  whether or not  patentable and
     whether or not reduced to practice, conceived, made or

                                       12

<PAGE>



     learned by the Executive  during the period of his/her  employment,  either
     alone or jointly with others,  which relate to or result from the actual or
     anticipated  business,  work, research or investigations of the Company, or
     which result, to any extent, from use of the Company's premises or property
     (such  inventions,   ideas,  discoveries,   improvements,   trade  secrets,
     formulas,  techniques,  processes,  developments  know-how, and writings or
     other  materials  being  hereinafter   collectively   referred  to  as  the
     "Inventions").  Executive  acknowledges  and agrees that all the Inventions
     (including  all rights of copyright  therein) shall be the sole property of
     the Company or any other entity  designated by it, and the Executive hereby
     assigns to the Company  his/her entire right and interest in and to all the
     Inventions.  The Company or any other entity  designated by it shall be the
     sole owner of all domestic and foreign rights pertaining to the Inventions.
     Executive  further agrees as to all the Inventions to assist the Company in
     every  way (at the  Company's  expense)  to  obtain  and from  time to time
     enforce patents on the Inventions in any and all countries,  and to execute
     all instruments and do all other things reasonable necessary or appropriate
     to vest more fully in the Company all right,  title and  interest in and to
     such  Inventions.  To that end, by way of illustration  but not limitation,
     Executive will testify in any suit or other proceeding involving any of the
     Inventions,  execute all documents which the Company reasonably  determines
     to be necessary or convenient for use in applying for and obtaining patents
     thereon and enforcing same, and execute all necessary  assignments  thereof
     to the  Company or persons  designated  by it.  Executive's  obligation  to
     assist  the  Company  in  perfecting  its  rights to the  Inventions  shall
     continue beyond the termination for the time actually spent by Executive at
     the  Company's   request  on  such  assistance.   The  Executive  shall  be
     compensated  for any such  services at a daily rate equal to one  thirtieth
     (1/30)  of the  monthly  Salary  paid to the  Executive  at the time of the
     Executive's  termination  from  the  Company,  plus  reimbursement  for any
     reasonable  out-of-pocket  expenses  incurred by the Executive in rendering
     such  services.  All  inventions,  if any,  which  Executive  made prior to
     his/her  employment  by the  Company  are  excluded  from the scope of this
     Agreement.  As a matter of  record,  Executive  has set forth on  Exhibit A
     attached   hereto  a  complete   list  of  all   inventions,   discoveries,
     improvements,  writings  or  other  materials  relating  to  the  Company's
     business which have been made by Executive prior to his/her employment with
     the Company. Executive represents and covenants that such list is complete.

          (c)  Restriction on Soliciting  Certain Persons of the Company and its
     Subsidiaries.  The  Executive  covenants  that  during  the  term  of  this
     Agreement  and  for  a  periodof  twenty-four  (24)  months  following  the
     termination of this Agreement,  he will not, either directly or indirectly,
     (i) disclose or otherwise  make known to any person or entity the names and
     addresses   of  any   of   the   customers,   suppliers,   vendors,   sales
     representatives, distributors, employees, or consultants of the Company, or
     (ii) call on, solicit, or take away, or attempt to call on, solicit or take
     away  any of the  customers,  suppliers,  vendors,  sales  representatives,
     distributors, employees, or consultants of the Company, or its subsidiaries
     with whom he became  acquainted  during his  employment  with the  Company,
     either for  himself or for any other  person,  firm,  corporation  or other
     entity.


                                       13

<PAGE>



          (d) Covenant Not to Compete. The Executive hereby covenants and agrees
     that  during  the term of this  Agreement  and for a period of twelve  (12)
     months following the termination,  of his employment hereunder, he will not
     directly or indirectly, either as an employee, employer, consultant, agent,
     principal,  partner,  shareholder  (other than through  ownership of public
     traded  capital  stock of a  corporation  which  represent  less  than five
     percent  (5%)  of the  outstanding  capital  stock  of  such  corporation),
     corporate officer, director, investor, financier or in any other individual
     or  representative  capacity,  engage or participate in any business of the
     Company or any of its subsidiaries during the term of this Agreement and as
     of the date of termination of the Executive's employment hereunder which is
     directly  competitive  with  the  business  of  the  Company  or any of its
     subsidiaries as of such date.

          (e) Survival of Covenants. Each covenant of the Executive set forth in
     this Section 1.8 shall survive the  termination of this Agreement and shall
     be  construed as an agreement  independent  of any other  provision of this
     Agreement,  and the  existence  of any  claim  or cause  of  action  of the
     Executive  against the Company  whether  predicated  on this  Agreement  or
     otherwise  shall not constitute a defense to the enforcement by the Company
     of said covenant.

          (f)  Remedies.  In the  event of breach  or  threatened  breach by the
     Executive  of any  provision  of this  Section  1.8,  the Company  shall be
     entitled to relief by temporary restraining order, temporary injunction, or
     permanent injunction or otherwise, in addition to other legal and equitable
     relief to which it may be entitled,  including any and all monetary damages
     which  the  Company  may  incur as a result of said  breach,  violation  or
     threatened breach or violation. The Company may pursue any remedy available
     to it  concurrently  or  consecutively  in  any  order  as to  any  breach,
     violation,  or threatened  breach or  violation,  and the pursuit of one of
     such  remedies  at any time will not be deemed an  election  of remedies or
     waiver of the right to pursue any other of such remedies as to such breach,
     violation,  or threatened  breach or  violation,  or as to any other breach
     violation, or threatened breach or violation.

          However,  in the event the  Company  commences  an action and does not
     prevail, the Company shall pay the Executive all reasonable legal costs and
     expenses  in  connection  with the  defense  or any  action  brought by the
     Company against him.

     1.9 Merger or Acquisition.  In the event the Company should consolidate, or
merge into  another  corporation,  or transfer all or  substantially  all of its
assets to another entity, or divide its assets among a number of entities,  this
Agreement shall continue in full force and effect.  The Company will require any
and  all  successors   (whether  direct  or  indirect,   by  purchase,   merger,
consolidation or otherwise) to all or  substantially  all of the business and/or
assets of the Company,  to expressly assume and agree pursuant to an appropriate
written assumption agreement to perform this Agreement in the same manner and to
the same  extent  that the  Company  would be  required to perform it if no such
succession  had taken  place.  Failure of the Company to obtain  such  agreement
prior to the  effectiveness  of any  such  successor  shall be a breach  of this
Agreement and shall entitle the Executive to terminate his employment and

                                       14

<PAGE>



this Agreement for Good Reason.  As used in this  Agreement,  the term "Company"
shall mean the Company as hereinbefore defined and any successor to its business
and/or assets as aforesaid which executes and delivers the assumption  agreement
provided for in this  Section 1.9 or which  otherwise  becomes  bound by all the
terms and provisions of this Agreement by operation of law.

     1.10  Reimbursement  of Employee  Expenses.  The Executive is authorized to
incur  ordinary,  necessary  and  reasonable  expenses  in  connection  with the
performance of his duties and responsibilities  under this Agreement and for the
promotion of the business and  activities of the Company during the term hereof,
including,  without  limitation,  expenses for  necessary  travel and  necessary
travel and  entertainment and other items of expenses required in the normal and
routine  course  of the  Executive's  employment  hereunder.  The  Company  will
reimburse the Executive  from time to time for all such business  expenses of at
least  $500.00  per  month  incurred  pursuant  to and in  conformity  with  the
provisions of this Section  provided that the Executive  presents to the Company
with respect to all expenses above $500.00 in the aggregate each month:

          (a) An accounting in which the Executive  recorded at or near the time
     each  expenditure  was made; (i) the amount of the  expenditures,  (ii) the
     time,  place and  designation  of the type of  entertainment  and travel or
     other expenses,  or the date and description of the gift (gifts made to one
     individual  are not to exceed a total of  Twenty-Five  and  No/100  Dollars
     ($25.00)  in  any  taxable  year);   (iii)  the  business  reason  for  the
     expenditure  and the nature of the business  benefit derived or expected to
     be  derived  as  the  result  of  the  expenditure;  and  (iv)  the  names,
     occupations, addresses and other information concerning each person who was
     entertained   or  given  a  gift   sufficient  to  establish  the  business
     relationship to the Company; and

          (b) Documentary  evidence (such as receipts or paid bills) which state
     sufficient  information to establish the amount,  date, place and essential
     character of the  expenditure,  for such expenditure (i) of Twenty-Five and
     No/100 Dollars  ($25.00) or more except for  transportation  charges if not
     readily available) and (ii) for lodging or traveling away from home.

     2.1 Covenants of  Compu-DAWN.  Within ten (10) days following the execution
and delivery of this  Agreement  Compu-DAWN  shall use its best efforts to cause
the Board of  Directors  to expand the Board of Directors to seven (7) and shall
cause the  following  persons to continue to serve as directors or to be elected
by the incumbent  directors to fill vacancies caused by the increase in the size
of the Board of Directors or the  resignation of certain current  directors,  as
the case may be, and  subject  to their  respective  consent  to so serve:  Mark
Honigsfeld,  Louis  Libin,  Rudy C.  Theale,  Jr.,  R.E.  Turner  IV, one person
designated by Messrs.  Honigsfeld  and Libin,  one person  designated by Messrs.
Theale and  Turner,  and one person  mutually  agreed to by Messrs.  Honigsfeld,
Libin, Theale and Turner.

     This covenant is subject to the stockholder's and Board of Directors rights
and duties to remove any  director  for cause  pursuant to law, or  Compu-DAWN's
certificate of incorporation  and bylaws and to fulfill the directors  fiduciary
duties. This covenant shall expire

                                       15

<PAGE>



following  the next  Annual  Meeting  of  Stockholders  of  Compu-DAWN  at which
elections for the class of directors including any of Messrs. Honigsfeld, Libin,
Theale or Turner are to be held, with respect to each of them.

                               GENERAL PROVISIONS

     3.1 Notices.  All notices,  requests,  consents,  and other  communications
under  this  Agreement  shall be in  writing  and  shall be  deemed to have been
delivered  on the  date  personally  delivered  or on the  date  deposited  in a
receptacle  maintained  by the United  States  Postal  Service for such purpose,
postage prepaid,  by certified mail, return receipt requested,  addressed to the
respective parties as follows:

                  If to the Executive:

                  12 Hopson Road
                  Jacksonville Beach, Florida 32250

                  If to the Company:

                  Compu-Dawn, Inc.
                  77 Spruce Street
                  Cedarhurst, New York 11516
                  ATTN: Mark Honigsfeld,
                  Chairman of the Board

Either  party  hereto may  designate a different  address by  providing  written
notice of such new address to the other party hereto.

     3.2  Severability.   If  any  provision  contained  in  this  Agreement  is
determined to be void,  illegal or unenforceable,  in whole or in part, then the
other  provisions  contained  herein shall remain in full force and effect as if
the provision which was determined to be void, illegal, or unenforceable had not
been contained herein.

     3.3 Waiver,  Modification,  and Integration. The waiver by any party hereto
of a breach of any provision of this Agreement shall not operate or be construed
as a waiver of any subsequent breach by any party. This instrument  contains the
entire agreement of the parties  concerning  employment and supersedes all prior
and contemporaneous representations,  understandings and agreements, either oral
or in writing,  between the parties hereto with respect to the employment of the
Executive by the Company and all such prior or contemporaneous  representations,
understandings  and  agreements,  both oral and written,  are hereby  terminated
provided,  however that the terms and  conditions of that separate  Confidential
Proprietary  Information  Agreement  entered into by and between the Company and
the Executive  shall  control with respect to the subject  matter  thereof.  The
terms of this

                                       16

<PAGE>



Agreement may not be modified, altered or amended except by written agreement of
the  Executive  and the Company,  subject to the prior  approval of the Board of
Directors of the Company.

     3.4 Binding Effect.  This Agreement shall be binding and effective upon the
Company and its successors and permitted  assigns,  and upon the Executive,  his
heirs and representatives.

     3.5 Choice of Law and Venue.  The parties agree that this Agreement is made
and  entered  into in  Nassau  County,  New York and  shall be  governed  by and
construed in accordance with the laws of the State of New York.

     3.6  Representation  of Executive.  The  Executive  hereby  represents  and
warrants  to the Company  that he has not  previously  assumed  any  obligations
inconsistent  with those  contained in this  Agreement.  The  Executive  further
represents  and warrants to the Company that the Executive has entered into this
Agreement pursuant to his own initiative and that the Company did not induce the
Executive  to  execute  this   Agreement  in   contravention   of  any  existing
commitments.  The Executive  acknowledges that the Company has entered into this
Agreement in reliance upon the foregoing representations of the Executive.

     3.7  Independent  Counsel.  The Company has been  represented  by CERTILMAN
BALIN  ADLER & HYMAN,  LLP.  The  Executive  has been  represented  by ROBERT E.
MESHEL,  P.C. Each has made his or its own determination with respect to counsel
without coercion from the other. Each has thoroughly  reviewed the provisions of
this Agreement and all matters  concerning  the  consulting  with the benefit of
independent counsel.

     3.8 Arbitration Any controversy or claim arising out of or relating to this
Agreement  shall be settled by binding  arbitration in Nassau  County,  New York
under the rules of the American Arbitration Association. Judgment upon the award
may be entered in any court having jurisdiction. Arbitrator(s) may not award the
prevailing  party in such  arbitration  attorney's  fees,  expenses and costs of
arbitration.

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









                                       17

<PAGE>



     IN WITNESS WHEREOF,  the parties have executed this Agreement as of the day
and year first above written effective as of the Effective Date.


                                          COMPU-DAWN, INC.


                                          By:/s/ Mark Honigsfeld
                                             ------------------------
                                             MARK HONIGSFELD,
                                             Chief Executive Officer

                                          e.TV COMMERCE, INC.


                                          By: /s/ Mark Honigsfeld
                                             -------------------------


                                          EXECUTIVE:

                                          /s/ Rudy C. Theale
                                          --------------------------
                                          Rudy C. Theale, 
                                          President e.TV Commerce, Inc.
                                          Executive V.P. Compu-DAWN, Inc.
                         





<PAGE>





     Mark  Honigsfeld  and Louis  Libin  hereby  each agree that he will vote in
favor of the matters set forth in Section 2.1 of the Employment  Agreement dated
January 8, 1999 between  Compu-DAWN,  Inc. and e.TV  Commerce,  Inc. and Rudy C.
Theale, Jr.


                                                /s/ Mark Honigsfeld
                                                ----------------------------
                                                Mark Honigsfeld




                                                /s/ Louis Libin
                                                ----------------------------
                                                Louis Libin



<PAGE>


                                 EXHIBIT 1.5(h)

                         FORM OF STOCK OPTION AGREEMENT


     See attached.
<PAGE>

                                COMPU-DAWN, INC.

                     1999 RESTRICTED STOCK RIGHTS GRANT PLAN


     1. Purpose.  The Compu-DAWN,  Inc. 1999 Restricted  Stock Rights Grant Plan
(the  "Plan") is  intended to advance  the  interests  of  Compu-DAWN,  Inc.,  a
Delaware  corporation  (the  "Company"),  by  encouraging  and enabling  certain
officers  and key  employees  of the  Company and its  subsidiaries,  upon whose
judgment,  initiative  and effort  the  Company  is  largely  dependent  for the
successful conduct of its business, to acquire and retain a proprietary interest
in the Company by ownership of its stock.

     2.  Definitions.  For purposes of the Plan, the following  terms shall have
the indicated meanings unless the context clearly indicates otherwise:

     "Peaceful  Surrender  Agreement"  means  that  certain  Peaceful  Surrender
Agreement dated January 8, 1999 between e.TV and LocalNet Communications,  Inc.,
a Florida corporation ("LocalNet").

     "Board" means the Board of Directors of the Company.

     "Code" means the Internal  Revenue Code of 1986,  as it may be amended from
time to time.

     "Common Stock" means the Company's Common Stock, par value $.01 per share.

     "Debtor  Business " shall have the meaning  ascribed to it in the  Peaceful
Surrender Agreement.

     "e.TV " shall mean e.TV Commerce,  Inc., a Delaware  corporation which is a
wholly owned subsidiary of the Company.

     "Effective Date" means the date hereof.

     "Fair Market Value" of the Shares means the closing price for  Compu-DAWN's
shares of Common Stock on the business day immediately preceding the date of the
Vesting Time. The closing price for such day shall be the last sale price or, in
case no last sale information is available for such day, the average of the last
reported  bid and asked  prices for such day,  in either  case on the  principal
national  securities  exchange on which Compu-DAWN's  shares of Common Stock are
listed or admitted  to trading,  or if not listed or admitted to trading on such
exchange,  as reported  by NASDAQ for such day,  or, if  Compu-DAWN's  shares of
Common  Stock are not listed on NASDAQ,  as reported by the NASD OTC  Electronic
Bulletin  Board (the  "Bulletin  Board") for such day,  or, if not listed on the
Bulletin Board, the average of the highest reported bid and lowest


<PAGE>



reported  asked prices as reported by the  National  Quotation  Bureau,  LLC, or
other similar  organization  if such  organization  is no longer  reporting such
information,  for such day, or if none of the  foregoing is so  available,  Fair
Market  Value for such day  shall be  determined  in good  faith by the Board of
Directors of Compu-DAWN.

     "Grant" means a grant of rights to receive Shares to a Participant pursuant
to the Plan.

     "Lock Up Period " means the period commencing on the date hereof and ending
on the second anniversary date hereof.

     "Parent"  means a parent  corporation  of the Company as defined in section
424(e) of the Code.

     "Participant"  means a Performance Group Member,  provided such Performance
Group  Member is  employed  by, or is  providing  services to the Company or its
subsidiary  in  connection  with the  operation  of the Debtor  Business  at the
Vesting Time.

     "Plan" means this Compu-DAWN, Inc. 1999 Restricted Stock Rights Grant Plan.

     "Shares"  means  shares of Common  Stock which are issued to a  Participant
pursuant to a Grant under the Plan.

     "Standard  Restrictions" means those restrictions set forth in Section 8(b)
hereof.

     "Subsidiary" means a subsidiary  corporation of the Company,  as defined in
Section 424(f) of the Code.

     "Vesting Time" means December 31, 2001.

     3. Administration of the Plan. The Plan shall be administered by the Board.
The Board shall have full and final authority in its discretion,  subject to the
provisions of the Plan, (a) to determine the Participants,  the time or times at
which Grants shall be made and the number of Shares so granted;  (b) to construe
and interpret the Plan; (c) to determine the terms,  restrictions and provisions
of the respective Grants,  which need not be identical,  including,  but without
limitation,  restrictions  on Shares  granted  and the  amount  and terms of the
purchase  price,  if  any,  of  Shares  granted;  and  (d)  to  make  all  other
determinations  and take all other actions deemed necessary or advisable for the
proper  administration of the Plan. All such actions and determinations shall be
conclusively binding for all purposes and upon all persons.

     4.  Number  of Shares  Subject  to the  Plan.  The  total  number of Shares
available for Grants under the Plan may not exceed in the  aggregate  2,000,000,
subject to adjustment upon occurrence of any of the events  indicated in Section
6 hereof (the "Total Share Amount"). The Shares to be delivered under the Grants
may consist, in whole or in part, of authorized but unissued

                                        2

<PAGE>



Common Stock or treasury Common Stock not reserved for any other purpose.

     5. Lapsed Grants. If a Grant, or any portion thereof,  is forfeited for any
reason,  any Shares forfeited shall be available again for the making of a later
Grant hereunder.

     6.  Adjustment  in  Capitalization.  In  the  event  of any  change  in the
outstanding  shares of Common  Stock that  occurs  after the  Effective  Date by
reason  of a stock  dividend,  stock  split,  reorganization,  reclassification,
recapitalization,  merger,  consolidation,  combination,  exchange of shares, or
other similar  change,  then the  aggregate  number and class of shares or other
securities  that may be  issued or  transferred  pursuant  to the Plan,  and the
provisions,  terms and conditions of each  outstanding  Grant affected  thereby,
shall  be  adjusted   appropriately  by  the  Board  or  the  Committee,   whose
determination shall be conclusive.

     7. Eligibility and Participation. Grantees of Grants shall be the following
Participants  (collectively,  the "Performance Group"): Mark Honigsfeld, Rudy C.
Theale,  Jr., Robert E. Turner IV, Louis Libin,  David  Greenspan,  Paul Danner,
Chris  Liston,  and any other  person  who is  employed  by or who is  providing
services to the Company,  its Parent or its  subsidiaries in connection with the
Debtor Business who is elected to the Performance Group by a majority in Company
beneficial stock ownership (including each of their respective affiliated trusts
or  other  trust  or  estate  planning   vehicles  or  family  members  for  the
Participant's trust or estate planning purposes (the "Applicable Affiliates").

     8. Grants of Restricted Stock.

          (a)  Grant of  Restricted  Stock.  The  Company  hereby  grants to the
     Participants  and shall grant to future  Participants the right to receive,
     effective  at the Vesting  Time a number of Shares  based on the  following
     formula:

     N = (EBT / $10,000,000) X (PO / Total Share Amount) X (T / 36)

     where

     N = The number of Shares  each  Participant  is  entitled to receive at the
     Vesting Time.

     EBT = Net operating  earnings  before taxes of the Company,  without giving
     effect to the  issuance  of the  Shares  hereunder,  over a period of three
     fiscal  years  commencing  January 1, 1999 and ending on December 31, 2001,
     including  making up any losses for any fiscal year during such period,  of
     up to $10,000,000.

     PO = Each Performance Group Member's (including Applicable  Affiliates) pro
     rata beneficial ownership of Company Common Shares (including Common Shares
     underlying  options or warrants or other convertible  securities) or on the
     Effective  Date in relation to all  Compu-DAWN  Common  Shares owned by the
     Performance Group (including Applicable

                                        3

<PAGE>



     Affiliates) as a whole.

     T = The number of months  during the period  commencing  on January 1, 1999
     and ending at the Vesting  Time that a  Performance  Group  Member has been
     employed  by, or has  provided  services  to, the  Company or e.TV  (and/or
     LocalNet prior to the date hereof).

(Based  upon the  foregoing  formula,  one  Company  share will be issued at the
Vesting Time for each $5.00 of EBT)

          (b)  Standard  Restrictions.  In  addition  to  any  other  applicable
     provisions  hereof,  the following  restrictions  in this Section 8(b) (the
     "Standard Restrictions") shall apply to the Grants hereunder:

               (i) No Shares  may be sold,  transferred,  pledged,  assigned  or
          otherwise  alienated or  hypothecated  until,  and to the extent that,
          such Shares are vested, and the Lock Up Period has expired.

               (ii) Shares  issuable by the Company  pursuant to rights  granted
          pursuant to a Grant are  non-vested at the time the Grant is made, but
          shall, unless earlier forfeited hereunder, vest at the Vesting Time.

               (iii) Certificates represents the Shares issuable hereunder shall
          bear  legends  required by the Company  relating  to  restrictions  on
          transfers  pursuant  to  the  Securities  Act  of  1933,  as  amended,
          applicable state securities laws and during the Lock Up Period.

The foregoing notwithstanding,  a Participant shall forfeit his right to receive
all Shares not previously  vested, if any, at such time as the Participant is no
longer  employed  by, or  rendering  services  to,  the  Company  or a Parent or
Subsidiary in connection with the operation of the Debtor Business.

          (c) No  Fractions.  No  fractions  of Shares will be issued  under the
     Plan.  Fractions  of one-half or more will be rounded up to the next higher
     whole number and  fractions of less than  one-half  will be rounded down to
     the next lower whole number.

     9.  Conditions  to Grants.  The making of any Grant and the issuance of any
Shares to a Participant shall be subject to the condition that:

          (a) if at any time the Company shall  determine in its discretion that
     the satisfaction of withholding tax or other  withholding  liabilities,  or
     that the listing,  registration,  or  qualification of any Shares otherwise
     deliverable  hereunder upon any  securities  exchange or under any state or
     federal law, or that the consent or approval of any regulatory  body or the
     stockholders  of the Company,  is necessary or desirable as a condition of,
     or in connection  with, the delivery or purchase of Shares pursuant hereto,
     then in any such event, such Grant or such issuance of Shares

                                        4

<PAGE>


     shall not be  effective  unless such  withholding,  listing,  registration,
     qualification,  consent,  or approval  shall have been effected or obtained
     free of any conditions not acceptable to the Company.

          (b) Each  Participant  shall  deliver to the Company  such  investment
     representations  as the  Company  may  reasonably  require in order for the
     Shares to be issued to such Participant without  registration,  pursuant to
     Section 4(2) of the Securities Act of 1933, as amended.

     10.  Amendment,  Suspension,  and Termination of Plan. The Board may at any
time suspend or terminate  the Plan or any portion  thereof or may amend it from
time to time in such respects as the Board may deem  advisable in order that the
Grants  granted  hereunder  may conform to any change in the law or in any other
respects which the Board may deem to be in the best interests of the Company. No
Grants may be made during any  suspension or after the  termination of the Plan.
Except as provided in the Plan, no amendment,  suspension, or termination of the
Plan shall, without the Participant's consent, alter or impair any of the rights
or obligations under any Grant granted to such Participant under the Plan.

     11. Tax Withholding.  The Board may, in its sole discretion,  (a) require a
Participant  to remit to the Company a cash  amount  sufficient  to satisfy,  in
whole or in part,  any federal,  state and local  withholding  tax  requirements
prior to the delivery of any  certificate  for vested Shares pursuant to a Grant
hereunder;  (b) require a Participant to satisfy,  in whole or in part, any such
withholding tax requirements by having the Company,  upon any delivery of vested
Shares,  withhold  from such Shares  that  number of full  Shares  having a Fair
Market Value equal to the amount or portion of the amount  required or permitted
to be withheld;  or (c) satisfy such  withholding  requirements  through another
lawful method.

     12. Code  Section  83(b)  Elections.  Each  Participant  making an election
pursuant to Section  83(b) of the Code (if Code  Section  83(b) has  application
with  respect to the  Grant's  made  hereunder)  shall,  upon the making of such
election, promptly provide a copy of such election to the Company.

     13.  Employment.  Nothing in this Plan shall interfere with or limit in any
way the right of the  Company  or any  Parent or  Subsidiary  to  terminate  any
Participant's  employment or consulting or advisory arrangement at any time, nor
confer  upon any  Participant  any right to continue in the employ of, or render
consulting or advisory services to, the Company or any Parent or Subsidiary.

     14.  Effective  Date of the  Plan.  The  effective  date of the Plan is the
Effective Date, which is after the date of its adoption by the Board.

     15. Term. No Grants may be made under the Plan after the Vesting Time.  The
provisions  of the Plan  shall,  however,  continue to apply as to any Grants of
rights made prior to or on such date.

Dated: January 8, 1999


                                        5

<PAGE>

                                    AGREEMENT


     THIS AGREEMENT is made and entered into this 4th day of February,  1999, by
and between COMPU-DAWN,  INC., hereinafter referred to as "Compu-Dawn," and BOCA
RESEARCH, INC., hereinafter referred to as "BRI."

     W I T N E S S E T H : WHEREAS, e-TV COMMERCE, INC. ("e-TV"), a wholly owned
subsidiary  and assignee of  Compu-Dawn,  has acquired the  operating  and other
assets of  LocalNet  Communications,  Inc.  ("LocalNet")  pursuant to a peaceful
surrender  Agreement in  satisfaction  of a portion of the principal of a senior
secured loan to LocalNet; and

     WHEREAS,  Compu-Dawn and e-TV, in order to develop and operate its business
with the assets  acquired  from  LocalNet,  desires  to  commence  and  continue
commerce with BRI and to obtain  exclusivity rights being the same as that which
BRI heretofore provided LocalNet,  subject to Compu-Dawn and/or e-TV maintaining
an exclusive source of supply of its set top box products from BRI.

     NOW, THEREFORE, in consideration for BRI extending the exclusivity terms as
described in this  Agreement,  BRI's agreeing to continue to commence and engage
in commerce with Compu-Dawn and e-TV and other good and valuable  consideration,
the  adequacy  of which is hereby  acknowledged,  the  parties  hereby  agree as
follows:

     1.  Compu-Dawn  shall,  within  five  (5) days  following  the date of this
Agreement,  issue  to BRI,  at no cost to BRI,  fully  paid-up  common  stock in
Compu-Dawn in two (2)  tranches,  the terms  relative to each being  hereinafter
described:

          A. 91,363 shares (the "Tranche 1 Shares")

          B. 26,087  shares (the  "Tranche 2 Shares")  valued at $5.75 per share
     (the "Tranche 2 Shares Price").

          C.  Compu-Dawn  shall retain a call on all shares  issued  pursuant to
     both tranches at a price equal to $5.00 per share for the Tranche 1 Shares,
     and the Tranche 2 Shares Price for the Tranche 2 Shares; provided that such
     call may only be exercised in its entirety as to all shares held by BRI.

     2.  Tranche 1 Shares  Terms and  Conditions.  All Tranche 1 Shares shall be
unregistered  stock  and  may  only  be  publicly  sold  pursuant  to  Rule  144
promulgated  under the Securities Act of 1933, as amended (the "Securities Act")
or pursuant to an effective, current registration statement under the Securities
Act.  BRI shall be granted  piggyback  registration  rights with  respect to the
Tranche 1 Shares as set forth in Section 9. Compu-Dawn shall at all times retain
a call on such  Tranche 1 Shares  held by BRI prior to their  public sale on the
open market at a price equal to $5.00 per share.  Upon the expiration of one (1)
year from the date of




<PAGE>



this  Agreement,  BRI  shall  be  entitled  to  sell  such  shares  as it  deems
appropriate in the open market, pursuant to Rule 144.

     Notwithstanding  the  foregoing,  BRI agrees that at such time as BRI shall
have  obtained net  proceeds  from the sale of any Tranche 1 Shares in an amount
equal to $456,814.17,  BRI shall provide Compu-Dawn written notice thereof,  and
ten (10) days after providing such notice (the "Election Notice Period"), either
(I) shall  endorse  over and deliver to  Compu-Dawn  remaining  Tranche 1 Shares
which BRI shall  possess,  or (ii) if Compu-Dawn  elects in writing prior to the
expiration of the Election Notice Period, BRI shall continue to sell the Tranche
1 Shares  publicly  and  deliver  the net  proceeds  from such sale  above  such
$456,814.17 to Compu-Dawn.

     3.  Tranche 2 Shares  Terms and  Conditions.  All Tranche 2 Shares shall be
unregistered  and may be  publicly  sold  pursuant to Rule 144 or pursuant to an
effective,  current  registration  statement.  Compu-Dawn  shall,  at all times,
provide BRI with full piggyback  registration rights with respect to the Tranche
2 Shares as set forth in Section 9.

     4. Exclusivity. Provided that LocalNet Communications, Inc. shall execute a
full  release and consent in form as attached  hereto as Exhibit "A," BRI hereby
agrees  not to  manufacture  the set top box  product  (the  "Product")  for any
multilevel  marketing  company  which is engaged  primarily  in the  business of
reselling  local  and/or long  distance  telephone  services or Internet  access
services upon the following terms and conditions:

          (a) Exclusivity shall not apply to BRI's sale of approximately  40,000
     units of the Product on a one-time  basis to a competitor of Compu-Dawn set
     forth on Schedule  4(a)  attached  hereto,  provided  that such  Product is
     without Citrix-type enhancements which make the Product network capable.

          (b) The Exclusivity shall be conditioned upon Compu-Dawn  ordering and
     accepting  delivery  from BRI of no fewer than 36,000  units of the Product
     during the first twelve (12) months  following the date of this  Agreement,
     of which at least 8,000 of said units must be ordered and delivery accepted
     within the first six (6) months of this Agreement.

          (c) During the second  twelve (12) months  following  the execution of
     this Agreement,  such Exclusivity shall continue,  provided that Compu-Dawn
     shall have ordered and  accepted  delivery of no fewer than 80,000 units of
     Product from BRI,  with such units being  ordered and delivery  accepted at
     the rate of 20,000 units per quarter; provided,  however, that in the event
     Compu-Dawn  shall  fail  to meet  such  minimum  20,000  unit  per  quarter
     commitment,  Compu-Dawn shall have the right to cure such deficiency during
     the immediate next quarter.

          (d)  The   Exclusivity   shall  terminate  upon  the  earlier  of  (a)
     Compu-Dawn's  failure to meet its  commitment as set forth above as well as
     all of its obligations to BRI (including  payments) as provided for in this
     Agreement, or (b) two (2) years from the date of this Agreement.



<PAGE>



          (e) Provided that Exclusivity shall remain in effect at the expiration
     of two (2) years  from the date of this  Agreement,  the  parties  agree to
     negotiate in good faith for the  extension of the  Exclusivity,  subject to
     the parties' mutual agreement as to acceptable  minimum volume  commitments
     by Compu-Dawn, considering then prevailing market conditions.

     5. Legend. The Certificate(s)  representing  Tranche 1 Shares and Tranche 2
Shares  (collectively  the "Common  Shares") shall bear a legend that the Common
Shares are subject to this  Agreement in a form  acceptable  to  Compu-Dawn,  in
addition to any other legends thereon.



     6. Release.  BRI hereby  releases and forever  discharges  Compu-Dawn,  its
parent, subsidiaries (including,  without limitation, e.TV), affiliates, related
companies,  stockholders,  directors,  officers,  employees,  agents, attorneys,
successors,  and assigns  (collectively,  the "Compu-Dawn  Releasees")  from all
liabilities,  actions, causes of action, suits, claims, debt damages and demands
whatsoever,  whether known or unknown, at law or in equity, whether statutory or
common law,  whether  federal,  state,  local,  or otherwise,  which against the
Compu- Dawn  Releasees,  BRI, its  successors  and assigns ever had, now have or
hereafter can, shall or may, have for, upon, or by reason of, or arising out of,
its  relationship  with  LocalNet  or in  connection  with,  or related  to, the
Peaceful Surrender  Agreement,  at any time up to and including the date hereof,
excluding, however, Compu-Dawn's obligation for the guarantee of any payments to
BRI owed by LocalNet which were expressly guaranteed by Compu-Dawn.

     7. BRI Representations and Warranties.  BRI, hereby represents and warrants
to Compu-Dawn:

          (a) Status. It is a corporation duly authorized,  validly existing and
     in good standing  under the laws of its state of  incorporation  and it has
     qualified  to  do  business  as  a  foreign  limited   partnership  in  the
     jurisdictions, if any, outside of such state, in which it does business and
     is required to so qualify;

          (b) Performance.  It has full corporate power and authority to execute
     and deliver this  Agreement and to perform the duties and  responsibilities
     contemplated hereby;

          (c)  Authorization.  The execution,  delivery and  performance of this
     Agreement has been duly  authorized by its directors and no other corporate
     approvals are necessary;

          (d) No Conflict of  Violation.  that  neither  the  execution  of this
     Agreement  nor  performance  hereunder  will (i) violate,  conflict with or
     result in a breach of any  provisions  of, or  constitute  a default (or an
     event  which,  with  notice or lapse of time or both,  would  constitute  a
     default)  under  the  terms,   conditions  or  provisions  of  its  limited
     partnership  agreement or any  contract,  agreement or other  instrument or
     obligation  to which it is a party,  or by which it may be  bound,  or (ii)
     violate any order, judgment, writ, injunction or decree applicable to it.




<PAGE>



          (e)  Investment  Representations.  With respect to the issuance of the
     Common Shares:

                           i) BRI represents and warrants that the common Shares
                  are  being  acquired  for  its  own  account,  for  investment
                  purposes and not with a view to any distribution. BRI will not
                  sell,  assign,  mortgage,  pledge,  hypothecate,  transfer  or
                  otherwise  dispose  of any of the common  Shares  unless (A) a
                  registration  statement under the Securities Act, with respect
                  thereto is in effect and the prospectus included therein meets
                  the  requirements  of Section 10 of the Securities Act, or (B)
                  Compu-Dawn has received a written opinion of its counsel that,
                  after an investigation of the relevant facts,  such counsel is
                  of the opinion that such proposed sale, assignment,  mortgage,
                  pledge,  hypothecation,   transfer  or  disposition  does  not
                  require registration under the Securities Act.

                           (ii) BRI represents and warrants  further that (A) it
                  is either an "accredited investor," as such term is defined in
                  Rule 501(a)  promulgated  under the Securities Act, or, either
                  alone or with its purchaser representative, has such knowledge
                  and  experience in financial  and business  matters that it is
                  capable of evaluating the merits and risks of the  acquisition
                  of the  Common  Shares;  (B) it is able to bear  the  economic
                  risks  of an  investment  in  the  Common  Shares,  including,
                  without limitation, the risk of the loss of part or all of its
                  investment  and the  inability  to sell or transfer the Common
                  Shares for an indefinite  period of time;  (C) it has adequate
                  financial   means  of   providing   for   current   needs  and
                  contingencies  and has no need for liquidity in its investment
                  in the  Common  Shares;  and (D) it does not  have an  overall
                  commitment  to  investments  which are not readily  marketable
                  that is excessive in proportion to net worth and an investment
                  in the Common Shares will not cause such overall commitment to
                  become excessive.

                           (iii)  BRI has  obtained  and  reviewed  Compu-Dawn's
                  reports  filed under the  Securities  Exchange Act of 1934, as
                  amended,  (the "Exchange Act") including,  without limitation,
                  Compu-Dawn's  Annual  Report on Form 10-KSB for the year ended
                  December 31, 1997,  Quarterly Reports,  on Form 10-QSB for the
                  periods  ended March 31, June 30, and  September  30, 1998 and
                  Current  Reports on Form 8-K for events  dated April 22, April
                  23, June 8,  September 1,  September 25, and November 18, 1998
                  and  has  been  afforded  the   opportunity   to  obtain  such
                  information  with regard to the Compu-Dawn it has requested to
                  evaluate  the  merits  and  risks of BRI's  investment  in the
                  Common Shares.

          (f) BRI acknowledges  that a restrictive  legend will be placed on any
     instrument,  certificate or other document evidencing the Common Shares in,
     or substantially in, the following form:



<PAGE>




                  "The securities  represented by this certificate have not been
                  registered  under  the  Securities  Act of 1933 and may not be
                  sold, transferred, pledged, hypothecated or otherwise disposed
                  of in the absence of (i) an effective  registration  statement
                  for  such  securities  under  said act or (ii) an  opinion  of
                  Company counsel that such registration is not required."

          (g)  BRI  acknowledges  that  Compu-Dawn  will  be  relying  upon  the
     foregoing  with regard to the issuance of the Common  Shares to BRI and any
     subsequent  transfer  of the  Common  Shares  by BRI and  agrees  to advise
     Compu-Dawn in writing in the event of any change in any of the foregoing.

     8. Compu-Dawn Representations and Warranties.  Compu-Dawn hereby represents
and warrants to BRI:

          (a) Status. It is a corporation duly organized validly existing and in
     good standing under the laws of the state of its  incorporation  and it has
     qualified to do business as a foreign corporation in the jurisdictions,  if
     any, outside of such state, in which it does business and is required to so
     qualify;

          (b) Performance.  It has full corporate power and authority to execute
     and deliver this  Agreement and to perform the duties and  responsibilities
     contemplated hereby;

          (c)  Authority.  The  execution,  delivery  and  performance  of  this
     Agreement  has been duly  authorized by its Board of Directors and no other
     corporate approvals are necessary;

          (d)  No  Conflict  Violation.  That  neither  the  execution  of  this
     Agreement  nor  performance  hereunder  will (i) violate,  conflict with or
     result in a breach of any  provisions  of, or  constitute  a default (or an
     event  which,  with  notice or lapse of time or both,  would  constitute  a
     default)  under the terms,  conditions or provisions of its  Certificate of
     Incorporation or By-Laws or any contract,  agreement or other instrument or
     obligation  to which it is a party,  or by which it may be  bound,  or (ii)
     violate any order, judgment, writ, injunction or decree applicable to it.

          (e) Issuance of Common  Shares.  Upon issuance of the Common Shares as
     provided  herein,  such Common  Shares  shall be duly  authorized,  validly
     issued, fully paid and non-assessable Common Shares of Compu-Dawn.

     9. Piggy-back Registration Rights

          (a) Compu-Dawn Obligations.

               (i)  Registration.   If  at  any  time  after  the  date   hereof
                    Compu-Dawn  shall  file  with the  Securities  and  Exchange
                    Commission (the "SEC")



<PAGE>



                  a registration  statement (a "Registration  Statement")  under
                  the Securities Act relating to an offering for its own account
                  or the account of others  under the  Securities  Act of any of
                  its equity  securities  (other than on Form S-4 or Form S-8 or
                  their then  equivalents  relating to equity  securities  to be
                  issued solely in connection with any acquisition of any entity
                  or business or equity  securities  issuable in connection with
                  stock  option or other  employee  benefit  plans),  Compu-Dawn
                  shall send to BRI written notice of such determination and, if
                  within  fifteen (15) days after the date of such  notice,  BRI
                  shall so request in writing,  Compu-Dawn shall include in such
                  Registration  Statement  all or any part of the Common  Shares
                  BRI requests to be  registered,  except that if, in connection
                  with  any   underwritten   public   offering,   the   managing
                  underwriter(s) thereof shall impose a limitation on the number
                  of of Common Shares which may be included in the  Registration
                  Statement because, in such underwriter(s)' judgment, marketing
                  or other  factors  dictate  such  limitation  is  necessary to
                  facilitate  public  distribution,  then  Compu-Dawn  shall  be
                  obligated to include in such Registration  Statement only such
                  limited  portion  of  the  as  the  underwriter  shall  permit
                  (limited to zero if  necessary).  If an offering in connection
                  with which is  entitled  to  registration  under this  Section
                  9(a)(i) is an underwritten  offering,  then BRI shall,  unless
                  otherwise  agreed by  Compu-Dawn,  offer and sell such  Common
                  Shares in an underwritten  offering using the same underwriter
                  or  underwriters  and,  subject  to  the  provisions  of  this
                  Agreement,  on the same terms and  conditions  as other Common
                  Shares included in such underwritten offering.

                           (ii)    Amendments    and    Supplements;    Maintain
                  Effectiveness.  Compu-Dawn shall prepare and file with the SEC
                  such  amendments  (including  post-effective  amendments)  and
                  supplements to the  Registration  Statement and the prospectus
                  used in connection with the  Registration  Statement as may be
                  necessary to keep the Registration  Statement effective at all
                  times for a period of six (6) months  following  the effective
                  date thereof (the  ARegistration  Period@),  except during any
                  Disclosure  Delay  Period (as  defined in Section  9(a)(iii)),
                  and,  during such period,  comply with the  provisions  of the
                  Securities  Act with respect to the  disposition of all Common
                  Shares covered by the  Registration  Statement until such time
                  as  all  of  such  Common  Shares  have  been  disposed  of in
                  accordance  with the intended  methods of  disposition  by BRI
                  thereof as set forth in the Registration Statement.

                           (iii) Disclosure Delay Period.  If, at any time prior
                  to the  expiration  of the  Registration  Period,  in the good
                  faith reasonable  judgment of Compu-Dawn's Board of Directors,
                  the  disposition  of Common Shares would require the premature
                  disclosure  of  material  non-public   information  which  may
                  reasonably   be  expected   to  have  an  adverse   effect  on
                  Compu-Dawn, then Compu-Dawn shall not be required to



<PAGE>



                  maintain  the  effectiveness  of or  amend or  supplement  the
                  Registration  Statement  for a  period  (a  "Disclosure  Delay
                  Period") expiring upon the earlier to occur of (A) the date on
                  which such material  information is disclosed to the public or
                  ceases to be  material  or (B)  subject  to  Section  9(a)(iv)
                  hereof,  up to ninety  (90)  calendar  days  after the date on
                  which  Compu-Dawn  provides  a  notice  to BRI  under  Section
                  9(a)(iv)  hereof  stating  that the failure to  disclose  such
                  non-public  information causes the prospectus  included in the
                  Registration  Statement,  as then in  effect,  to  include  an
                  untrue  statement  of a  material  fact or to omit to  state a
                  material  fact  required to be stated  therein or necessary to
                  make the statements therein not misleading.

                           (iv) Notice of Disclosure  Delay  Period.  Compu-Dawn
                  will give prompt  written  notice,  to BRI of each  Disclosure
                  Delay  Period.  BRI agrees  that,  upon receipt of such notice
                  prior to BRI's  disposition  of all such  Common  Shares  will
                  forthwith  discontinue   disposition  of  such  Common  Shares
                  pursuant to the Registration  Statement,  and will not deliver
                  any prospectus  forming a part thereof in connection  with any
                  sale  of such  Common  Shares  until  the  expiration  of such
                  Disclosure  Delay  Period.  Notwithstanding  anything  in this
                  Section  9 to the  contrary,  there  shall not be more than an
                  aggregate  of One Hundred  Eighty (180)  calendar  days in any
                  twelve  (12) month  period  during  which  Compu-Dawn  is in a
                  Disclosure Delay Period.

                           (v) Copies of Filings and Correspondence.  Compu-Dawn
                  shall  furnish to BRI if its Common  Shares are  included  for
                  resale in the  Registration  Statement (A) promptly  after the
                  same is prepared and publicly distributed, filed with the SEC,
                  or  received  by  Compu-Dawn,  one  copy  of the  Registration
                  Statement  and  any  amendment   thereto,   each   preliminary
                  prospectus  and  prospectus  and each  amendment or supplement
                  thereto,  and each item of correspondence  from the SEC or the
                  staff of the SEC which  comments upon or requests  information
                  relating to BRI and/or the Common Shares  (including,  without
                  limitation,  the resale and plan of distribution  hereof),  in
                  each case relating to such Registration  Statement (other than
                  any portion,  if any,  thereof which contains  information for
                  which Compu-Dawn has sought  confidential  treatment),  (B) on
                  the date of effectiveness of the Registration Statement or any
                  amendment  thereto,  a notice  stating  that the  Registration
                  Statement or amendment  has been declared  effective,  and (C)
                  such number of copies of a prospectus, including a preliminary
                  prospectus,  and all  amendments and  supplements  thereto and
                  such other  documents  as such BRI may  reasonably  request in
                  order to facilitate  the  disposition  of the Common Shares by
                  BRI.




<PAGE>



                           (vi) Blue Sky.  Compu-Dawn shall use its best efforts
                  to (A) register and qualify the Common  Shares  covered by the
                  Registration  Statement  under such other  securities or "blue
                  sky" laws of such  jurisdictions  in the United  States as BRI
                  reasonably   requests,   (B)   prepare   and   file  in  those
                  jurisdictions   such  amendments   (including   post-effective
                  amendments)   and  supplements  to  such   registrations   and
                  qualifications   as  may  be   necessary   to   maintain   the
                  effectiveness thereof during the Registration Period, (C) take
                  such  other  actions  as may be  necessary  to  maintain  such
                  registrations and qualifications in effect at all times during
                  the  Registration  Period,  and (D)  take  all  other  actions
                  reasonably necessary or advisable to qualify the Common Shares
                  for  sale  in  such  jurisdictions;  provided,  however,  that
                  Compu-Dawn shall not be required in connection therewith or as
                  a  condition  thereto  to (A)  qualify to do  business  in any
                  jurisdiction  where it would  not  otherwise  be  required  to
                  qualify but for this Section  9(a)(vi),  (B) subject itself to
                  general taxation in any such jurisdiction,  (C) file a general
                  consent to service  of process in any such  jurisdiction,  (D)
                  provide any undertakings  that cause Compu- Dawn undue expense
                  or burden,  or (E) make any  change in its  charter or bylaws,
                  which  in each  case  the  Board of  Directors  of  Compu-Dawn
                  determines to be contrary to the best  interests of Compu-Dawn
                  and its stockholders.

                           (vii)  Events  Affecting  Prospectus.  As promptly as
                  practicable  after  becoming  aware of such event,  Compu-Dawn
                  shall  notify  BRI of the  happening  of any  event,  of which
                  Compu-Dawn has knowledge,  as a result of which the prospectus
                  included  in the  Registration  Statement,  as then in effect,
                  includes an untrue statement of a material fact or omission to
                  state  a  material  fact  required  to be  stated  therein  or
                  necessary to make the statements  therein not misleading,  and
                  if such  Registration  Statement is supplemented or amended to
                  correct such untrue  statement  or  omission,  to deliver such
                  number as BRI may reasonably request.

                           (viii)   Notification  of  Amendment  or  Supplement.
                  Compu-Dawn  shall,  as promptly as  practical  after  becoming
                  aware of such event described in Section 9(vii), notify BRI of
                  the issuance of such order and the resolution  thereof (and if
                  such  Registration   Statement  is  supplemented  or  amended,
                  deliver such number of copies of such  supplement or amendment
                  to BRI as BRI may reasonably request).

                           (ix) Review by BRI's Counsel. Compu-Dawn shall permit
                  a single  firm of  counsel  designated  by BRI to  review  the
                  Registration  Statement  and all  amendments  and  supplements
                  thereto a reasonable period of time prior to their filing with
                  the SEC.




<PAGE>



                           (x)   BRI's   Due   Diligence;   Confidentiality   of
                  Compu-Dawn  Information.  Compu-Dawn  shall make available for
                  inspection  by (A) BRI, (B) one firm of attorneys and one firm
                  of accountants or other agents retained by BRI  (collectively,
                  the "Inspectors")  all pertinent  financial and other records,
                  and pertinent corporate documents and properties of Compu-Dawn
                  (collectively,  the "Records"),  as shall be reasonably deemed
                  necessary  by each  Inspector  to  enable  each  Inspector  to
                  exercise   its  due   diligence   responsibility,   and  cause
                  Compu-Dawn's  officers,  directors and employees to supply all
                  information  which BRI may reasonably  request for purposes of
                  such due  diligence;  provided,  however,  that each Inspector
                  shall  hold in  confidence  and shall not make any  disclosure
                  (except  to BRI) of any  Record  or  other  information  which
                  Compu-Dawn determines in good faith to be confidential, and of
                  which determination the Inspector so notified,  unless (A) the
                  disclosure  of such Records is necessary to avoid or correct a
                  misstatement or omission in any  Registration  Statement,  (B)
                  the release of such Records is ordered  pursuant to a subpoena
                  or other order from a court or  government  body of  competent
                  jurisdiction,  or (C) the information in such Records has been
                  made   generally   available  to  the  public  other  than  by
                  disclosure  in  violation  of  this  or any  other  agreement.
                  Compu-Dawn  shall not be required to disclose any confidential
                  information in such Records to any Inspector  until and unless
                  such  Inspector  shall  have  entered  into a  confidentiality
                  agreements with Compu-Dawn with respect thereto, substantially
                  in the form of this Section9(a)(x).  BRI agrees that it shall,
                  upon learning that  disclosure of such Records is sought in or
                  by a court or governmental  body of competent  jurisdiction or
                  through  other means,  give prompt  notice to  Compu-Dawn  and
                  allow  Compu-Dawn,  at its expense,  to undertake  appropriate
                  action to  prevent  disclosure  of, or to obtain a  protective
                  order for, the Records  deemed  confidential.  Nothing  herein
                  shall be deemed to limit BRI's  ability to sell Common  Shares
                  in a manner which is otherwise consistent with applicable laws
                  and regulations.

                           (xi)  Confidentiality of BRI Information.  Compu-Dawn
                  shall  hold in  confidence  and not  make  any  disclosure  of
                  information  concerning BRI provided to Compu-Dawn  unless (A)
                  disclosure  of such  information  is  necessary to comply with
                  federal or state  securities  laws, (B) the disclosure of such
                  information is necessary to avoid or correct a misstatement or
                  omission  in any  Registration  Statement,  (C) the release of
                  such  information  is ordered  pursuant to a subpoena or other
                  order  from  a  court  or   governmental   body  of  competent
                  jurisdiction,  (D) such  information  has been made  generally
                  available to the public other than by  disclosure in violation
                  of this or any other  agreement,  or (E) BRI  consents  to the
                  form and  content of any such  disclosure.  Compu-Dawn  agrees
                  that  it  shall,   upon  learning  that   disclosure  of  such
                  information  concerning  BRI is  sought  in or by a  court  or
                  governmental body of competent jurisdiction



<PAGE>



                  or through  other  means,  give prompt  notice to BRI prior to
                  making  such  disclosure,  and allow BRI, at its  expense,  to
                  undertake  appropriate  action to prevent disclosure of, or to
                  obtain a protective order for, such information.

                           (xii)  Compliance with Laws.  Compu-Dawn shall comply
                  with all applicable  laws related to a Registration  Statement
                  and offering and sale of securities and all  applicable  rules
                  and  regulations  of  governmental  authorities  in connection
                  therewith (including,  without limitation,  the Securities Act
                  and the Securities  Exchange Act of 1934, as amended,  and the
                  rules and regulations promulgated by the SEC.)

               (b)  Obligations of BRI. In connection with a registration of the
          Common Shares BRI shall have the following obligations:

                           (i)  BRI   Information.   It  shall  be  a  condition
                  precedent to the  obligations  of  Compu-Dawn  to complete the
                  registration  pursuant to Section 9 that BRI shall  furnish to
                  Compu-Dawn  such  information  regarding  itself,  the  Common
                  Shares and the intended  method of disposition of the as shall
                  be required  to effect the  registration  of such  Registrable
                  Securities and shall execute such documents in connection with
                  such  registration  as Compu-Dawn may reasonably  request.  At
                  least five (5)  business  days prior to the first  anticipated
                  filing date of the  Registration  Statement,  Compu-Dawn shall
                  notify BRI of the information Compu-Dawn requires from BRI.

                           (ii)  Cooperation.  BRI,  agrees  to  cooperate  with
                  Compu-Dawn as requested by  Compu-Dawn in connection  with the
                  preparation   and   filing  of  the   Registration   Statement
                  hereunder,  unless  BRI does  not  include  any of the  Common
                  Shares in the Registration Statement.

                           (iii)  Underwritten   Offering.   In  the  event  BRI
                  determines  to engage  the  services  of an  underwriter,  BRI
                  agrees to enter  into and  perform  its  obligations  under an
                  underwriting   agreement,   in  usual  and   customary   form,
                  including,  without limitation,  customary indemnification and
                  contribution  obligations,  with the managing  underwriter  of
                  such  offering and take such other  actions as are  reasonably
                  required in order to expedite or facilitate the disposition of
                  the Common Shares.

                           (iv) No  Disposition  of Common  Shares.  BRI  agrees
                  that,  upon  receipt  of any  notice  from  Compu-Dawn  of the
                  happening  of any  event of the  kind  described  in  Sections
                  9(a)(vii)  or  9(a)(viii),  BRI will  immediately  discontinue
                  disposition  of Common  Shares  pursuant  to the  Registration
                  Statement  covering the resale of such Registrable  Securities
                  until  BRI's  receipt  of the  copies of the  supplemented  or
                  amended prospectus



<PAGE>



                  contemplated  by Sections  9(a)(vii) or 9(a)(viii)  and, if so
                  directed by  Compu-Dawn,  BRI shall  deliver to  Compu-Dawn or
                  destroy  (and  deliver  to   Compu-Dawn   a   certificate   of
                  destruction) all copies in BRI's possession, of the prospectus
                  covering such Common Shares  current at the time of receipt of
                  such notice.

                           (v) Method of Underwritten Distribution.  BRI may not
                  participate  in any  underwritten  distribution  of the Common
                  Shares  unless BRI (A) agrees to sell the Common Shares on the
                  basis provided in any  underwriting  arrangements in usual and
                  customary form entered into by Compu-Dawn, (B) completes, in a
                  manner reasonably  acceptable to Compu-Dawn,  and executes all
                  questionnaires,  powers of attorney, indemnities, underwriting
                  agreements and other documents  reasonably  required under the
                  terms of such underwriting arrangements, and (C) agrees to pay
                  its  pro  rata  share  of  all   underwriting   discounts  and
                  commissions  and any  expenses  in excess of those  payable by
                  Compu- Dawn pursuant to Section 9(c) below.

               (c) Expenses of Registration. All reasonable expenses, other than
          underwriting  discounts and  commissions,  incurred in connection with
          registrations,   filings  or  qualifications,   relating  to  one  (1)
          Registration Statement pursuant to Section 9, except that if a portion
          of BRI Shares are not permitted to be included in one (1) Registration
          Statement  by an  underwriter  as  provided in Section  9(a)(i),  then
          relating to the least  number of  Registration  Statements  which will
          cover the resale of all the Common Shares, including all registration,
          listing and  qualifications  fees,  printers and accounting  fees, the
          fees and  disbursements  of counsel for  Compu-Dawn  hereof,  shall be
          borne by Compu-Dawn.

               (d) Indemnification.  In the event any Common Shares are included
          for resale in a Registration Statement under this Agreement:

                           (i)   Compu-Dawn   Indemnification.   To  the  extent
                  permitted by law, Compu-Dawn will indemnify, hold harmless and
                  defend  (A) BRI and (B)  the  directors,  officers,  partners,
                  members,  employees,  agents and each person who  controls BRI
                  within the  meaning of  Section  15 of the  Securities  Act or
                  Section 20 of the Exchange Act, if any, (each, an "Indemnified
                  Person"),   against  any  joint  or  several  losses,  claims,
                  damages, liabilities or expenses (collectively,  together with
                  actions,   proceedings  or  inquiries  by  any  regulatory  or
                  self-regulatory organization, whether commenced or threatened,
                  in respect thereof,  "Claims") to which any of them may become
                  subject insofar as such Claims arise out of or are based upon:
                  (A) any untrue  statement  or alleged  untrue  statement  of a
                  material fact in a  Registration  Statement or the omission or
                  alleged  omission to state therein a material fact required to
                  be stated or  necessary  to make the  statements  therein  not
                  misleading, (B) any untrue statement



<PAGE>



                  or alleged  untrue  statement of a material fact  contained in
                  any preliminary prospectus if used prior to the effective date
                  of such  Registration  Statement,  or  contained  in the final
                  prospectus (as amended or  supplemented,  if Compu-Dawn  files
                  any amendment  thereof or supplement  thereto with the SEC) or
                  the omission or alleged omission to state therein any material
                  fact necessary to make the statements  made therein,  in light
                  of the circumstances  under which the statements  therein were
                  made,  not  misleading,   or  (C)  any  violation  or  alleged
                  violation by  Compu-Dawn of the  Securities  Act, the Exchange
                  Act, any other applicable  securities law, including,  without
                  limitation,   any  state   securities  law,  or  any  rule  or
                  regulation  thereunder  relating  to the  offer or sale of the
                  Common  Shares  (the  matters  in the  foregoing  clauses  (A)
                  through (C) being, collectively, "Violations"). Subject to the
                  restrictions  set forth in Section  9(d)(iii)  with respect to
                  the number of legal counsel,  Compu-Dawn  shall  reimburse BRI
                  and each other Indemnified  Person,  promptly as such expenses
                  are incurred and are due and payable, for any reasonable legal
                  fees  or  other  reasonable   expenses  incurred  by  them  in
                  connection  with  investigating  or defending  any such Claim.
                  Notwithstanding anything to the contrary contained herein, the
                  indemnification  agreement  contained in this Section 9(d)(i):
                  (A) shall not apply to a Claim  arising out of or based upon a
                  Violation which occurs in reliance upon and in conformity with
                  information   furnished  in  writing  to  Compu-Dawn  by  such
                  Indemnified  Person  expressly  for  use in  the  Registration
                  Statement or any such amendment thereof or supplement thereto;
                  (B) shall not apply to amounts paid in settlement of any Claim
                  if such  settlement  is  effected  without  the prior  written
                  consent of Compu-Dawn; and (C) with respect to any preliminary
                  prospectus,  shall not inure to the benefit of any Indemnified
                  Person if the untrue  statement  or omission of material  fact
                  contained in the  preliminary  prospectus  was  corrected on a
                  timely   basis  in  the   prospectus,   as  then   amended  or
                  supplemented,  if such  corrected  prospectus  was timely made
                  available by Compu-Dawn  pursuant to Section  9(a)(v)  hereof,
                  and the Indemnified Person was promptly advised in writing not
                  to use the incorrect  prospectus  prior to the use giving rise
                  to a Violation and such  Indemnified  Person,  notwithstanding
                  such  advice,  used it. Such  indemnity  shall  remain in full
                  force and effect regardless of any investigation made by or on
                  behalf  of  the  Indemnified  Person  and  shall  survive  the
                  transfer of the Common Shares by BRI. Notwithstanding anything
                  to  the  contrary   contained  herein,   the   indemnification
                  agreement  contained in this  Section  9(d)(i) with respect to
                  any preliminary  prospectus  shall not inure to the benefit of
                  any Indemnified  Party if the untrue  statement or omission of
                  material  fact  contained in the  preliminary  prospectus  was
                  corrected on a timely basis in the prospectus, as then amended
                  or supplemented,  and the Indemnified  Party failed to utilize
                  such corrected prospectus.




<PAGE>



                           (ii)  BRI  Indemnification.  In  connection  with any
                  Registration  Statement  in which  BRI is  participating,  BRI
                  agrees to  indemnify,  hold  harmless and defend,  to the same
                  extent and in the same  manner  set forth in Section  9(d)(i),
                  Compu-Dawn,  each of its  directors,  each of its officers who
                  signs the Registration  Statement,  its employees,  agents and
                  each  person,  if any,  who  controls  Compu-Dawn  within  the
                  meaning of Section 15 of the  Securities  Act or Section 20 of
                  the Exchange Act, and any other stockholder selling securities
                  pursuant to the Registration Statement or any of its directors
                  or officers or any person who controls such stockholder within
                  the  meaning  of  the  Securities  Act  or  the  Exchange  Act
                  (collectively  and together  with an  Indemnified  Person,  an
                  "Indemnified  Party"),  against any Claim to which any of them
                  may become subject, under the Securities Act, the Exchange Act
                  or otherwise,  insofar as such Claim arises out of or is based
                  upon any  Violation,  in each case to the extent  (and only to
                  the extent) that such Violation occurs in reliance upon and in
                  conformity with written information furnished to Compu-Dawn by
                  BRI  expressly for use in  connection  with such  Registration
                  Statement,   and  subject  to  Section  9(d)(iii),   BRI  will
                  reimburse  any  legal  or  other  expenses  (promptly  as such
                  expenses  are  incurred  and are due and  payable)  reasonably
                  incurred by them in connection with investigating or defending
                  any  such  Claim;   provided,   however,  that  the  indemnity
                  agreement  contained in this Section  9(d)(ii) shall not apply
                  to amounts paid in settlement of any Claim if such  settlement
                  is effected  without the prior written  consent of BRI,  which
                  consent shall not be  unreasonably  withheld.  Such  indemnity
                  shall  remain  in full  force  and  effect  regardless  of any
                  investigation  made by or on behalf of such Indemnified  Party
                  and shall survive the transfer of the Common Shares by BRI.

                           (iii) Promptly after receipt by an Indemnified Person
                  or Indemnified  Party under this Section 9(d) of notice of the
                  commencement  of  any  action   (including  any   governmental
                  action),  such Indemnified  Person or Indemnified Party shall,
                  if  a  Claim  in  respect  thereof  is  to  made  against  any
                  indemnifying  party under this  Section  9(d),  deliver to the
                  indemnifying  party  a  written  notice  of  the  commencement
                  thereof,  and the  indemnifying  party shall have the right to
                  participate in, and, to the extent the  indemnifying  party so
                  desires, to assume control of the defense thereof with counsel
                  mutually  satisfactory  to  the  indemnifying  party  and  the
                  Indemnified  Person or the Indemnified  Party, as the case may
                  be; provided,  however, that such indemnifying party shall not
                  be entitled to assume such defense and an  Indemnified  Person
                  or  Indemnified  Party  shall have the right to retain its own
                  counsel  with the  reasonable  fees and expenses to be paid by
                  the  indemnifying  party,  if, in the  reasonable  opinion  of
                  counsel retained by the indemnifying party, the representation
                  by such counsel of the Indemnified Person or Indemnified Party
                  and the  indemnifying  party  would  be  inappropriate  due to
                  actual or potential



<PAGE>



                  conflicts  of  interest  between  such  Indemnified  Person or
                  Indemnified  Party and any  other  party  represented  by such
                  counsel  in  such   proceeding  or  the  actual  or  potential
                  defendants in, or targets of, any such action include both the
                  Indemnified   Person   or  the   Indemnified   Party  and  the
                  indemnifying   party  and  any  such  Indemnified   Person  or
                  Indemnified  Party  reasonably  determines  that  there may be
                  legal  defenses   available  to  such  Indemnified  Person  or
                  Indemnified  Party which are different  from or in addition to
                  those available to such  indemnifying  party. The indemnifying
                  party shall pay for only one  separate  legal  counsel for the
                  Indemnified Persons or the Indemnified Parties, as applicable,
                  and such legal counsel shall be selected by BRI, if BRI or any
                  Indemnified Person is entitled to  indemnification  hereunder,
                  or by  Compu-Dawn,  if Compu-Dawn or an  Indemnified  Party is
                  entitled to  indemnification  hereunder,  as  applicable.  The
                  failure to deliver  written notice to the  indemnifying  party
                  within  a  reasonable  time of the  commencement  of any  such
                  action  shall  not  relieve  such  indemnifying  party  of any
                  liability to the Indemnified Person or Indemnified Party under
                  this Section 9(d),  except to the extent that the indemnifying
                  party is  actually  prejudiced  in its  ability to defend such
                  action.  The  indemnification  required by this  Section  9(d)
                  shall  be made by  periodic  payments  of the  amount  thereof
                  during the course of the  investigation  or  defense,  as such
                  expense,  loss, damage or liability is incurred and is due and
                  payable.

               (e)  Contribution.  To  the  extent  any  indemnification  by  an
          indemnifying  party is prohibited or limited by law, the  indemnifying
          party  agrees to make the  maximum  contribution  with  respect to any
          amounts for which it would  otherwise be liable under  Section 9(d) to
          the  fullest  extent  permitted  by law;  provided,  however,  that no
          contribution shall be made under  circumstances where the indemnifying
          party would not have been liable for  indemnification  under the fault
          standards set forth in Section 9(d).

               (f) Exemption from  Registration.  The provisions of Section 9(a)
          through (e)  notwithstanding,  Compu-Dawn  shall have no obligation to
          register  the  resale of the  Common  Shares to the  extent the Common
          Shares may be resold without  registration without violating Section 5
          of the Securities Act pursuant to Rule 144  promulgated  thereunder or
          any  other  exemption  or  exception  from   registration   under  the
          Securities Act.

          10. Third Party  Beneficiary.  It is agreed that e.TV is a third party
     beneficiary  of this Agreement and may enforce any of  Compu-Dawn's  rights
     hereunder.

          11. Successors and Assigns. All terms and provisions of this Agreement
     shall be binding upon and shall inure to the benefit of the parties  hereto
     and  their  respective  legal  representatives,   successors  and  assigns,
     provided  however,  BRI may not assign  this  Agreement  without  the prior
     written consent of Compu-Dawn.



<PAGE>




          12. Notices. Any notice,  delivery or other communication  required or
     permitted hereunder shall be deemed to have been duly made or given for all
     purposes when in writing and  delivered by hand or sent by certified  mail,
     return receipt requested, postage prepaid,  telecopier,  overnight mail, or
     nationally recognized overnight courier, addressed as follows:

                  If to Compu-Dawn:

                  77 Spruce Street
                  Cedarhurst, New York  11516
                  Attention: Mark Honigsfeld, Chief Executive Officer
                  Telecopier Number:  (516) 374-9410

                  with a copy to:

                  Certilman Balin Adler & Hyman, LLP
                  90 Merrick Avenue
                  East Meadow, New York  11554
                  Attention:   Gavin C. Grusd, Esq.
                  Telecopier Number: (516) 296-7111

                  If to BRI:

                  Boca Research, Inc.
                  Attention: Anthony F. Zalenski
                  1377 Clint Moore Road
                  Boca Raton, FL  33487
                  Telecopier Number: (561) 997-6227, ext. 216

                  With a copy to:
                  Spinner, Dittman, Federspiel & Dowling
                  Attn:  Robert W. Federspiel, Esq.
                  501 E. Atlantic Avenue
                  Delray Beach, FL  33487
                  Telecopier Number: (561)276-5489

or such other  address as shall be furnished in writing by any such party in the
manner provided hereby,  and any notice or  communication  given pursuant to the
provisions hereof shall be deemed to have been given as of the date delivered or
so mailed or transmitted.

     13. Governing Law,  Jurisdiction.  The  interpretation  and construction of
this Escrow  Agreement and all matters  relating hereto shall be governed by the
laws of the  State of New York,  excluding  choice  of law  rules  thereof.  Any
federal court in and



<PAGE>



for the Eastern  District of New York and the Supreme  Court of the State of New
York in, and for Nassau County shall have  jurisdiction over any action relating
to this Agreement.

     14.  Severability.  If any provision of this Agreement  shall be held to be
invalid or unenforceable,  such invalidity or unenforceability shall attach only
to such  provision  and only to the extent  such  provision  shall be held to be
invalid  or  unenforceable  and  shall not in any way  affect  the  validity  or
enforceability  of the other  provisions  hereof,  all of which  provisions  are
hereby  declared  severable,  and this Agreement shall be carried out as if such
invalid or unenforceable provision or portion thereof was not embodied herein.

     15. Entire  Agreement.  This Agreement sets forth the entire  agreement and
understanding  of the  parties  in  respect  of the  subject  matter  hereof and
supersedes  all  prior  and   contemporaneous   agreements,   arrangements   and
understandings relating to the subject matter hereof.

     16.  Modification.  This  Agreement  may  be  amended  only  by  a  written
instrument executed by the party sought to be charged.

     17.  Waivers.  No waiver by any party of any  provision of this  Agreement,
whether by conduct or otherwise,  in any one or more instances,  shall be deemed
to be or construed as a further or  continuing  waiver of any such  provision or
any other provision hereof.

     18.  Counterparts.  This Agreement may be executed in counterparts,  all of
which taken together shall constitute one agreement.

     19. Captions.  The section captions used herein are for reference  purposes
only,  and shall not in any way affect the  meaning  or  interpretation  of this
Agreement.

     20.  Facsimile  Signatures.  Signatures  hereon  which are  transmitted  by
facsimile shall be deemed original signatures.

     21. Waiver of Jury Trial.  COMPU-DAWN AND BRI ACKNOWLEDGE THAT THE RIGHT TO
A TRIAL BY JURY IS A  CONSTITUTIONAL  RIGHT,  BUT THAT THE RIGHT MAY BE  WAIVED.
COMPU-DAWN  AND  BRI  EACH  KNOWINGLY,  VOLUNTARILY,   IRREVOCABLY  AND  WITHOUT
COERCION,  WAIVE  ALL  RIGHTS  TO TRIAL BY JURY OF ALL  DISPUTES  BETWEEN  THEM.
NEITHER  COMPU-DAWN NOR BRI SHALL BE DEEMED TO HAVE GIVEN UP THIS WAIVER OF JURY
TRIAL UNLESS THE PARTY  CLAIMING  THAT THIS WAIVER HAS BEEN  RELINQUISHED  HAS A
WRITTEN  INSTRUMENT  SIGNED BY THE OTHER PARTY STATING THAT THIS WAIVER HAS BEEN
GIVEN UP. IN THE EVENT OF LITIGATION, A COPY OF THIS AGREEMENT MAY BE FILED AS A
WRITTEN CONSENT TO TRIAL BY THE COURT.



<PAGE>




     22. Public Announcement. Compu-Dawn and BRI shall cooperate with each other
on a mutual best efforts  basis to draft a public  announcement  relating to the
transaction contemplated hereby.

     IN WITNESS WHEREOF, the parties hereto have executed this Agreement the day
and year first above written.


Witnesses:                                      COMPU-DAWN, INC.

/s/ Gina Shaughnessy                               
- - ---------------------------------               By: /s/ Mark Honigsfeld
                                                   -----------------------------



                                                BOCA RESEARCH, INC.
/s/ Carla Hosterman
- - ---------------------------------              By:/s/ Anthony Zalenski
                                                  ------------------------------
/s/ Roberta L. Bynag
- - ---------------------------------








<PAGE>




                                    EXHIBIT A






                                     CONSENT


     LocalNet  Communications,  Inc.  hereby  acknowledges  and agrees  that all
obligations of Boca Research,  Inc. to refrain from  manufacturing  the products
which were the subject of that certain  Exclusive  Manufacturing  and  Marketing
Agreement  dated March 18, 1998,  between the parties as provided for in Section
1.3 therein and as further modified under the Tripartite  Agreement  between the
parties  dated  October 28, 1998,  are hereby  terminated,  and LocalNet  hereby
consents to the entry by Boca  Research,  Inc. into the attached  Agreement with
Compu-Dawn, Inc., granting such rights of exclusivity as provided for therein.


                                                LOCALNET COMMUNICATIONS, INC.


                                               By: /s/ David Greenspan
                                                  -----------------------



<PAGE>




                                  SCHEDULE 4(a)


                                   Big Planet





<PAGE>




                     MegaPOP(TM) Wholesale Service Agreement

This  Agreement,  made  and  entered  into  this  17th  day of  December, 1999
(hereinafter  referred to as "date of this  Agreement") by and between  StarNet,
Inc., a corporation  having it's  principal  place of business at 579 First Bank
Drive, Suite 100, Palatine, IL 60067 (hereinafter "SNI") and


Compu-DAWN,  Inc. a corporation  having it's  principal  place of business at 77
Spruce Street Cedarhurst, NY 11716 (hereinafter "ISP").

Mutually  agreed  contract is  reassignable  to any new entity that replaces the
corporation herein.

                                   WITNESSETH

Whereas,  ISP is in the business of providing  various services on the worldwide
computer  network  known as the Internet  and of  providing  support for various
advertising and telemarketing sales forces;

Whereas,  SNI is in the business of providing  various services to third parties
on the Internet,  including but not limited to providing access to the Internet,
including  but not limited to providing  access to the Internet for  individuals
and business entities;

Whereas,  ISP desires a provider of access to the Internet for its customers and
clients;

Whereas, SNI desires to provide access to the Internet for customers and clients
of ISP;

Whereas, the parties hereto are desirous of setting forth, in writing, terms and
conditions,  under which ISP shall direct their customers to SNI for service and
SNI shall provide such customers with access to the Internet;

Now  therefore,  in  consideration  of the premises  set forth in the  foregoing
recitals,  which are  hereby  made a part  thereof  and  incorporated  herein by
reference,  and  further,  of  the  mutual  promises,   covenants,   agreements,
conditions,  terms and  acknowledgrnents  contained  herein  and other  good and
valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby
acknowledged, ISP and SNI hereby agree as follows:


                             ARTICLE ONE - DURATION

1.1.   TERM.
       Except as otherwise  provided  herein and subject to earlier  termination
       hereof in accordance with the terms of this Agreement, the "initial term"
       of this Agreement shall be one (1) year from the date hereof.


<PAGE>




1.2.   EXTENSION.
       This Agreement  shall be  automatically  extended beyond the initial term
       unless  earlier  terminated  as otherwise  provided in this  Agreement or
       unless either party  provides  written notice of termination to the other
       as set forth  immediately  hereinbelow.  A written  notice of termination
       must be  provided by one party to the other no later than sixty (60) days
       prior to the  expiration  of the initial  term,  and hereafter on no less
       than sixty (60) days prior written notice. Hereinafter,  the Initial term
       and any extension thereof shall sometimes  collectively be referred to as
       the "term of this Agreement".


                ARTICLE TWO - DUTIES AND RESPONSIBILITIES OF ISP

2.1.  CUSTOMERS.
       ISP shall not be limited to  directing  all of it's  customers to SNI for
       purposes  of  providing  access  to the  Internet  under  the  terms  and
       conditions of this Agreement.

2.2.  ADVERTISING AND PROMOTION.
       ISP shall solely be responsible for and shall incur reasonable expense in
       connection  with   advertising  and   promotional   activities   designed
       specifically  to generate  customers who are  interested in access to the
       Internet.

2.3.   SIGN UP.
       ISP shall document and maintain  information  pertaining to each customer
       who has  committed to the  Internet  services to be provided by SNI under
       the terms of this Agreement. The pertinent information,  specifically the
       following: 1. ISP assigned (12) digit PPP logon name, 2. ISP assigned PPP
       password,  3. PPP account  activation / deactivation  symbol,  and 4. The
       preferred  MegaPOP(TM) dial-up location for the specific customer,  shall
       be  forwarded  to  SNI  by  ISP,  via  electronic   file  transfer  to  a
       pre-determined SNI authentication  server, in a pre-determined format, to
       SNI for activation on the SNI system for eventual service.

2.4.   TERMS AND CONDITIONS.
       ISP shall make such  warranties,  and  representations  and may limit its
       liability to any  customer,  in such terms,  conditions  and  limitations
       substantially  identical  to those set  forth in  existing  ISP  customer
       liabilities.

2.5.   CUSTOMER CONTACT.
       SNI shall not contact an ISP customer without prior written permission of
       ISP whose permission shall not be unreasonably withheld.

2.6.   ISP PPP ACCOUNT NAMES.
       ISP shall assign and be responsible for the assignment of ISP PPP account
       names.  Account  names  shall be defined  within  the  twelve  (12) digit
       account name definition  whereas the preceding four (4) digits of the ISP
       PPP account name will be defined as the four (4) digit


<PAGE>



       code assigned  exclusively to ISP. The succeeding eight (8) digits in the
       ISP PPP account  name will be assigned  and managed by ISP. ISP agrees to
       limit the assignment of ISP PPP account names to one ISP PPP account name
       per PPP account assigned.

2.7.   PPP ACCOUNT PASSWORDS.
       ISP shall be responsible  for the  assignment and  maintenance of all ISP
       PPP account passwords.


               ARTICLE THREE - DUTIES AND RESPONSIBILITIES OF SNI

3.1.   TO ISP.
       Within (1)  business  day after the  execution  of this  agreement by the
       parties hereto, SNI shall provide to ISP the following:

       (a) complete PPP access to the Internet for all ISP  customers  described
       within  this  Agreement.  
       (b) complete  2 B Channel  ISDN  access to the
       Internet for all ISP customers described within this Agreement.

3.2.   TO THE CUSTOMERS.
       Within  one  (1)  business  day  of  receipt  of  notice  from  ISP of an
       electronic  delivery of customer access  information,  SNI shall perform,
       cause to be performed, or provide, as the case may be, the following:

       (a) SNI shall establish a new PPP account for each customer  delivered to
       SNI, via electronic file transfer, with access to all SNI MegaPOP(TM) PPP
       dial-up servers;

       (b) For each customer,  SNI shall provide unlimited dial-up access to the
       Internet  through SNI PPP dial-up  servers.  ISP  understands  that their
       customers  will be subject to a minimum  of 10 minute  idle time  cutoff,
       whereas each connected  customer will lose their  connection in the event
       they do not make use of  their  connection  for a  minimum  period  of 10
       minutes.

3.3.   BUSY SIGNAL CONDITION(S).
       SNI will make every reasonable  effort to maintain a user to modem ratio,
       on a city to city  basis,  equal to or less than  10:1.  In the event the
       user to modem  ratio  exceeds  10:1,  SNI must take  immediate  action to
       remedy  this  situation  within  30 days.  In the event the user to modem
       ratio does not reduce to less than 10.1 in the  allotted  30 day  period,
       ISP may  make  claims  for the  reduction  of their  monthly  MegaPOP(TM)
       invoices for the affected service month, following the 30 day period, for
       up to 25% of their  total  service  invoice.  ISP must  itemize the total
       number of  affected  customers  using  the  MegaPOP(TM)  services  in the
       affected city.




<PAGE>



             ARTICLE FOUR - TECHNICAL SUPPORT AND CUSTOMER INQUIRIES

4.1.   SERVICES OF SNI.
       SNI shall perform technical support services,  to ISP, solely relevant to
       connection  of a customer to access to the  internet,  including  but not
       limited to the customer's  modem, but excluding any services  relevant to
       the ISP  provided  customer  software.  All of  said  services  shall  be
       performed by SNI during its normal and regular business hours.

4.2.   SERVICES OF ISP.
       ISP shall address any and all customer inquiries of any nature whatsoever
       and shall perform any and all technical  support services relevant to the
       ISP software provided to its customers.


                             ARTICLE FIVE - PAYMENT

5.1.   AMOUNT.
       ISP shall make  payment to SNI in the  amount,  described  in  Addendum A
       "MegaPOP(TM)  Price  Schedule",  per  customer  per  month  for  each ISP
       customer that SNI provides PPP access to the Internet  under the terms of
       this Agreement. Payment shall be made to SNI on or before the 10th day of
       each succeeding calendar month.  Payment in full shall be made to SNI, as
       provided   hereinabove,   notwithstanding   customer   connection  to  or
       termination  from the Internet at any time during the preceding  calendar
       month.

       SNI shall provide  written notice to ISP, for any changes in the Addendum
       A  "MegaPOP(TM)  Price  Schedule",  with a minimum  sixty (60) day notice
       prior to the effectivity of such changes,  for all existing recurring fee
       services.

5.2.   BILLING AND COLLECTION.
       ISP shall  provide all  services of billing and  collection  and shall be
       responsible  for all costs  and  expenses  incurred  in  connection  with
       services rendered by SNI under the terms of this Agreement.

5.3.   FAILURE TO BILL OR COLLECT.
       ISP shall  make  payment  to SNI,  as  described  under the terms of this
       Agreement,  notwithstanding  ISP's failure to bill or collect from an ISP
       customer for services provided by SNI, under the terms of this Agreement.

5.4.   REFUND.
       ISP may  utilize  its  reasonable  discretion  in making a  determination
       whether  monies  should be  refunded  to an ISP  customer  as a result of
       "ineffective  services"  provided by SNI to a customer under the terms of
       this  Agreement.  "Ineffective  services"  of SNI shall be defined as the
       failure  by SNI to provide  customers  with  uninterrupted  access to the
       Internet for a cumulative time period of less than  ninety-seven  percent
       (97%) of the total available time for connection to the internet during a
       given calendar month. "Total time available for


<PAGE>



       connection to the Internet" shall be determined by multiplying the number
       of days in the  calendar  month by twenty  four (24)  hours.  The  log-in
       history of SNI's user  access  logs which shall be recorded by SNI on one
       of their servers shall be used to determine  service  interruptions.  Any
       such refund provided to an ISP customer, due to the described ineffective
       service  shall  be  taken  from  the  payment  owed to SNI by ISP for the
       successive calendar month.

5.5.   AMOUNT CALCULATION FOR CUSTOMERS ADDED.
       ISP may provide  internet  access for their customers via any MegaPOP(TM)
       access location. Access Authentication,  enabling a customer's connection
       to the  MegaPOP(TM)  system,  may be  achieved  through  the  MegaPOP(TM)
       Account Manager  Interface or the ISP's own  Authentication  Server.  ISP
       reserves the right to activate  and manage  their  accounts via their own
       Authentication   Server  instead  of  the  MegaPOP(TM)   Account  Manager
       Interface Authentication Server.

       (A)      ISP agrees to pay SNI the full amount for each customer  account
                successfully  added to the SNI system  through  the  MegaPOP(TM)
                Account Manager Interface, within each preceding month, for each
                customer  account  activated  from the  first  (1st)  day of the
                calendar month through the last day of the calendar month.

       (B)      ISP  agrees  to pay SNI  the  full  amount  for  each  of  their
                customers  who have signed onto the  MegaPOP(TM)  system for any
                period of time  between  12:00AM  on the first  (1st) day of the
                calendar  month  through the  11:59:59 PM on the last day of the
                calendar month, and who are not activated within the MegaPOP(TM)
                Account  Manager  Interface  Authentication  Server.  These  ISP
                accounts  may gain  access  to the  MegaPOP(TM)  system  via the
                Authentication  Server under the direct control and ownership of
                the ISP.

5.6.   AMOUNT OF CALCULATION FOR CUSTOMERS DELETED.
       (Item 5.6.  applies only to those  accounts  activated and managed within
       the MegaPOP(TM)  Account Manager  Interface  Authentication  Server.) ISP
       agrees to pay SNI the full  amount  for each  customer  deleted  from the
       MegaPOP(TM)  Account  Manager  Interface  Authentication  Server during a
       calendar  month for customers  deleted on or after the first (1st) day of
       the calendar month.

5.7.   AMOUNT CALCULATION FOR ISDN ONLINE TIME
       Charges for online time for ISDN accounts will be calculated based upon a
       monthly start point of  12:00:00AM on the 1st day of a month,  and ending
       with  11:59:59PM on the last calendar day of the same month.  ISDN Online
       time billing will be rounded down to the nearest  minute,  and charged in
       one minute increments. ISDN Online time will be billed after 150 hours of
       online time, per month.  All MegaPOP ISDN service is offered at 128K, 2 B
       Channel service. Online time is calculated using the total single channel
       time, divided by two (2). Monthly online free time, per B Channel, is 150
       hours,  for a total of 300  channel  hours.  ISP agrees to pay the agreed
       upon hourly rate, for all it's customer's online time, exceeding 150 free
       hours per month, per ISP ISDN customer. ISDN online time will


<PAGE>



       be determined using SNI's log-on accounting server log files. Online time
       disputes  will be resolved only through the  examination  of SNI's log-on
       accounting  server log files.  SNI's log-on  accounting  server log files
       will be available to the ISP in the event a dispute occurs.


                          ARTICLE SIX - NON-EXCLUSIVITY

6.1    ISP and SNI agree to the terms of this Agreement  with the  understanding
       that both ISP and SNI can and may offer similar services to the market as
       competitors.  ISP and SNI agree to the terms of this  Agreement  with the
       understanding  that the  right to offer  PPP  accounts  to the  market is
       nonexclusive and mutually competitive.


                        ARTICLE SEVEN - NON-SOLICITATION

7.1    ISP and SNI, each to the other, hereby agree that during the term of this
       Agreement and for a period of sixty (60) days after  termination  of this
       Agreement,  neither party shall solicit any business from any customer(s)
       of the other party.


                     ARTICLE EIGHT - COVENANT NOT TO COMPETE

8.1.   STARNET PERSONNEL.
       Unless otherwise agreed to by the parties in writing, SNI shall not hire,
       employ or engage in any manner the  services  of any  employee,  servant,
       director, or shareholder of ISP during the term of this Agreement.


                     ARTICLE NINE - LIMITATION OF LIABILITY

9.1.   CONTRACT.
       Neither SNI, nor any of its agents, contractors, technicians, or any tier
       shall be liable to ISP or an other person or organization in contract for
       any general,  special,  indirect,  incidental,  or  consequential  damage
       whatsoever,  including  but not limited  to, any lost data,  lost time or
       other system  related  damages,  damage or loss of property or equipment,
       loss of profits or revenues,  cost of capital,  etc., which arises out of
       or is in connection with the services of SNI covered or furnished  within
       the terms of this Agreement.

9.2.   TORT.

       Neither SNI nor any of its agents,  contractors,  technicians or any tier
       shall be liable to ISP or any other person or organization for any damage
       whatsoever  in tort  (whether  based in  negligence,  willful  conduct or
       strict  liability) for any act or omission by ISP or any of its servants,
       employees,  or  agents  or for  any use  (other  than  its  own  intended
       purpose),  tampering, or illegal use of the by the customers which arises
       out of or is in connection  with the services of SNI covered by the terms
       of Agreement.


<PAGE>




9.3. The remedies of ISP set forth herein are exclusive and the total cumulative
     liability of SNI and any of its agents, contractors,  technicians,  and any
     tier  with  respect  to this  Agreement,  or any thing  done in  connection
     herewith  such as  performance  or  breach  hereof,  or from  installation,
     configuration, startup / initialization, programming, or any other services
     of SNI covered by or furnished under the terms of this  Agreement,  in tort
     (including negligence or strict liability), or otherwise,  shall not exceed
     the monthly service fee payable to SNI on which such liability is based.


                          ARTICLE TEN - INDEMNIFICATION
   

10.1 Notwithstanding  anything  to the  contrary  herein  contained,  each party
     agrees  to  indemnify  and  hold the  other  harmless  against  any and all
     liability,  loss, claim,  judgment,  damage and expense  (including without
     limitation attorney's fees and costs of litigation) incurred or suffered by
     the indemnified party as the result of negligence,  willful misconduct,  or
     breach of any terms of this Agreement by the indemnifying party,  including
     but not  limited to  claims,  liabilities,  losses,  damage,  judgment  and
     expense which arise out of alleged  injury or death of any person or damage
     to property of every kind and description.  The indemnifying party will not
     be responsible  for any  compromise or settlement  made without its written
     consent, which consent will not be unreasonably withheld.  Each party shall
     promptly  notify the other in writing of any claim for which its  obligated
     under this  indemnity  and for which it may seek  indemnification  from the
     other.  The  indemnifying  party shall have the right to sue the defense of
     any such  claim.  Both  parties  shall  confer as to and agree on the legal
     counsel(s) to be selected in such defense.


                         ARTICLE ELEVEN - NONDISCLOSURE

11.1.  GENERAL.

     Both parties  agree not to disclose to any third party any  proprietary  or
     confidential  information obtained from the other during the negotiation or
     performance of this Agreement  while the Agreement is in force and for five
     years  thereafter,  including any and all  technology and trade secrets now
     existing or arising in the future, price, schedules and customer lists.


                      ARTICLE TWELVE - REMEDIES FOR BREACH

12.1. Except as otherwise  limited by Article Nine, if either party breaches any
     of the terms and  provisions of this Agreement on its part to be performed,
     whether  such  breach  pertains to a default in payment or  otherwise,  the
     non-breaching  party shall have the right,  if it so elects,  to serve upon
     the breaching  party a written  notice of its  intention to terminate  this
     agreement this Agreement and the nature of the breach.



<PAGE>



       (a) The  breaching  party  shall  thereupon  have a period of thirty (30)
       days,  after  written  notice as such has been  served,  within  which to
       remedy the breach.

       (b) If the  breaching  party fails to duly remedy the breach,  then up on
       the  expiration  of the thirty  (30) days this  Agreement  and any rights
       herein  granted  shall  in all  respects  cease  and  terminate,  and the
       breaching party shall have no further rights hereunder.

       (c) Notwithstanding such termination,  each party's rights arising out of
       this Agreement or in connection therewith or existing prior thereto shall
       nevertheless  continue in full force and effect,  including  such party's
       right to sue for damages  caused to the them by the other party's  breach
       and failure to cure the same within the aforementioned time period.

12.2.  Nothing in this Agreement shall bar either party's right to seek specific
       performance of the  provisions of this  Agreement and  injunctive  relief
       against  threatened  conduct  that will  cause it loss or  damages  under
       customary  equity  rules,   including   applicable  rules  for  obtaining
       restraining orders and preliminary  injunctions.  Both parties agree that
       the non- breaching party may seek such  injunctive  relief in addition to
       such further or relief as may be available at equity by law.

12.3.  If a claim for amounts  owed by either  party is asserted in any judicial
       proceeding, or if either party is required to enforce this Agreement in a
       judicial  or  arbitration  proceeding,   the  party  prevailing  in  such
       proceeding  shall be entitled to reimbursement of its costs and expenses,
       including  but not  limited to,  reasonable  accounting,  attorney's  and
       attorney assistant fees.


                         ARTICLE THIRTEEN - TERMINATION
13.1   GENERAL.
       Unless  otherwise agreed to in writing by ISP and SNI and except as maybe
       otherwise provided herein, this Agreement shall  automatically  terminate
       upon the occurrence of any of the following events:

       (a) a party  files  for  bankruptcy,  or is or  becomes  insolvent  or is
       declared  insolvent  or  bankrupt,  or makes  an  assignment  or  another
       arrangement  for the benefit of its  creditors  or is  involuntarily  the
       subject of a bankruptcy filing;

       (b) a party has all or any  substantial  portion  of its equity or assets
       expropriated by any governmental authorities;

       (c) a party is dissolved or liquidated; or

       (d) a party disposes of substantially all of its assets.

13.2.  DEACTIVATION OF CUSTOMERS.
       Upon termination of this Agreement and by no later than the end of the 
       month succeeding


<PAGE>



       the calendar month in which this Agreement has been terminated, SNI shall
       deactivate  all ISP PPP accounts,  thereby  terminating an ISP customer's
       access to the  Internet,  and SNI shall be entitled to all payments  from
       ISP in  accordance  with the terms of this  Agreement up to and including
       the date of deactivation.

13.3.  TERMINATION PENALTY
       ISP's Termination of this Agreement, prior to the agreed upon termination
       date as  described in article  1.1. of this  Agreement,  will result in a
       penalty payment calculated according to the following formula:

       Number of Remaining Months of Agreement X Average Monthly Usage Fees for 
       Prior Months of Agreement

       ISP agrees to pay this amount in the event of ISP's  Termination  of this
       Agreement prior to the agreed  termination date described in article 1.1.
       of this Agreement.


IN WITNESS WHEREOF, the parties hereto have caused this agreement to be executed
in duplicate as of the date set forth hereinbelow.


STARNET, INC.
An Illinois Corporation

By: /s/ Russ W. Intravartolo                         Date:   December 17, 1998
   ------------------------------------                      
          Signature and Title




ISP

By: /s/ Louis Libin                                  Date: December 17, 1998
    -----------------------------------                              
          Signature and Title
          Chief Technology Officer,
          Senior Vice President





<PAGE>







                    Addendum to MegaPOP/Compu-DAWN Agreement
                                Dated 12/15/1998






          This contract is contingent  upon the  represetnation  by MegaPOP that
          there is an agreement in place with GTE for use of all GTE Pops.


<PAGE>






<TABLE>
<CAPTION>

                                Compu-DAWN, Inc.
                                   EXHIBIT 11
                    COMPUTATION OF EARNINGS PER COMMON SHARE



                                                                                                       For the Year Ended
                                                                                                           December 31,        
                                                                                                        1998              1997    
                                                                                                   -------------     -------------

<S>                                                                                                 <C>               <C>         
NET (LOSS)                                                                                          $(2,783,552)      $(4,436,745)
                                                                                                    ===========       ===========


WEIGHTED AVERAGE SHARES:
      Common shares outstanding                                                                       2,937,724         1,556,587
      Assumed conversion of cheap options and warrants                                                  -                 713,460
                                                                                                   ------------       -----------

                                                                                                      2,937,724         2,270,047

BASIC EARNINGS (LOSS) PER COMMON SHARE                                                                   $(0.95)          $(1.95)
                                                                                                         ======           ======



</TABLE>






























                                 - Exhibit 11 -


<PAGE>



                          CONSENT OF INDEPENDENT CERTIFIED
                               PUBLIC ACCOUNTANTS


We  hereby  consent  to the  incorporation  by  reference,  in the  Registration
Statement  #333-65303 on Form S-3 and the Registration  Statement  #333-39327 on
Form S-8, of our report  dated  February 25, 1999 (except as to Note 14 which is
dated  March 4, 1999)  which  appears  on page F-2 of the annual  report on Form
10-KSB of Compu-DAWN, Inc. for the year ended December 31, 1998.


                                                  /s/ Lazar Levine & Felix LLP
                                                  ----------------------------
                                                    LAZAR LEVINE & FELIX LLP

New York, New York
March 26, 1999


<PAGE>


WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>




                                Compu-DAWN, Inc.
                                   EXHIBIT 27
                             FINANCIAL DATA SCHEDULE
                           ARTICLE 5 OF REGULATION S-X



The  schedule  contains  summary  financial   information   extracted  from  the
consolidated  financial  statements  for the year ended December 31, 1998 and is
qualified in its entirety by reference to such statements.



<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0001028079
<NAME>                        Compu-DAWN
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   12-Mos
<FISCAL-YEAR-END>                              Dec-31-1998
<PERIOD-START>                                 Jan-01-1998
<PERIOD-END>                                   Dec-31-1998
<EXCHANGE-RATE>                                1
<CASH>                                         2,528,400
<SECURITIES>                                   1,850,000
<RECEIVABLES>                                  333,027
<ALLOWANCES>                                   13,635
<INVENTORY>                                    0
<CURRENT-ASSETS>                               5,502,382
<PP&E>                                         474,896
<DEPRECIATION>                                 256,522
<TOTAL-ASSETS>                                 5,742,281
<CURRENT-LIABILITIES>                          400,134
<BONDS>                                        44,227
                          0
                                    50
<COMMON>                                       32,654
<OTHER-SE>                                     5,265,216
<TOTAL-LIABILITY-AND-EQUITY>                   5,742,281
<SALES>                                        1,248,489
<TOTAL-REVENUES>                               1,248,489
<CGS>                                          0
<TOTAL-COSTS>                                  2,899,967
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               1,150,000
<INTEREST-EXPENSE>                             17,459
<INCOME-PRETAX>                                (2,783,552)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (2,783,552)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (2,783,552)
<EPS-PRIMARY>                                  (0.95)
<EPS-DILUTED>                                  (0.95)

        

</TABLE>


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