DISPATCH MANAGEMENT SERVICES CORP
8-K, 1998-04-21
TRUCKING & COURIER SERVICES (NO AIR)
Previous: MGC COMMUNICATIONS INC, 8-A12G, 1998-04-21
Next: COMPX INTERNATIONAL INC, 8-K, 1998-04-21




================================================================================

                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

                                    FORM 8-K

                                 CURRENT REPORT
                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

         Date of Report (Date of earliest event reported) April 7, 1998

                       DISPATCH MANAGEMENT SERVICES CORP.

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

               (Exact name of registrant as specified in charter)

         Delaware                  000-23349                 13-3967426
- -------------------------- -------------------------- --------------------------
     (State or other              (Commission)              (IRS Employer   
     jurisdiction of              File Number)           Identification No.)
      incorporation

  65 West 36th Street, New York, New York                              10018
- ------------------------------------------------------------------------------
 (Address of principal executive offices)                           (Zip Code)

Registrant's telephone number including area code               (212) 268-2910


- -------------------------------------------------------------------------------
          (Former name or former address, if changed since last report)

================================================================================
<PAGE>

Item 2. Acquisition or Disposition of Assets

On April 7, 1998, Dispatch Management Services Corp. (the "Registrant") acquired
all of the outstanding capital stock (the "Acquisition" of Delta Air & Road
Transport PLC ("Delta") from its sole shareholders (the "Shareholders"). Delta,
headquartered in London, has over forty offices located throughout the United
Kingdom. It is engaged primarily in on-demand and scheduled delivery services,
and reported 1997 revenues of approximately $33 million. The business of Delta
will continue to be operated by the Registrant. The Acquisition was consummated
in accordance with the terms of an agreement dated April 7, 1998 among the
Registrant, Delta and the Shareholders.

The consideration paid by the Registrant in connection with the Acquisition was
$21.7 million in cash. An additional $3 million may be paid contingent upon
certain performance criteria being met. The consideration paid in connection
with the Acquisition was determined through arms-length negotiations between the
representatives of each of the Registrant and Delta.

Other than as described herein, neither the Registrant nor any of its Affiliates
had, nor to the knowledge of the Registrant, did any director or officer or any
associate of any such director or officer of the Registrant have, any material
relationship with Delta prior to the Acquisition. The Registrant financed the
Acquisition from cash reserves.

Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.

a)    The required financial statements are not now available. They will be
      filed by the Registrant under cover of Form 8K/A as soon as practicable,
      but not later than June 20, 1998.

c)    Exhibits:

      Exhibit 2. Form of Agreement between the Registrant and the Shareholders.

      Exhibit 99.1. Unaudited Pro Forma Combined Financial Statements of
Dispatch Management Services Corp. as of September 30, 1997 and for the year
ended December 31, 1996 and for the nine months ended September 30, 1997.
<PAGE>

SIGNATURES

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

                                    DISPATCH MANAGEMENT SERVICES CORP.


                                    /s/ Marko Bogoievski
                                    ------------------------------------------
                                    By: Marko Bogoievski
                                        Chief Financial Officer

Dated: April 21, 1998



                                                                       Exhibit 2

          DATED                                                 1998
          ----------------------------------------------------------

                         The Persons named in Schedule 1

                                     - and -

                       DISPATCH MANAGEMENT SERVICES CORP.

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

                                    AGREEMENT

                            for the sale and purchase
                       of the entire issued share capital

                                     - of -

                         DELTA AIR & ROAD TRANSPORT PLC

                           --------------------------
<PAGE>

INDEX
- -----

                                                                          Page

PARTIES....................................................................  1

RECITALS...................................................................  1

1.    INTERPRETATION.......................................................  1

2.    SALE AND PURCHASE OF SHARES..........................................  6

3.    TITLE AND CAPACITY...................................................  7

4.    CONSIDERATION........................................................  7

5.    WARRANTIES...........................................................  8

6.    INDEMNITIES..........................................................  9

7.    COMPLETION........................................................... 10

8.    RELEASE OF GUARANTEES AND INDEMNITIES................................ 10

9.    COMPLETION ACCOUNTS BOOK DEBTS....................................... 11

10.   NON-COMPETITION...................................................... 12

11.   COSTS................................................................ 15

12.   FURTHER ASSURANCE.................................................... 15

13.   NOTICES.............................................................. 16

14.   GOVERNING LAW AND JURISDICTION....................................... 17

15.   PUBLICITY............................................................ 17

16.   GENERAL.............................................................. 17

17.   TIME OF THE ESSENCE.................................................. 18

18.   COMPETITION LAW...................................................... 18

SCHEDULE 1................................................................. 20


                                       (v)
<PAGE>

      DETAILS OF VENDORS' SHARES AND CONSIDERATION......................... 20

SCHEDULE 2................................................................. 21
      BRIEF DETAILS OF THE COMPANY......................................... 21

SCHEDULE 3................................................................. 22
      BRIEF DETAILS OF DORMANT SUBSIDIARY.................................. 22

SCHEDULE 4................................................................. 23
      BRIEF DETAILS OF THE PROPERTIES...................................... 23

SCHEDULE 5................................................................. 32
      TAX DEED............................................................. 32

SCHEDULE 6................................................................. 46
      WARRANTIES........................................................... 46

SCHEDULE 7................................................................. 81
      LIMITATIONS ON CLAIMS................................................ 81

SCHEDULE 8................................................................. 87
      INDEMNITIES.......................................................... 87

SCHEDULE 9................................................................. 89
      ITEMS FOR DELIVERY BY THE VENDORS AT COMPLETION...................... 89

SCHEDULE 10................................................................ 91
      COMPLETION ACCOUNTS.................................................. 91

SCHEDULE 11................................................................ 94
      ADDITIONAL CONSIDERATION............................................. 94

SCHEDULE 12................................................................ 98
      THE RE-ORGANISATION.................................................. 98


                                      (vi)
<PAGE>

THIS AGREEMENT is made                                 1998

PARTIES:-

1.    THE PERSONS WHOSE NAMES AND ADDRESSES APPEAR IN THE COLUMNS (1) AND (2) OF
      SCHEDULE 1 (together the "Vendors");

2.    DISPATCH MANAGEMENT SERVICES CORP. a corporation incorporated in Delaware,
      USA and whose office is situate at 65 West 36th Street, New York, New York
      10018 (the "Purchaser" which expression shall, where the context so
      admits, include its successors and permitted assigns)

RECITALS

(A)   The Vendors are legally and beneficially entitled to the Shares in the
      numbers set out in column (3) of Schedule 1 and have the right to sell the
      same free from all liens, charges and encumbrances.

(B)   The Vendors have agreed with the Purchaser to sell to it the Shares on the
      terms of this Agreement.

OPERATIVE PROVISIONS

1. INTERPRETATION

1.1   In this Agreement and in its Schedules (unless the context otherwise
      requires) the following words and expressions shall have the following
      meanings:-

      Definition                   Meaning

      the "Accounting Date"        31 March 1997

      "Agreed Form"                in relation to any document, the draft of
                                   that document which has been initialled by
                                   the Vendors' Solicitors and the Purchaser's
                                   Solicitors by way of identification

      "A Shares"                   A Ordinary Shares of 10p each in the Company
<PAGE>

      the "Audited Accounts"       the consolidated audited accounts of the
                                   Target Group for the accounting reference
                                   period ended on the Accounting Date (a copy
                                   of which has been included in the Disclosure
                                   Bundle) comprising, inter alia, a
                                   consolidated balance sheet, profit and loss
                                   account, notes, auditors' and directors'
                                   reports and a cash flow statement

      "Business Day"               a day, not being a Saturday or Sunday, on
                                   which banks are generally open for business
                                   in the City of London

      "B Shares"                   B Ordinary Shares of 10p each in the Company

      "CAA 1990"                   The Capital Allowances Act 1990

      the "Companies Acts"         the Companies Acts 1985 and 1989, the
                                   Companies Consolidation (Consequential
                                   Provisions) Act 1985, the Financial Services
                                   Act 1986 and Part V of the Criminal Justice
                                   Act 1993

      the "Company"                Delta Air & Road Transport PLC brief details
                                   of which appear in Schedule 2

      the "Completion Accounts"    the consolidated balance sheet of the Target
                                   Group as at the Completion Date prepared in
                                   accordance with the provisions of Schedule 10

      the "Completion Date"        the date of actual completion of the matters
                                   provided for in sub-clause 7.1 and Schedule 9
                                   and "Completion" shall be construed
                                   accordingly

      "Consideration"              the purchase price for the Shares as detailed
                                   in clause 4

      "C Shares"                   C Ordinary Shares of 1p each in the Company

      the "Disclosure Letter"      the letter (including the Disclosure
                                   Schedule) dated with today's date delivered
                                   immediately before the execution of this
                                   Agreement and addressed by the Vendors to the
                                   Purchaser disclosing various matters relating
                                   to the Warranties

      the "Disclosure Bundle"      the bundle of documents annexed to the
                                   Disclosure Letter


                                        8
<PAGE>

      "Divisional Directors"       Roy Harris, David Reid and Tim Clarke all
                                   being employees of the Company

      "Divisional Director         the aggregate sum of (pound)1,488,300 (one 
       Payments"                   million four hundred and eighty eight
                                   thousand three hundred pounds) consisting of
                                   bonus payments to the Divisional Directors in
                                   the aggregate sum of (pound)1,353,000 (one
                                   million three hundred and fifty three
                                   thousand pounds) and National Insurance
                                   Contributions in the aggregate sum of
                                   (pound)135,300 (one hundred and thirty five
                                   thousand three hundred pounds) in respect of
                                   such remuneration

      the "DMS Group"              the Purchaser and its subsidiaries and "DMS
                                   Group Company" shall mean any of them

      the "Dormant Subsidiary"     Leondos Investments Limited being the dormant
                                   subsidiary of the Company brief details of
                                   each of which appear in Schedule 3

      "Encumbrance"                any mortgage, charge (whether fixed or
                                   floating), pledge, lien, option, right of
                                   pre-emption, right of retention of title or
                                   negative pledge, or any other form of
                                   security interest third party right or
                                   encumbrance (whether monetary or not) or any
                                   obligation (including any conditional
                                   obligation) to create any of the same except
                                   for the liens arising by operation of law in
                                   the ordinary course of business

      "EPA 1990"                   the Environmental Protection Act 1990

      "Environmental Legislation"  all national or local statutes, codes, or
                                   other laws or legislation related to
                                   pollution or protection of the environment in
                                   force at the date of this Agreement

      "ICTA 1988"                  The Income and Corporation Taxes Act 1988

      "IHTA 1984"                  The Inheritance Tax Act 1984

      the "Indemnities"            the indemnities in clause 6 and Schedule 8

      "Intellectual Property       all, trade marks and service marks used by
      Rights"                      the Company in its business               


                                        9
<PAGE>

      the "Leases"                 the leases, licences and rights of occupation
                                   of the Company whether by agreement for
                                   lease, licence or otherwise relating to the
                                   Properties

      the "Legal Opinion"          the legal opinion in Agreed Form relating to
                                   the Purchaser

      "Management Accounts"        the unaudited management accounts of the
                                   Target Group for the nine months ended 31
                                   December 1997 a copy of which has been
                                   included in the Disclosure Bundle

      "Material Properties"        those Properties indicated as such with an
                                   asterisk in Schedule 4 and "Material
                                   Property" shall mean any of them

      "Net Assets"                 the consolidated total assets less total
                                   liabilities of the Target Group determined on
                                   the basis set out in the Completion Accounts

      the "Properties"             the leasehold properties licences and/or
                                   rights of occupation by agreement for lease
                                   licence (written or unwritten) or otherwise
                                   (but excluding any licences relating purely
                                   to aerials or base stations in or on the
                                   properties of third parties) brief details of
                                   which appear in Schedule 4 and "Property"
                                   shall mean any of them or any part or parts
                                   thereof where the context so admits

      the "Purchaser's             Price Waterhouse of 1 London Bridge, London
      Accountants"                 SE1                                        

      the "Purchaser's             Paisner & Co of Bouverie House, 154 Fleet
      Solicitors"                  Street, London EC4A 2DQ                  

      the "Re-organisation"        the matters and events detailed in Schedule
                                   12

      the "Revenue"                all fiscal authorities (national, municipal
                                   or local) whether of the United Kingdom or
                                   elsewhere

      the "Shares"                 390,871 A Shares and 386,899 B Shares and
                                   773,798 C Shares being the entire issued
                                   share capital of the Company details of which
                                   appear in column (3) of Schedule 1

      the "Second Tranche"         as defined in Schedule 11


                                       10
<PAGE>

      the "Third Tranche"          as defined in Schedule 11

      the "Target Group"           the Company and the Dormant Subsidiary

      "Taxation" or "Tax"          any form of taxation, duty, stamp duty, levy,
                                   impost, charge, national insurance or other
                                   similar contribution, or rates, whether
                                   created or imposed by any governmental,
                                   country, state, federal, local, municipal or
                                   other body, and whether in the United Kingdom
                                   or elsewhere (including, without limitation,
                                   any payment which the Company may be or
                                   become bound to make or obliged to account
                                   for to any person in respect of Taxation) and
                                   also including any related penalty, interest,
                                   fine or surcharge

      the "Tax Deed"               the Tax deed of covenant set out in Schedule
                                   5

      "TCGA 1992"                  The Taxation of Chargeable Gains Act 1992

      "VAT"                        Value Added Tax

      "VATA 1994"                  The Value Added Tax Act 1994

      the "Vendors' Accountants"   Blick Rothenberg of 12 York Gate, London NW1
                                   4QS

      the "Vendors' Solicitors"    Pritchard Englefield of 14 New Street London
                                   EC2M 4TR

      the "Warranties"             the warranties given by the Vendors in clause
                                   5.1 and Schedule 6

      the "Working Capital"        current assets less all liabilities (in each
                                   case calculated on the same basis as that in
                                   the Audited Accounts) determined on the basis
                                   set out in the Completion Accounts.

1.2   References to "Parties" means the parties to this Agreement and "Party"
      means any one of them and shall include that person's permitted assigns,
      transferees or successors in title.

1.3   Reference to any payment being made on "an after - Tax basis" means that
      the amount so payable shall be grossed up by such amount as will ensure
      that after deduction of any


                                       11
<PAGE>

      Taxation there shall be left in the hands of the relevant payee a sum
      equal to the amount which would otherwise have been payable.

1.4   References in the Warranties to a person's knowledge, information, belief
      or awareness or similar expression are deemed to refer only to the actual
      knowledge information, belief or awareness of such person.

1.5   All obligations expressed to be given or entered into by the Vendors or
      resulting from the execution of, or breach of the provisions of, this
      Agreement (including without limitation any of the Warranties proving to
      be untrue or misleading or being breached) shall be deemed to be and shall
      be construed as being given, undertaken or entered into by them severally
      (limited to their due proportions of the Consideration) and not jointly
      and severally.

1.6   The phrase "as disclosed in the Disclosure Letter" or similar expression
      shall apply to the extent that disclosure of the relevant matter is fairly
      and accurately made in the Disclosure Letter or fairly made in the
      Disclosure Bundle.

1.7   References to recitals, clauses and schedules are references to recitals
      and clauses of and schedules to this Agreement.

1.8   The headings and/or bold typeface used in this Agreement are inserted for
      convenience only and shall not affect its construction or interpretation.

1.9   The Schedules form part of this Agreement.

1.10  Expressions in the singular shall include the plural and in the masculine
      shall include the feminine and vice versa and references to persons shall
      include corporations and vice versa.

1.11  References to any statute or statutory provision or of any rule made by a
      local authority and having the effect of law shall be construed as
      references to such statute or statutory provision or rule as respectively
      amended or re-enacted or as their operation is modified by any other
      statute or statutory provision or rule (whether before or after the date
      of this Agreement) and shall include any provisions of which they are
      re-enactments (whether with or without modification) and shall include
      subordinate legislation made under the relevant statute Provided always
      that any change made after the date of this Agreement shall not increase
      the liability of the Vendors.

1.12  Expressions defined in ICTA 1988, TCGA 1992 or in the Companies Acts
      shall, wherever used in this Agreement, have the meanings given to them in
      the relevant statute (unless the context otherwise requires) and in the
      case of any inconsistency the defined terms used in the Companies Acts
      shall prevail.


                                       12
<PAGE>

1.13  The Disclosure Letter has such effect as is expressly provided for in this
      Agreement but does not form part of this Agreement.

2. SALE AND PURCHASE OF SHARES

2.1   Subject to the terms of this Agreement, each of the Vendors shall with
      full title guarantee sell or procure the sale of and the Purchaser
      (relying on the Warranties and Indemnities in this Agreement) shall
      purchase those of the Shares registered in his name detailed in Schedule 1
      free from all Encumbrances and third party rights or claims and with all
      attached or accrued rights as at the Completion Date for the Consideration
      appearing in clause 4.

2.2   Each of the Vendors:-

      2.2.1 waives any rights of pre-emption conferred on him by the Articles of
            Association of the Company, by agreement, by statute or otherwise
            over those of the Shares agreed to be sold by the other Vendors;

      2.2.2 hereby discharges and releases with immediate effect all rights and
            obligations under any shareholders or similar agreement relating to
            the holding of shares in or, control of, the Company.

2.3   The Purchaser shall not be obliged to complete the purchase of any of the
      Shares unless the purchase of all of the Shares is completed
      simultaneously.

3. TITLE AND CAPACITY

      Each of the Vendors agrees that:-

3.1   the Shares constitute the whole of the issued and allotted share capital
      of the Company and his holding of Shares is legally and beneficially owned
      by him free of all Encumbrances or interests in favour of, or claims made
      by, or which could be made by, any other person;

3.2   he is entitled to sell or procure the sale of his full legal and
      beneficial interest in the Shares to the Purchaser on the terms set out in
      this Agreement;

3.3   he has taken all actions necessary to enable him personally to enter into
      and perform this Agreement.

3.4   neither the execution or delivery of this Agreement by him is prohibited
      by, or violates any provision of and will not result in a breach of any
      applicable law, rule, regulation, judgment, decree, order or other
      requirements of any government, quasi-government, statutory,
      administrative or regulatory body, court or agency; and


                                       13
<PAGE>

3.5   this Agreement constitutes and imposes valid, legal and binding
      obligations of such Vendor fully enforceable in accordance with their
      terms.

4. CONSIDERATION

4.1   The purchase price (the "Consideration") payable for the A Shares, the B
      Shares and the C Shares will be apportioned amongst the Vendors and paid
      as detailed in Schedule 1 of which (pound)11,973,073 (eleven million nine
      hundred and seventy three thousand and seventy three pounds) will be paid
      at Completion (the "First Tranche").

4.2   The Second Tranche and the Third Tranche being in aggregate the
      "Additional Consideration" will be paid in accordance with the provisions
      of Schedule 11.

4.3   Each of the Vendors and the Purchaser will give effect to the provisions
      of Schedule 11.

4.4   The Vendors agree amongst themselves that the apportionment of the
      Consideration will be in accordance with the terms of this Agreement and
      as detailed in Schedule 1 and, accordingly, waive any other rights they
      may have under the Articles or Association or otherwise in respect
      thereof.

4.5   The Vendors hereby covenant to the Purchaser that:-

      4.5.1 the Net Assets as at the date of this Agreement will not be less
            than (pound)2,000,000 (two million pounds) before deducting the
            Divisional Director Payments; and

      4.5.2 the aggregate amount of the Working Capital as at the date of this
            Agreement will not be less than (pound)1,500,000 (one million five
            hundred thousand pounds) before deducting the Divisional Director
            Payments.

4.6   If the Net Assets as at the date of this Agreement (determined in
      accordance with Schedule 10) are less than (pound)2,000,000 (two million
      pounds) before deducting the Divisional Director Payments then the
      Purchase Price shall be reduced by an amount (the "Deficit") equal to the
      amount (in pounds) of the shortfall.

4.7   If the Working Capital as at the date of this Agreement is less than
      (pound)1,500,000 before deducting the Divisional Director Payments (the
      "Working Capital Deficit") then the Vendors shall within 14 days of the
      End Date (as defined in Schedule 10) pay to the Purchaser's Solicitors by
      way of bankers draft or by telegraphic transfer for the account of the
      Purchaser (whose receipt shall be a good discharge) a sum equal to the
      amount of the Working Capital Deficit, which payment shall take effect by
      way of a reduction in the Purchase Price.


                                       14
<PAGE>

4.8   There shall be no "double counting" between clause 4.6 and 4.7 so that the
      Vendors shall not be required to make a payment more than once in respect
      of the same matter.

5. WARRANTIES

5.1   Subject to clause 5.2 the Vendors warrant to the Purchaser in relation to
      the Company that, except for and to the extent of those disclosures fairly
      and accurately made in the Disclosure Letter and fairly made in the
      Disclosure Bundle, each of the statements, set out in Schedule 6 is true
      and accurate and not misleading.

5.2   The provisions of Schedule 7 shall operate to limit or reduce the
      liability of the Vendors under the Warranties and, where expressed to do
      so, also under the Tax Deed.

5.3   Each statement in the Warranties shall be separate and independent and
      save as expressly provided shall not be limited by reference to any other
      sub-clause or anything in this Agreement or its Schedules. The
      interpretation of any such statement shall not be restricted by reference
      to or inference from any other such statement or by any other provision of
      this Agreement, the Disclosure Letter or the Tax Deed.

5.4   None of the information supplied by the Company or their professional
      advisers prior to the date of this Agreement to the Vendors or their
      officers, employees, agents, representatives or advisers in connection
      with the Warranties and the contents of the Disclosure Letter, or
      otherwise in relation to the business or affairs of the Company or the
      Dormant Subsidiary shall be deemed, a representation, warranty or
      guarantee of its accuracy by the Company or the Dormant Subsidiary to the
      Vendors and the Vendors waive any claims against the Company, the Dormant
      Subsidiary and their officers, employees, agents, representatives or
      advisers which they might otherwise have in respect of the same.

5.5   The rights and remedies of the Purchaser in respect of the Warranties
      shall not be affected by:-

      5.5.1 Completion;

      5.5.2 any investigation made by it or on its behalf into the affairs of
            the Company;

      5.5.3 its knowledge of any information the Purchaser may have received or
            been given or have actual, implied or constructive notice of prior
            to the signing of this Agreement (other than that fairly and
            accurately disclosed in the Disclosure Letter and fairly disclosed
            in the Disclosure Bundle); or

      5.5.4 any event or matter whatsoever except a specific and duly authorised
            written waiver or release.


                                       15
<PAGE>

5.6   Any payment made by the Vendors in respect of the Warranties or under the
      Tax Deed shall operate to reduce pro tanto the Consideration to the extent
      of such payment.

6. INDEMNITIES

6.1   The Vendors shall indemnify the Purchaser and the Company in accordance
      with the provisions of Schedule 8.

6.2   The Purchaser shall fully and promptly indemnify the Vendors and each of
      them against any liability for Taxation arising under Section 767A and/or
      767B of ICTA 1988 assessed on the Vendors as the result of any omission or
      delay after Completion on the part of the Purchaser or the Company to pay
      Taxation (other than Taxation in respect of which the Purchaser is
      entitled to make or shall already have made a valid claim under the Tax
      Deed) and all costs damages and expenses reasonably and properly incurred
      by the Vendors in connection therewith arising wholly or partly in
      consequence of any such omission or delay; PROVIDED that the Vendors shall
      take such steps (if any) as the Purchaser may reasonably request to resist
      such liability, subject to the Purchaser first indemnifying the Vendors as
      aforesaid and providing to the reasonable satisfaction of the Vendors
      security or indemnities or both agreeing to indemnify the Vendors in
      respect of all the reasonable costs and expenses incurred of the steps
      concerned; Further PROVIDED that the Vendors shall not dispute, settle,
      agree or otherwise deal with such liability without the written approval
      of the Purchaser (such approval not to be unreasonably withheld or
      delayed).

7. COMPLETION

7.1   Completion of the sale and purchase of the Shares shall take place
      immediately after exchange of this Agreement at the offices of the
      Purchaser's Solicitors when the Vendors will:-

      7.1.1 deliver to the Purchaser those items set out in Schedule 9;

      7.1.2 procure that a board meeting of the Company and of the Dormant
            Subsidiary shall be held at which:-

            (a)   such persons as the Purchaser may nominate shall be appointed
                  as Directors and the Secretary of the Company and of the
                  Dormant Subsidiary;

            (b)   there shall be submitted and accepted the resignation in
                  Agreed Form of Mr L W Green as director;

            (c)   the service agreements for Mr M A Winton and Mr J D Price will
                  be terminated without compensation;


                                       16
<PAGE>

            (d)   the transfers of the Shares, shall be approved for
                  registration, subject to stamping.

7.2   Following compliance in full with the provisions of sub-clause 7.1 and
      Schedule 9 the Purchaser shall:-

      7.2.1 send to the Vendors' Solicitors (whose receipt shall be full
            discharge for the Purchaser) by telegraphic transfer in the sum of
            (pound)11,973,073 (eleven million nine hundred and seventy three
            thousand and seventy three pounds) in payment of the First Tranche;

      7.2.2 deliver to the Vendors' Solicitors a counterpart of the Tax Deed
            duly executed by the Purchaser; and

      7.2.3 deliver to the Vendors' Solicitors the Legal Opinion.

8. RELEASE OF GUARANTEES AND INDEMNITIES

8.1   The Vendors will procure the release at or by Completion of the Company
      from all guarantees, indemnities, undertakings and obligations given in
      respect of any obligation or liability of the Vendors or any person
      connected with any of the Vendors and the Vendors will on an after-Tax
      basis indemnify and hold harmless the Company and the Purchaser from and
      against all and any actual or contingent liabilities which the Company or
      the Purchaser may at any time incur in relation to any such guarantee,
      indemnity, undertaking or other obligation.

8.2   The Purchaser shall use its best endeavours to secure the release of each
      of the Vendors from all guarantees, indemnities, undertakings, obligations
      and securities granted by them to third parties in relation to the Company
      as detailed as such in the Disclosure Letter (the "Disclosed Guarantees")
      and in the meantime shall indemnify them and keep them fully and
      effectually indemnified against any liability on an after-Tax basis
      (including, without limitation, all costs, damages and expenses) or which
      may be incurred in relation to the Disclosed Guarantees.

9. COMPLETION ACCOUNTS BOOK DEBTS

      The receivables included as book debts in the Completion Accounts (the
      "Completion Accounts Book Debts") will take no account of any bad or
      doubtful debt reserve and will be treated as follows:-

9.1   The Vendors agree that 95% of the Completion Accounts Book Debts will
      realise their nominal value within 120 days of the Completion Date (the
      "First Benchmark Date").


                                       17
<PAGE>

9.2   If and to the extent that 95% of the Completion Accounts Book Debts do not
      realise their nominal value by the First Benchmark Date then the amount of
      the shortfall (the "First Benchmark Shortfall") will be paid to the
      Purchaser by the Vendors within 30 days of the First Benchmark Date.

9.3   The Vendors agree that 99.5% of the Completion Accounts Book Debts will be
      paid within 12 months of the Completion Date (the "Second Benchmark
      Date").

9.4   If and to the extent that the Completion Accounts Book Debts do not
      realise 99.5% of their value by the Second Benchmark Date the Vendors will
      pay to the Purchaser within 30 days of the Second Benchmark Date the
      amount of such shortfall (the "Second Benchmark Shortfall") less the
      following amounts:-

      (a)   any amounts already paid in respect of the First Benchmark
            Shortfall;

      (b)   VAT bad debt relief on the Second Benchmark Shortfall;

      (c)   any savings in corporation tax arising by reason of the Completion
            Accounts Book Debts comprised in the Second Benchmark Shortfall
            being written off;

9.5   If there is no Second Benchmark Shortfall or to the extent that such
      Second Benchmark Shortfall, after making the deductions referred to in
      clauses 9.4(b) and (c), is less than the First Benchmark Shortfall then
      the Purchaser will repay to the Vendors within 30 days of the Second
      Benchmark Date the proportionate amount of the First Benchmark Shortfall
      as has been paid by the Vendors to the Purchaser.

9.6   All or any payments made by the Vendors in respect of the First Benchmark
      Shortfall and the Second Benchmark Shortfall (net of any repayment by the
      Purchaser under clause 9.5) will operate to reduce pro tanto the
      Consideration to the extent of such payment.

9.7   The Purchaser and the Vendors (to the extent that they are able to do so)
      will procure that the Company collects the Completion Accounts Book Debts
      in the ordinary course of business.

9.8   Paragraph 11 of Schedule 7 shall apply to this clause 9 mutatis mutandis.

10. NON-COMPETITION

10.1  To ensure that the Purchaser receives the full benefit of the goodwill of
      the business of the Company each of the Vendors covenants irrevocably and
      unconditionally with the Purchaser that except as otherwise specifically
      agreed in writing with the Purchaser:-

      10.1.1 he will not:-


                                       18
<PAGE>

            (a)   during the Period of Restraint; or

            (b)   while he is a consultant, director or employee of any DMS
                  Group Company or the Purchaser; or

            (c)   during the period of 2 years from the date he ceases to be a
                  consultant, director or employee of any DMS Group Company or
                  the Purchaser;

            which ever be the later; directly or indirectly in any capacity
            whatsoever (whether solely or jointly with or as agent, consultant,
            director, employee, manager, partner, proprietor, or shareholder of
            any other person whether corporate or unincorporate or otherwise
            howsoever and whether for payment or not) carry on or be engaged in
            or concerned in or interested in (directly or indirectly whether for
            payment or not) in the carrying on of the Restricted Business within
            a radius of 50 miles of any of the Properties or within the radius
            of the M25 Motorway. For these purposes the term "carrying on" shall
            mean both the central management and control of Restricted Business
            and the actual conduct of Restricted Business;

     10.1.2 he will not directly or indirectly in any capacity whatsoever
            (whether as an agent, consultant, director, employee, partner,
            proprietor, shareholder or otherwise howsoever and whether for
            payment or not) during the Period of Restraint:-

            (a)   canvass, entice away or solicit; or

            (b)   accept business from, deal with or perform services for;

            any client, customer or any Prospective Client of the Company in
            relation to any Restricted Business;

      10.1.3 he will not:-

            (a)   while he is a consultant, director or employee of the Company
                  or the Purchaser or any member of the DMS Group; or

            (b)   for a period of 2 years from the date he ceases to be a
                  consultant, director or employee of the Company or the
                  Purchaser or any member of the DMS Group (either on his own
                  account or as the agent, consultant, director, employee,
                  manager, proprietor or shareholder of any other person);


                                       19
<PAGE>

                  in connection with the Restricted Business accept business
                  from, deal with or perform services for or canvass, entice
                  away, or solicit any person who is or was within a period of
                  12 months prior to the date he ceases to be a consultant,
                  director or employee of the Company or the Purchaser or any
                  member of the DMS Group a customer, client or Prospective
                  Client;

           10.1.4 he will keep confidential and not disclose or make use of any
                  financial or other confidential information or other
                  confidential know-how in relation to the Company including,
                  but not limited, to any such information about current or
                  future affairs or plans or about customers/clients or
                  Prospective Clients save as required by law or in relation to
                  such information or know-how which is or comes into the public
                  domain other than due to the default of the Vendors;

           10.1.5 while he is a consultant, director or employee of any DMS
                  Group Company or the Purchaser and for a period of 2 years
                  after his ceasing to be engaged as such he will not (and will
                  procure that no person connected with him shall) induce or
                  seek to induce away from the Company or any member of the DMS
                  Group with a view to engaging them in any competing business
                  any director or senior employee engaged by the Company or any
                  member of the DMS Group at the date he ceases to be such
                  consultant, director or employee and with whom he has had
                  direct personal dealings;

           10.1.6 while he is a consultant, director or employee of any DMS
                  Group Company or the Purchaser he will not (and will procure
                  that no person connected with him shall) own beneficially or
                  otherwise or be interested in the share capital of any company
                  engaged in the Restricted Business;

           10.1.7 he will not use during the Period of Restraint or while he is
                  a consultant, director or employee of any DMS Group Company
                  and for a period of 2 years after his ceasing to be so engaged
                  and he will procure that any other person connected with him
                  will not directly or indirectly during the same period use the
                  name "Delta" or any name likely to be confused with such name
                  in the minds of members of the public for the purposes of the
                  Restricted Business as at the Completion Date whether by using
                  such name as part of a corporate name or otherwise;

           10.1.8 he will not at any time knowingly do or say anything harmful
                  to the reputation of any DMS Group Company which leads any
                  person, firm or company to cease to do business with any DMS
                  Group Company


                                       20
<PAGE>

                  on substantially equivalent terms to those previously offered
                  or not to engage in business with the Company or any DMS Group
                  Company;

      Provided that nothing contained in this clause shall prevent the Vendors
      from at any time holding for investment purposes only any class of
      securities for the time being listed or dealt in on any recognised
      investment exchange (as defined in the Financial Services Act 1986) where
      such Vendor does not directly or indirectly have an interest in more than
      1% of such class of securities and where his interest when aggregated with
      the interests of all of the Vendors does not exceed 5% of all the issued
      securities of that class.

10.2  The covenants contained in sub-clause 10.1 shall be deemed to be in
      respect of each part entire, separate, severable and separately
      enforceable so that each covenant shall be deemed to be a separate
      covenant notwithstanding the fact that it appears in the same clause,
      sub-clause or sentence or any other covenant or is imposed by the
      introduction of a word or phrase conjunctively with or disjunctively from
      or alternatively to other words or phrases.

10.3  Each of the relevant Vendors acknowledges that:-

      10.3.1 the restrictions have been negotiated and agreed on an arm's length
             basis and are reasonable when taken together as well as
             individually; and

      10.3.2 the duration, extent and application of each restriction is no
             greater than is necessary for the protection of the goodwill of the
             business of the Company; and

      10.3.3 the consideration paid by the Purchaser for the Shares takes into
             account and provides adequate compensation for the restraints and
             restrictions imposed.

10.4  If the business of the Company is transferred to another company which is
      a subsidiary of the Purchaser (the "Transferee Company"), each of the
      restrictions contained in sub-clause 10.1 shall continue to apply, mutatis
      mutandis, in relation to the business transferred as carried on from time
      to time by the Transferee Company as if the name of the Transferee Company
      were substituted for the word "Company".

10.5  "Period of Restraint" means the period of 2 years from the date of this
      Agreement;

      "Prospective Client" means any association, company, firm, or person with
      whom or with which there are negotiations ongoing with a view to that
      association, company, firm, or person becoming a client or customer of any
      DMS Group Company; and


                                       21
<PAGE>

      "Restricted Business" means any type of minicab, motor-cycle, messenger,
      car-hire, van, pedal cycle, courier (whether domestic or international)
      and other transport or despatch business or activity of the same kind as
      that carried on by the Company at the date of this Agreement.

11. COSTS

      All costs and expenses incurred by or on behalf of the Parties including
      all fees of accountants, representatives and solicitors employed by any of
      the Parties in connection with the negotiation, preparation and execution
      of this Agreement shall be borne solely by the Party who shall have
      incurred the same and the other Parties shall have no liability in respect
      of such costs and expenses.

12. FURTHER ASSURANCE

12.1  Each of the Vendors by way of security irrevocably and unconditionally
      appoints the Purchaser as his attorney with full powers of substitution in
      his name and on his behalf (and to the complete exclusion of any rights he
      may have in such regard) lawfully to exercise all voting and other rights
      and receive all benefits and entitlements which may now or at any time
      after the date of this Agreement attach to the Shares and to transfer and
      deal with the Shares and such rights, benefits and entitlements and
      execute such documents under hand or under seal and do such acts and
      things in connection with the foregoing as the Purchaser shall from time
      to time reasonably think fit in all respects as if the Purchaser were the
      absolute legal and beneficial owner of such Shares.

12.2  Each of the Vendors undertakes to the Purchaser to ratify everything that
      the Purchaser shall lawfully do or purport to do pursuant to sub-clause
      12.1.

12.3  Without limitation to any obligations implied by law all of the Parties
      will (so far as he or it is able to do so) after as well as before and
      upon the Completion Date do all acts and things and sign and execute all
      documents and deeds requisite for the purpose of implementing the terms of
      this Agreement.


                                       22
<PAGE>

13. NOTICES

13.1  Any notice to be given for the purposes of this Agreement shall either be
      delivered personally or sent by first class recorded delivery post,
      Datapost or facsimile transmission.

13.2  Provided the appropriate notice is clearly referenced "DSG", the address
      for service of the Vendors shall be the address (or principal address if
      more than one) of the Vendors' Solicitors or such other firm in England
      and Wales:-

      13.2.1 with which it may merge or which a majority of its partners may
             join; or

      13.2.2 as the Vendors who own the majority in number of Shares may notify
             in writing to the Purchaser.

      If at any time it shall not be evident which firm of Solicitors are
      appointed for the purposes of this sub-clause the Purchaser must serve
      notice on all of the Vendors at their addresses in this Agreement.

13.3  The address for service of the Purchaser shall be the address (or
      principal address if more than one) of the Purchaser's Solicitors or such
      other firm in England and Wales:-

      13.3.1 with which it may merge or which a majority of its partners may
             join; or

      13.3.2 as the Purchaser may notify in writing to the Vendors.

      If at any time it shall not be evident which firm of Solicitors are
      appointed for the purposes of this sub-clause the Vendors must serve
      notice on the Purchaser at its address in this Agreement.

13.4  The address for service of the Purchaser shall be its principal place of
      business for the time being.

13.5  A notice shall be deemed to have been served as follows:-

      13.5.1 if personally delivered, at the time of delivery;

      13.5.2 if sent by first class recorded delivery post, at the expiration of
             48 hours after the same was delivered into the custody of the
             postal authorities;


                                       23
<PAGE>

      13.5.3 if sent by Datapost, at the expiration of 24 hours after the same
             was delivered into the custody of the postal authorities; and

      13.5.4 if sent by facsimile transmission at the expiration of 12 hours
             after despatch.

13.6  In proving such service it shall be sufficient to prove that personal
      delivery was made, or that the envelope containing such notice was
      properly addressed and delivered into the custody of the postal
      authorities as a pre-paid recorded delivery letter or Datapost letter, or
      that the facsimile transmission was properly addressed and despatched to
      the appropriate number.

14. GOVERNING LAW AND JURISDICTION

14.1  This Agreement shall be governed by and construed in all respects in
      accordance with English law and the parties irrevocably agree that the
      Courts of England and Wales shall have exclusive jurisdiction in respect
      of any dispute, suit, action, arbitration or proceedings (in this clause
      together referred to as "Proceedings") which may arise out of or in
      connection with this Agreement.

14.2  The Vendors expressly and specifically agree and accept that the terms of
      this clause 14 are fair and reasonable and appoint the Vendors' Solicitors
      or such other firm as is mentioned in sub-clause 13.2 for the time being
      to accept service on their behalf of any Proceedings which may be
      commenced in England and Wales.

14.3  The Purchaser expressly and specifically agrees and accepts that the terms
      of this clause 14 are fair and reasonable and appoints the Purchaser's
      Solicitors or such other firm as is mentioned in sub-clause 13.3 for the
      time being to accept service on its behalf of any Proceedings which may be
      commenced in England and Wales.

15. PUBLICITY

15.1  No announcement or other disclosure concerning the sale and purchase of
      the Shares to the Purchaser or any ancillary matter shall be made before
      or after Completion by the any Party (whether to the press employees
      customers or suppliers) save in a form agreed in writing between the
      Parties or otherwise as required by law or any regulatory authority.

15.2  The Purchaser acknowledges that it has requested M A Winton and J D Price
      to deal with an appropriate public relations company for the purposes of
      the Purchaser making an announcement of the sale of the Company once
      completed but no announcement or other action will be taken without
      compliance with clause 15.1.


                                       24
<PAGE>

16. GENERAL

16.1  This Agreement contains the whole agreement between the Parties relating
      to the transactions provided for in this Agreement and supersedes all
      previous agreements (if any) between such Parties in respect of such
      matters and each of the Parties acknowledges that in agreeing to enter
      into this Agreement it has not relied on any representations or warranties
      except for those contained in this Agreement.

16.2  This Agreement shall (except for any obligation fully performed prior to
      or at the Completion Date) continue in full force and effect after the
      Completion Date notwithstanding Completion.

16.3  Notwithstanding any rule of law or equity to the contrary any release,
      waiver or compromise or any other arrangement of any kind whatsoever which
      the Purchaser may agree to or effect in relation to one Vendor in
      connection with this Agreement and in particular the Warranties shall not
      affect the rights and remedies of the Purchaser as regards any other
      Vendor.

16.4  The sole remedy against the Vendors for any breach of any of the
      Warranties or Indemnities by the Vendors shall be an action for damages
      and the Purchaser shall not be entitled to rescind this Agreement but
      subject to the foregoing any remedy or right conferred upon the Purchaser
      for breach of this Agreement shall be in addition to and without prejudice
      to all other rights and remedies available to it.

16.5  No failure or delay by any Party in exercising any claim, remedy, right,
      power or privilege under this Agreement shall operate as a waiver nor
      shall any single or partial exercise of any claim, remedy, right, power or
      privilege preclude any further exercise of any of them or exercise of any
      other claim, right, power or privilege.

16.6  This Agreement may be executed in any number of counterparts by the
      different parties on separate counterparts, each of which shall when
      executed and delivered constitute an original, but all of which shall
      together constitute one and the same instrument.

16.7  The Vendors will not be entitled to assign any interest in this Agreement.
      The Purchaser will not be entitled to assign any interest in this
      Agreement except to any other member of the DMS Group whilst such Company
      remains a member of the DMS Group (a "Permitted Transferee"). If the
      Shares shall at any time be sold or transferred to a Permitted Transferee
      the benefit of each of the obligations, undertakings, indemnities or
      warranties undertaken or given by the Vendors under or pursuant to this
      Agreement shall be assignable to the Permitted Transferee and such
      Permitted Transferee shall be entitled to enforce the same against the
      Vendors as if it were named in this Agreement as the Purchaser.


                                       25
<PAGE>

17. TIME OF THE ESSENCE

      Time shall be of the essence of this Agreement, both as regards the dates
      and periods specifically mentioned and as to any dates and periods which
      may by agreement in writing between or on behalf of the Vendors and the
      Purchaser be substituted for them.

18. COMPETITION LAW

      If there is any provision of this Agreement or of any other agreement or
      arrangement of which this Agreement forms part which causes or would cause
      this Agreement or that agreement or arrangement to be subject to
      registration pursuant to the Restrictive Trade Practices Act 1976, then
      that provision shall not take effect until the day after particulars of
      this Agreement or of that agreement or arrangement (as the case may be)
      have been furnished to the Director General of Fair Trading pursuant to
      Section 24 of that Act.


                                       26
<PAGE>

                                         SCHEDULE 1

                        DETAILS OF VENDORS' SHARES AND CONSIDERATION

<TABLE>
<CAPTION>
(1)                    (2)                (3)                        (4)                   (5)                    (6)
Vendor's Name          Vendor's Address   Number and Class           Consideration         Percentage of          Percentage
                                          of Shares in respect       payable for           Consideration          of Additional
                                          of which the Vendor is     Shares at Completion  payable at Completion  Consideration
                                          the registered holder and
                                          beneficially entitled

                                                                      (pound)                 %                      %   
                                                                                                                         
- --------------------------------------------------------------------------------------------------------------------------------
<S>                    <C>                <C>                        <C>                   <C>                    <C>   
John Patrick Jennings  Port de Salles     390,871 A Shares           6,017,468             50.255%                50.255%
                       86150 Le Vigeant                                                                                  
                       France                                                                                            
                                                                                                                         
Mark Adam Winton       9 Aylwards Rise    201,230 B Shares             147,513              1.232%                 1.232%
                       Stanmore           402,460 C Shares           2,950,264             24.641%                24.641%
                       Middlesex                                     ---------             -------                -------
                       HA7 3EH                                       3,097,777             25.873%                25.873%
                                                                                                                         
John David Price       11 Pycombe Corner  185,669 B Shares             136,106              1.137%                 1.137%
                       Finchley           371,338 C Shares           2,722,122             22.735%                22.735%
                       London N12 7AJ                                ---------             -------                -------
                                                                     2,858,223             23.872%                23.872%
</TABLE>


                                       27
<PAGE>

                                   SCHEDULE 2

                          BRIEF DETAILS OF THE COMPANY

Name:                         Delta Air & Road Transport Plc

Date of Incorporation:        27 April 1972

Country of Incorporation:     England and Wales

Registered Number:            1051811

Registered Office:            Wesley House
                              Wesley Avenue
                              Park Royal, London NW10 7BZ

Directors:                    M A Winton
                              J D Price
                              L W Green

Secretary:                    M A Winton

Accounting Reference Date:    31 March


                                       28
<PAGE>

Auditors:                     Blick Rothenberg

Authorised Share Capital:     (pound)85,514.98

Issued Share Capital:         390,871 A Shares 386,899 B Shares and 773,798 C
                              Shares all such shares being fully paid up

Mortgages/Charges:            Mortgage Debenture dated 17 October 1985 in favour
                              of National Westminster Bank Plc


                                       29
<PAGE>

                                   SCHEDULE 3

                       BRIEF DETAILS OF DORMANT SUBSIDIARY

Name:                         Leondos Investments Limited

Date of Incorporation:        10 March 1982

Country of Incorporation:     England and Wales

Registered Number:            1621106

Registered Office:            Wesley House, 1-7 Wesley Avenue, Park Royal,
                              London NW10 7BZ

Director:                     J D Price

Secretary:                    M A Winton

Accounting Reference Date:    31 March

Auditors:                     Blick Rothenberg


                                       30
<PAGE>

Authorised Share Capital:     (pound)100

Issued Share Capital:         100 Ordinary Shares of (pound)1 all such shares
                              being fully paid up

Mortgages/Charges:            None

Status:                       dormant for no less than 5 years


                                       31
<PAGE>

                                   SCHEDULE 4

                         BRIEF DETAILS OF THE PROPERTIES


                                       32
<PAGE>

SCHEDULE 5

                                    TAX DEED

THIS TAX DEED OF COVENANT is made the             day of                    1998

BETWEEN

(1)   THE PERSONS whose names and addresses are set out in Part I of the
      Schedule (the "Covenantors"); and

(2)   DISPATCH MANAGEMENT SERVICES CORP. a corporation incorporated in Delaware
      whose office is situate at 65 West 36th Street, New York, New York 10018,
      U.S.A. (the "Purchaser" which expression shall where the context so admits
      include its successors and permitted assigns).

WHEREAS pursuant to an agreement (the "Agreement") of today's date the Purchaser
has today completed the purchase from the Covenantors of the whole of the issued
share capital of Delta Air & Road Transport PLC in reliance, inter alia, upon
the provisions of this Deed.

NOW IT IS HEREBY AGREED as follows:-

1. DEFINITIONS

1.1   In this Deed unless the context otherwise requires the following
      expressions shall have the following meanings:-

      Definition                  Meaning

      "Claim"                     any claim, notice, demand, assessment, letter,
                                  direction or order, or other document issued
                                  or action taken by or on behalf of any fiscal,
                                  revenue or other authority or official
                                  anywhere in the world whereby the Company is
                                  liable or is sought to be made liable to make
                                  any payment to the authority or official or
                                  other person (whether the same is primarily
                                  payable by the Company and whether or not the
                                  Company shall or may have any right of
                                  reimbursement against any other person) or is
                                  denied or sought to be denied any Relief

      the "Company"               any or both of the Company and the Dormant
                                  Subsidiary


                                       33
<PAGE>

      "Event"                     any event, act, transaction, omission or
                                  occurrence of whatever nature, including
                                  (without limitation) Completion, the receipt
                                  or accrual of any income or any distribution,
                                  failure to distribute, acquisition, disposal,
                                  transfer, payment, loan or advance, the death
                                  of any person and the change in residence of
                                  any person

      "Relief"                    any relief, loss, allowance, credit,
                                  deduction, exemption or set-off claimed or
                                  available in relation to Taxation pursuant to
                                  any legislation or otherwise

      "Taxation"                  any form of taxation, duty, levy, impost,
                                  charge, national insurance or other similar
                                  contribution, whether created or imposed by
                                  any governmental, state, federal, local,
                                  municipal or other body, and whether in the
                                  United Kingdom or elsewhere (whether the same
                                  is primarily payable by the Company and
                                  whether or not the Company shall or may have
                                  any right of reimbursement against any other
                                  person) including any payment which the
                                  Company may be or become bound to make or
                                  obliged to account for to any person in
                                  respect of Taxation and also including any
                                  related penalty, interest, fine or surcharge;
                                  Provided that United Kingdom stamp duty and
                                  any interest and penalties in respect thereof
                                  shall not constitute "Taxation" for the
                                  purposes of this Deed.

1.2   Other expressions used in this Deed shall, where the context so admits,
      have the meanings ascribed to them in the Agreement.

1.3   Reference to the result of any Event on or prior to a particular date
      shall include the combined result of two or more Events, the first of
      which shall have taken place on or before such date, and shall also
      include any Event which is deemed for Taxation purposes to have occurred
      prior to such date.

1.4   Any reference to a statute or statutory provision shall be construed as a
      reference to such provision (including any subordinate legislation made
      thereunder) as modified or re-enacted from time to time.

1.5   References to income, gains or profits shall include any such income,
      gains or profits as are deemed to be or treated as earned, accrued or
      received for Taxation purposes.


                                       34
<PAGE>

1.6   Headings in this Tax Deed are for ease of reference only and shall not
      affect its construction.

2. THE COVENANT

2.1   Subject to clause 3 the Covenantors hereby severally (limited to the due
      proportions received by the individual Covenantor in respect of the sale
      of the Shares to the Purchaser) agree with the Purchaser to pay to the
      Purchaser an amount equal to:-

      2.1.1 any liability to Taxation of the Company arising:-

            (a)   as a result of or by reference to any Event on or before
                  Completion;

            (b)   by reference to any profit earned, accrued or received on or
                  before Completion;

      2.1.2 any liability to Taxation of the Company which would have been saved
            but for the loss, reduction, modification, setting-off or
            cancellation of some Relief taken into account in preparing the
            Completion Accounts or, prior to finalisation of the Completion
            Accounts, the Audited Accounts in consequence of an Event occurring
            on or before Completion;

      2.1.3 any liability to Taxation of the Company which arises in consequence
            of an Event occurring on or before Completion and which would have
            been payable but for the utilisation or set-off of some Relief or
            right to repayment where the Relief or right to repayment arises in
            respect of an Event occurring after Completion;

      2.1.4 any depletion in or reduction in value of the assets or increase in
            the liabilities of the Purchaser and the Company as a result of any
            inheritance tax which:-

            (a)   is at Completion a charge on or gives rise to a power to sell,
                  mortgage or charge any of the shares or assets of the Company;
                  or

            (b)   after Completion becomes a charge on or gives rise to a power
                  to sell, mortgage or charge any of the shares or assets of the
                  Company, which is a liability in respect of inheritance tax
                  payable as a consequence of the death of any person (whenever
                  occurring) within seven years after a transfer of value,
                  occurring on or before Completion;


                                       35
<PAGE>

            (c)   arises as a consequence of a transfer of value occurring on or
                  before Completion (whether or not in conjunction with the
                  death of any person whenever occurring) made by or to the
                  Company.

2.2   For the avoidance of doubt, any payment made by the Company or the
      Purchaser to discharge or remove any power to sell, mortgage or charge
      shall give rise to a liability and notwithstanding any provision of this
      Tax Deed the Company or the Purchaser may disregard any right to pay any
      Taxation in instalments in discharging or removing a charge or power.

2.3   Section 213 Inheritance Act 1984 (Refund by Instalments) shall not apply
      in relation to any payments to be made by the Covenantors under this Tax
      Deed.

2.4   There shall be treated as an amount of Taxation which would for the
      purposes of clause 2.1.2 have been saved but for the loss, reduction,
      modification, setting-off or cancellation of some Relief, the amount of
      Taxation which would have been saved by the Relief lost, reduced,
      modified, set-off or cancelled applying the relevant rates of Taxation in
      force or (where the rate has at the relevant time not been fixed) at the
      last known rate, in the earliest period in respect of which Taxation
      becomes payable which would not have been payable if the Relief had not
      been lost, reduced, modified, set-off or cancelled.

2.5   The Covenantors hereby severally covenant (limited to the due proportions
      received by the individual Covenantor in respect of the sale of the Shares
      to the Purchaser) to pay to the Purchaser an amount equal to all costs or
      expenses properly and reasonably incurred or payable by the Company or the
      Purchaser in connection with any matter in respect of which a claim is
      made by the Purchaser under this Deed.

2.6   Any amount paid under clause 2.1 or clause 2.5 shall be treated as an
      adjustment to the consideration paid by the Purchaser for the Shares under
      the terms of the Agreement.

3. EXCLUSIONS

      The Covenantors shall not be liable under clause 2 to the extent that:-

3.1   a specific provision in respect of such liability has been made in the
      Completion Accounts or, prior to the finalisation of the Completion
      Accounts, in the Audited Accounts;

3.2   such a provision is insufficient by reason only of an increase in the
      rates of Taxation announced after Completion but with retrospective
      effect;

3.3   the liability arises in consequence of an Event which has occurred since
      the Accounting Date in the ordinary course of the trading activities of
      the Company (and for this


                                       36
<PAGE>

      purpose any liability for Advance Corporation Tax on the dividends
      detailed in the Disclosure Letter will be deemed to have arisen in the
      ordinary course of the trading activities of the Company); Provided that
      none of the following shall be regarded as arising out in the ordinary
      course of the trading activities of the Company:-

      3.3.1 any Taxation arising from a disposal of any capital asset;

      3.3.2 any Taxation arising under Part XVII ICTA 1988 (Tax Avoidance) or
            Part VIII Taxes Management Act 1970 (charges on non-residents);

      3.3.3 any Taxation arising in respect of the acquisition, disposal or
            supply or deemed acquisition, disposal or supply of any assets,
            goods, service or business facility of any kind (including the
            making of a loan) for a consideration deemed for Taxation purposes
            to be different from that actually received, but only insofar as
            such Taxation is attributable to the difference between the
            consideration (if any) actually received and the consideration
            deemed for Taxation purposes to have been received;

      3.3.4 any Taxation primarily payable by another person;

      3.3.5 any Taxation arising as a result of a failure by the Company or any
            subsidiary duly to deduct, charge, recover or account for, Taxation
            (but not to the extent that such failure continues after the date
            hereof); or

      3.3.6 any amount payable to the Commissioners of Customs and Excise under
            Part XV of the Value Added Tax Regulations 1995.

3.4   No Covenantor shall be liable in respect of a claim under this Deed to the
      extent that the provisions of Schedule 7 of the Agreement apply.

3.5   The Purchaser shall and shall procure that the Company shall preserve all
      documents, records, correspondence, accounts and other written information
      of a material nature (together the "Documents") in the possession of the
      Company at Completion or which come into existence thereafter and which
      might reasonably be considered relevant or likely to be relevant to a
      liability of the Covenantors to make a payment under the terms of this
      Deed and shall so preserve such Documents until such time as the
      Covenantors shall have satisfied any such liability or shall cease to have
      any liability (actual or contingent) under this Deed in respect of the
      matter to which the Documents in question relate.

3.6   The Covenantors shall not be liable for any fines, interest or penalties
      in respect of any liability to Taxation in respect of which provision is
      made in the Completion Accounts to the extent that such fines interest and
      penalties arise after Completion as a result of


                                       37
<PAGE>

      a failure by the Company to pay such Taxation on the due date for payment
      but only to the extent that such fines, interest or penalties arise as a
      result of the delay or default of the Purchaser or the Company after
      Completion and otherwise than as a result of acts and omissions occurring
      at the request or by reason of the acts or omissions of the Covenantors
      under the provisions of clause 4 of this Deed.

3.7   The Covenantors shall not be liable under clause 2 of this Deed in respect
      of any liability to Taxation to the extent that such liability arises as a
      result of:-

      3.7.1 the Company disclaiming (without the written consent of the
            Covenantors) any capital allowances arising to the Company before
            Completion; or

      3.7.2 the Company failing to make any claim, election, surrender,
            disclaimer or take such other action as is required to give effect
            to any Relief taken into account or assumed in computing the
            provision for Taxation in the Completion Accounts

      Provided that this clause 3.7 shall only apply to limit the liability of
      the Covenantors to the extent that the Covenantors shall have notified the
      Purchaser in writing of the capital allowances relevant to clause 3.7.1
      and those Reliefs and the action required for the purpose of clause 3.7.2.

4. CONDUCT OF CLAIMS AND APPEALS

4.1   In the event of the Company or the Purchaser becoming aware of any Claim
      which could give rise to a liability hereunder the Purchaser shall or
      shall procure that the Company shall promptly give written notice of the
      Claim to the Covenantors, provided that such notice shall not be a
      condition precedent to the liability of the Covenantors.

4.2   Subject to:-

      4.2.1 the Covenantors first having secured and agreed to indemnify the
            Purchaser and any relevant Company to the Purchaser's reasonable
            satisfaction against all losses (including additional Taxation)
            costs, (including the reasonable cost to the Purchaser or the
            Company of executives assisting the Covenantors) damages and
            expenses which are likely to be incurred in connection with, the
            Claim;

      4.2.2 the following provisions of this clause

      the Purchaser shall and shall procure that the Company shall take any such
      action as the Covenantors may reasonably request to avoid, dispute,
      resist, appeal, compromise or defend the Claim.


                                       38
<PAGE>

4.3   The appointment by the Covenantors of solicitors or other professional
      advisers in relation to the Claim shall be subject to the approval of the
      Purchaser (such approval not to be unreasonably withheld or delayed).

4.4   Any communication, written or otherwise, relating to the Claim received by
      the Covenantors shall be promptly copied (if in writing) or otherwise
      communicated to the Purchaser.

4.5   The Covenantors shall effect no settlement or compromise of the Claim or
      agree any matter in the conduct of the dispute without the approval of the
      Purchaser (such approval not to be unreasonably withheld or delayed) and
      in any event no action shall be required by the Purchaser or the Company
      in relation to the Claim which is reasonably considered likely by the
      Purchaser to prejudice the conduct of the business or the future liability
      in respect of Taxation of the Company or the Purchaser.

4.6   Without prejudice to the foregoing provisions of this clause, neither the
      Company nor the Purchaser shall be obliged to contest a Claim beyond the
      first appellate body (including the Special or General Commissioners, or a
      VAT tribunal or equivalent body) in the jurisdiction concerned.

4.7   If, in the reasonable opinion of the Purchaser having taken proper legal
      advice:-

      4.7.1 the Covenantors or the Company have committed any acts or omissions
            which did constitute fraud or wilful default; or

      4.7.2 there is any unreasonable delay on the part of the Covenantors in
            complying with clause 4.2.1; or

      4.7.3 the resistance of a Claim is at any time not being properly and
            effectively conducted

      the Purchaser (provided in the case of a matter within sub-clause 4.7.2 or
      4.7.3 that the Covenantors have been given notice in writing of the matter
      and have not within 15 Business Days of such notice rectified the position
      to the reasonable satisfaction of the Purchaser) may or may procure that
      the Company shall without further reference to the Covenantors admit,
      compromise, settle, discharge or otherwise deal with any outstanding or
      future Claims.

4.8   Without prejudice to the preceding provisions of this clause 4 the
      Purchaser shall procure that the text of any return to be made by the
      Company to the Inland Revenue (whether under s.250 ICTA 1988 or otherwise)
      of the stock dividend transactions carried out on 6 April 1998 or
      otherwise in respect of the Reorganisation is sent to the Vendors for
      approval (such approval not to be unreasonably withheld or delayed) prior
      to submission to the Revenue and that the Vendors are kept fully informed
      about and consulted on any negotiations with the Inland Revenue in
      relation to any such return.


                                       39
<PAGE>

5. TAXES

5.1   Subject to clause 5.2 all sums payable by the Covenantors under this Deed
      shall be paid free and clear of all deductions or withholdings unless the
      deduction or withholding is required by law.

5.2   If any such deduction or withholding is required by law to be made from
      any such sum (other than in respect of interest payable to the Purchaser)
      the Covenantors shall pay such additional amount as shall be required to
      ensure that the net amount received by the Purchaser or the Company will
      equal the full amount which would have been received by it or them had no
      such deduction or withholding been made.

5.3   If any payment by the Covenantors under this Deed has or in the reasonable
      opinion of the Purchaser will be chargeable to Taxation (other than a
      reduction in the base cost to the Purchaser of the shares of the Company)
      then the amount so payable shall be grossed up by such amount as will
      ensure that after deduction of the Taxation so chargeable there shall be
      left in the hands of the Company or the Purchaser a sum equal to the
      amount that would otherwise have been payable.

6. DATE FOR PAYMENT AND INTEREST

6.1   The Covenantors shall pay to the Purchaser any amount required to be paid
      by them pursuant to clause 2.1 in cleared funds on or before:-

      6.1.1 if the Claim involves an actual payment of Taxation which has not
            been made at the date of the notice under clause 4.1, the second
            Business Day prior to the date on which such Taxation may be paid to
            the authority, official or person demanding the same without
            incurring a liability to interest or a charge or penalty in respect
            of such Taxation;

      6.1.2 to the extent the claim under this Deed involves the denial or loss
            or set-off in whole or in part of any right to repayment of
            Taxation, the date which is or would have been the "material date"
            for the purposes of sections 825 and 826 ICTA 1988 or, in the case
            where those sections do not apply to the repayment in question, the
            date on which such Taxation would otherwise have been repaid;

      6.1.3 to the extent the claim under this Deed involves the denial, loss,
            reduction, cancellation, modification or set-off in whole or in part
            of any Relief the second Business Day prior to the date on which the
            Taxation, which would have been saved but for such denial, loss,
            reduction, modification, cancellation or set-off, becomes due and
            payable; and


                                       40
<PAGE>

      6.1.4 in the case of a liability under clause 2.1.3 the date which would
            have been the due date in clause 6.1.1 but for the availability of
            the Relief.

6.2   The Covenantors shall pay to the Company or the Purchaser as the case may
      be any amount required to be paid by them pursuant to clause 2.5 on the
      date on which the Company or the Purchaser incurs or suffers such costs or
      expenses.

6.3   Notice of the amount of the payment required to be made by the Covenantors
      under clause 2 and the due date for payment shall be given in writing by
      the Company or the Purchaser and shall (save for manifest error) be
      conclusive and binding on the Covenantors.

6.4   Any sum not paid by the Covenantors on the due date for payment shall bear
      interest (which shall accrue from day to day after as well as before any
      judgment for the same) at the annual rate of 2% over the base rate for the
      time being of Barclays Bank plc (or if such a rate cannot be ascertained
      for any reason at such similar rate as the Purchaser shall reasonably
      select) to and including the day of actual payment (or the next Business
      Day if the date of actual payment is not a Business Day) of such sums
      compounded on the usual quarter days.

      OVERPROVISIONS AND CORRESPONDING SAVINGS

7.1   If:

      7.1.1 any provision for Taxation in the Completion Accounts has proved to
            be an overprovision; or

      7.1.2 any Tax liability in respect of which the Covenantors are liable to
            make a payment under clause 2 of this Deed applies gives rise to a
            Relief for the Company which reduces or eliminates a liability of
            the Company to make an actual payment of Tax which arises in respect
            of Events occurring after the Completion; or

      7.1.3 the Company becomes entitled to any repayment of Tax overpaid by the
            Company (other than a repayment which has been shown as an asset in
            the Audited Accounts and/or the Completion Accounts) and/or any
            interest and/or any repayment supplement in respect of any period
            before Completion

            an amount equal to :

            (a)   such overprovision;


                                       41
<PAGE>

            (b)   the amount of the liability which is eliminated or the amount
                  by which it is reduced;

            (c)   the amount of the repayment of Tax and/or interest and/or
                  repayment supplement.

            shall be dealt with in accordance with clause 7.2

7.2   Where it is provided under clause 7.1 that any amount (the "Relevant
      Amount") is to be dealt with in accordance with this clause:

      7.2.1 the Relevant Amount shall first be set off against any payment then
            due from a Covenantor under this Deed or under the Agreement for
            breach of the Tax Warranties in Section Q of Schedule 6 (the "Tax
            Warranties") of the Agreement;

      7.2.2 to the extent that there is an excess, a refund shall be made of any
            previous payment made by a Covenantor under this Deed or under the
            Agreement for breach of the Tax Warranties and not previously
            refunded under this clause up to the amount of such excess; and

      7.2.3 to the extent that the excess referred to in clause 7.2.2 is not
            exhausted under that clause, the remainder of that excess shall be
            carried forward and set off against any future payment or payments
            which become due under this Deed or under the Agreement for breach
            of the Tax Warranties.

7.3   This clause 7 shall not apply to any amount for which and to the extent
      that the Covenantors have already received a benefit whether under the
      terms of the Agreement, this Deed or otherwise.

8. STAMP DUTY

      The Covenantors hereby severally warrant (limited to the due proportions
      received by the individual Covenantor in respect of the sale of the Shares
      to the Purchaser) to the Purchaser that all documents forming part of the
      title to any asset of a Company or which a Company may wish to enforce or
      produce in evidence are duly stamped and have where appropriate been
      adjudicated. The Covenantors hereby severally agree (limited to the due
      proportions received by the individual Covenantor in respect of the sale
      of the Shares to the Purchaser) that in the event of a breach of this
      warranty they shall pay to the Purchaser by way of liquidated damages an
      amount equal to any unpaid stamp duty and any interest or penalties
      payable in respect thereof.


                                       42
<PAGE>

9. WAIVER

      No delay or omission of the Purchaser in exercising any right, power or
      privilege under this Tax Deed shall impair the right, power or privilege
      or be construed as a waiver of the right, power or privilege, and any
      single or partial exercise of any right, power or privilege under this Tax
      Deed shall not preclude the further exercise of any right, power or
      privilege. The rights and remedies of the Purchaser provided in this Tax
      Deed are cumulative and not exclusive of any rights and remedies provided
      by law.

10. ASSIGNMENT

      The benefit of this Tax Deed may be assigned in whole or in part by the
      Purchaser on the same terms as those in the Agreement.

11. NOTICES

      The provisions of clause 13 (Notices) of the Agreement shall apply to this
      Deed as though the same were expressly set out herein.

12. GOVERNING LAW AND JURISDICTION

12.1  This Agreement shall be governed by and construed in all respects in
      accordance with English law and the parties irrevocably agree that the
      Courts of England and Wales shall have exclusive jurisdiction in respect
      of any dispute, suit, action, arbitration or proceedings (in this clause
      together referred to as "Proceedings") which may arise out of or in
      connection with this Deed.

12.2  The Covenantors expressly and specifically agree and accept that the terms
      of this clause 12 are fair and reasonable and appoint the Vendors'
      Solicitors or such other firm as is mentioned in clause 13 (Notices) of
      the Agreement for the time being to accept service on their behalf of any
      Proceedings which may be commenced in England and Wales.

13. COUNTERPARTS

      This Deed may be executed in any number of counterparts by the different
      parties on separate counterparts, each of which shall when executed and
      delivered constitute an original, but all of which shall together
      constitute one and the same instrument.

IN WITNESS whereof this document has been duly executed as a Deed the day and
year first before written.


                                       43
<PAGE>

                                    EXECUTION

EXECUTED AND DELIVERED        )
AS A DEED by                  )
JOHN PATRICK JENNINGS         )  ...............................................
in the presence of:-          )

Signature   
            --------------------------------------

Name
            --------------------------------------

Address
            --------------------------------------

Occupation
            --------------------------------------

EXECUTED AND DELIVERED        )
AS A DEED by                  )
MARK ADAM WINTON              )  ...............................................
in the presence of:-          )

Signature   
            --------------------------------------

Name
            --------------------------------------

Address
            --------------------------------------

Occupation
            --------------------------------------


                                       44
<PAGE>

EXECUTED AND DELIVERED        )
AS A DEED by                  )
JOHN DAVID PRICE              )  ...............................................
in the presence of:-          )

Signature   
            --------------------------------------

Name
            --------------------------------------

Address
            --------------------------------------

Occupation
            --------------------------------------

SIGNED by                     )
                              )  ...............................................
for and on behalf of          )
DISPATCH MANAGEMENT           )
SERVICES CORP.                )
in the presence of:-

Signature   
            --------------------------------------

Name
            --------------------------------------

Address
            --------------------------------------


                                       45
<PAGE>

Occupation
            --------------------------------------


                                       46
<PAGE>

                                  THE SCHEDULE

                                     Part I

                                (The Covenantors)

Name                   Address

John Patrick Jennings  Port De Salles
                       86150 Le Vigeant
                       France

Mark Adam Winton       9 Aylwards Rise
                       Stanmore
                       Middlesex
                       HA7 3EH

John David Price       11 Pycombe Corner
                       Finchley
                       London N12 7AJ

                                       47
<PAGE>

                                   SCHEDULE 6

                                   WARRANTIES

The Vendors warrant that the following statements are true, accurate and are not
misleading:-

(A) INFORMATION

      Details of shareholdings 

      The information contained in Schedule 1 is true and accurate.

(B) CORPORATE MATTERS

      Corporate details 

1.    The information contained in Schedules 2 and 3 is true and accurate.

      General compliance with Companies Acts

2.    The Company has complied in all material respects with all applicable
      provisions of:-

2.1   the Companies Acts; and

2.2   the Companies Acts 1929 to 1981 and the European Communities Act 1972.

      Register of members

3.1   The Register of Members and all other statutory books and Minute Books, of
      the Company:-

      3.1.1       have been properly kept;

      3.1.2       are up to date; and

      3.1.3       contain true and accurate records of all matters required to
                  be dealt with by the Companies Acts.

      Memorandum and Articles of Association

4.1   The Purchaser has been supplied with a copy of the Memorandum and Articles
      of Association of the Company having attached copies of all resolutions as
      are by law required to be attached together with copies of all resolutions
      setting out the rights attached to or the conditions of issue of any of
      the share capital of the Company. Those copies are true, complete and up
      to date and set out in full the rights and restrictions attaching to the
      share capital of the Company.


                                       48
<PAGE>

4.2   The Company has at all times carried on business and conducted its affairs
      in all material respects in accordance with its Memorandum and Articles of
      Association for the time being in force and any other documents to which
      it is or has been a party.

      Returns and resolutions

5.    The Company has made and filed all material returns, particulars,
      resolutions and documents required by the Companies Acts or any other
      legislation to be filed with the Registrar of Companies, or any other
      governmental or local authority, and all such filings were and are correct
      in all material respects. In particular, all charges created by, or in
      favour of, the Company have (if appropriate) been registered in accordance
      with the provisions of the Companies Acts.

6.    Since the Accounting Date no resolutions in general meeting have been
      passed by the Company.

      Financial assistance

7.    The Company has not at any time given financial assistance (as defined in
      Section 152(1)(a) of the Companies Act 1985) in connection with the
      subscription, purchase or acquisition of any shares in the Company or its
      holding company.

      The Dormant Subsidiary

8.    The Dormant Subsidiary:-

8.1   is not currently trading;

8.2   except for (pound)91,299 due from the Company, does not own or hold
      (whether or not in a nominee capacity) any assets (other than cash in
      respect of amounts contributed by way of paid up share capital); and

8.3   does not have any liabilities of any nature whatsoever whether actual or
      contingent or otherwise and including any of a Taxation nature.

(C) THE SHARES AND SHARE CAPITAL

      Allotment and issue of shares

1.    No issue or allotment or transfer of share capital in the Company has been
      made or registered in contravention of the provisions of the Company's
      Articles of Association or the Companies Acts.

2.    There are no agreements or other arrangements in force which:-

2.1   provide for the present or future issue, allotment or transfer of; or

2.2   accord to any person the right (absolute or conditional) to call for the
      issue, allotment or transfer of;


                                       49
<PAGE>

      any share or loan capital of the Company (including any option or right of
      pre-emption or conversion).

      Changes in capital

3.    Since the Accounting Date:-

3.1   no share or loan capital of the Company has been issued or allotted or
      agreed to be issued or allotted whether conditionally or absolutely; and

3.2   the Company has not undergone any capital reorganisation or change in its
      capital structure.

      Securities held by the Company

4.    The Company is not the holder or beneficial owner of and has not agreed to
      acquire any class of any shares or other securities of any other
      corporation (whether incorporated in England and Wales or elsewhere) nor
      has it agreed to invest capital in a partnership or in any organisation
      similar to a company or a partnership.

4.1   The Company does not have and never has had any subsidiary undertaking
      except the Dormant Subsidiary.

4.2   The allotted and issued shares in the capital of the Dormant Subsidiary
      are legally and beneficially/absolutely owned by the Company alone, has
      been properly allotted and issued in accordance with the law and are fully
      paid or credited as fully paid with no contribution obligation.

4.3   There is no Encumbrance, and there is no agreement, arrangement or
      obligation to create an Encumbrance, in relation to a share or unissued
      share in the capital of any subsidiary and no person has claimed to be
      entitled to any Encumbrance in relation to any such share capital.

      Distributions 

5.1   All dividends or other distributions of profits declared, made or paid
      since the date of incorporation of the Company have been declared, made
      and paid in accordance with law and its Articles of Association.

5.2   No dividends or other distributions of profits have been declared, made or
      paid by the Company since the Accounting Date.

(D) ACCOUNTS

      General

1.    The Purchaser has been supplied with a true and complete copy of the
      Audited Accounts.


                                       50
<PAGE>

2.    The Audited Accounts:-

2.1   comply with the requirements of the Companies Acts and all relevant
      statutory instruments;

2.2   have been prepared in accordance with generally accepted accounting
      principles and practices and comply with all current SSAPs and Financial
      Reporting Standards applicable to a UK company;

2.3   are accurate in all material respects and show a true, and fair view of
      the state of affairs, financial position, assets and liabilities of the
      Company and of its results for the financial period ending on the
      Accounting Date;

2.4   as at the Accounting Date are not affected by any extraordinary,
      exceptional unusual or non-recurring items save as disclosed in the
      Audited Accounts;

2.5   make adequate provision for depreciation of the fixed assets of the
      Company having regard to their original cost and estimated life;

2.6   make adequate provision for any bad or doubtful debts;

2.7   adequately disclose all assets of the Company as at the Accounting Date ;
      and

2.8   adequately disclose all or any change in the accounting policies adopted
      by the Company.

3.    No event has occurred during the period covered by the Audited Accounts
      which has resulted in the profits of the Company in respect of such period
      being abnormally high or low.

      Liabilities and debts 

4.    All liabilities (actual, contingent or otherwise) or outstanding financial
      commitments of the Company as at the Accounting Date have been included in
      the Audited Accounts by way of:-

4.1   adequate provision or reserve; or

4.2   (in the case of such a liability as was contingent, unquantified or
      disputed) by way of note stating the maximum amount which has been
      deferred or could be claimed and the best estimate of the Directors (after
      taking all relevant professional advice) of the likelihood of such a claim
      materialising or being successful.


                                       51
<PAGE>

5.    Each of the book debts shown in the Audited Accounts have realised their
      nominal value less the value attributed to any reserve for bad or doubtful
      debts included in the Audited Accounts and none of such book debts is
      subject to any counter-claim or set-off.

6.    The Company has no liability in respect of:-

6.1   any agreement under which the Company acquired:-

      6.1.1       the shares of any other company: or

      6.1.2       any business and its related assets or liabilities;

      including, but without limitation, any deferred consideration of any kind
      required to be paid at any time in respect of any such acquisition except
      for any such acquisition fully disclosed in the Disclosure Letter;

6.2   any agreement under which the Company disposed of:-

      6.2.1       the shares of any other company; or

      6.2.2       disposed of any business and its related assets or
                  liabilities;

      including, but without limitation, any liabilities in respect of
      warranties or indemnities given in connection with such disposal except
      for any such acquisition fully disclosed in the Disclosure Letter;

6.3   obligations actual or contingent as:-

      6.3.1       original contracting party to; or

      6.3.2       as guarantor of any party to;

      any lease or leasehold property (or licence connected with such real
      property) not forming part of the Properties;

      Management Accounts

7.    The Management Accounts:-

7.1   save as disclosed in the Disclosure Letter have been prepared on a basis
      consistent with that warranted as adopted in the preparation of the
      Audited Accounts;

7.2   have been prepared in good faith and to the best of the knowledge,
      information and belief of the Vendors are not misleading.


                                       52
<PAGE>

      Accounting records

8.    The accounting and other books, ledgers, financial and other records of
      the Company:-

8.1   are in its possession;

8.2   are now properly written up;

8.3   accurately present and reflect in accordance with generally accepted
      accounting principles and standards and the Companies Acts all of the
      transactions entered into by the Company or the transactions to which the
      Company has been a party and its financial, contractual and trading
      position;

8.4   have been held for the periods required by the Companies Acts and any
      other relevant legislation; and

8.5   to the extent (if any) that they are kept on computer are freely
      accessible and the Company is the owner of all hardware and all software
      necessary to enable it to use the records as they have been used in its
      business and the Company does not share any hardware or software relating
      to such records with any person.

9.    There has been no change in the treatment of items recorded in the books
      of the Company since the Accounting Date.

(E) TRADING POSITION

      Material adverse change since Accounting Date

1.    Since the Accounting Date:-

1.1   there has been no material adverse change in the financial or trading
      position of the Company or in the value or state of the assets or amount
      or nature of the liabilities of the Company as compared with the position
      disclosed in the Audited Accounts;

1.2   the Company has not disposed of any material assets or assumed or incurred
      any material outstanding capital commitment or any material liabilities
      (whether actual or contingent) otherwise than in the ordinary course of
      carrying on its business (and for this purpose disposals of fixed assets,
      fixed and loose plant and machinery, fixtures and fittings, vehicle and
      office equipment shall be deemed to be not in the ordinary course of
      business);

1.3   except as disclosed in the Disclosure Letter the Company has paid its
      creditors in the ordinary course of business and within the normal terms
      of business of those creditors; and

1.4   the business of the Company has been carried on in the ordinary and usual
      course of business without interruption and so as to maintain the same as
      a going concern.


                                       53
<PAGE>

      Turnover

2.    The turnover of the Company's business since the Accounting Date is not
      materially less than it was for the corresponding period in the financial
      year ending on the Accounting Date and to the extent that the business of
      the Company is seasonal the patterns of trading of the Company are not
      materially different to the pattern of trading observed during each of the
      three years ending on the Accounting Date.

      Overheads and expenses

3.    The overheads and expenses of the Company since the Accounting Date are
      not materially greater as a proportion of turnover than the proportion in
      the corresponding period in the financial year ending on the Accounting
      Date.

      Ongoing business

4.    So far as the Vendors are aware the value of orders and enquiries received
      by the Company in respect of which work has not yet commenced or a
      contractual obligation to perform has not yet been entered into are not
      materially less those values for the corresponding time in the financial
      year ending on the Accounting Date (treating those values as increased by
      the same proportion as the prices charged by the Company have increased
      since that corresponding time).

      Third parties

5.1   Since the Accounting Date the Company's business has not been materially
      and adversely affected by the loss of any Important Customer and no
      Important Customer, has substantially reduced its dealings with the
      Company since the Accounting Date. For these purposes "Important Customer"
      means a Customer, account or source of supply the annual turnover of which
      is 5% or more of the turnover of the Company as set out in the audited
      accounts for the Company for the period ended 31 March 1998.

5.2   The Vendors have no knowledge information or belief that the transactions
      contemplated by this Agreement will result in loss of business with any of
      the Company's present customers.

5.3   So far as the Vendors are aware the Company is not a party to any
      significant material contract or other arrangement under which the rights
      of any person are likely to be affected as a result of any of the
      transactions contemplated by this Agreement.

6.    The Company is entitled to carry on the business now carried on by it and
      carried on by it during the three years prior to the date of this
      Agreement without any conflict with any valid right of any other person,
      firm or company.

7.    No substantial part of the business of the Company is carried on or is
      required to be carried on with the agreement or consent of a third party
      nor is there any agreement which significantly restricts the field in
      which the Company carries on business.


                                       54
<PAGE>

(F) ASSETS

      Ownership

1.    Except for assets disposed of by the Company in the ordinary course of
      trading, the Company is the owner of all assets included in the Audited
      Accounts (excluding the Properties) and all assets acquired since the
      Accounting Date and not subsequently disposed of and all such assets are
      in the Company's possession or under its control.

2.    The assets owned by the Company (together with assets held under the hire
      purchase, lease or rental agreements listed in the Disclosure Letter)
      comprise all the material assets reasonably necessary for the continuation
      of the business of the Company as presently carried on.

3.    There is no Encumbrance or agreement to create an Encumbrance over the
      whole or any material part of the undertaking, property, assets, goodwill
      or uncalled capital of the Company.

4.    Save as disclosed in the Disclosure Letter all assets used in connection
      with the business of the Company are owned by it absolutely and are held
      free from any lease, hire, hire purchase or conditional sale agreement,
      bill of sale or other agreement for payment on deferred terms.

      Motor vehicles 

5.    The Company owns or has on lease or hire purchase the motor vehicles the
      make, model and registration number of which appear opposite its name in
      the Schedule annexed to the Disclosure Letter.

      Status of assets

6.    All material fixed and loose plant and machinery, fixtures and fittings,
      vehicles and office equipment used in connection with the business of the
      Company is in reasonably good repair and condition normal wear and tear
      excepted.

      Retention of title

7.    The Company has not agreed to acquire any material asset on terms that the
      property in such asset does not pass until full payment is made or all
      indebtedness incurred in connection with that acquisition discharged.

      Equipment Leases

8.    So far as the Vendors are aware no circumstance has arisen or is likely to
      arise in relation to any material asset currently (other than the
      Properties) held by the Company under a lease or hire purchase or similar
      agreement under which the rental payable has been or so far as the Vendors
      are aware, is likely to be increased.


                                       55
<PAGE>

      Maintenance

9.    Maintenance contracts are in full force and effect in respect of all
      material assets of the Company which it is normal or prudent to have
      maintained by independent or specialist contractors.

(G) BORROWINGS AND LENDING

      Borrowings

1.    Accurate details of all overdrafts, loans or other financial facilities
      outstanding or available to the Company (together the "Facilities") are
      contained in the Disclosure Letter together with true and complete copies
      of all documents relating to the Facilities.

2.    The Company has no bank or deposit accounts (whether in credit or
      overdrawn) except for those detailed in the Disclosure Letter.

3.    The Company is not nor will it at any time prior to Completion be in
      default under the terms of any borrowing made by it.

4.    The total amounts borrowed by the Company under the Facilities do not
      exceed:-

4.1   the limits as set out in the Facilities; or

4.2   any limitation on borrowing powers contained in its Articles of
      Association or in any debenture or other agreement binding on it.

      Encumbrances

5.    Accurate details of any Encumbrance or guarantee on the part of the
      Company are contained on the Disclosure Letter.

6.    In relation to such Encumbrances and relation to the Facilities:-

6.1   the Vendors have included in the Disclosure Letter true and correct copies
      of all relevant documents;

6.2   there has not been any alteration in the terms and conditions of any of
      the Facilities, all of which are in full force and effect;

6.3   so far as the Vendors are aware there has been no contravention of or
      non-compliance with any provision of any such document; and

6.4   none of the arrangements is dependent on the guarantee of or on any
      security provided by a third party.

7.    The Company has not:-


                                       56
<PAGE>

7.1   factored any of its debts;

7.2   engaged in financing or borrowing of a type which is not required to be
      shown or reflected in its statutory accounts;

7.3   since the Accounting Date repaid or become liable to repay or prepaid any
      loan or loan capital or the Facilities (or any part of them) or any other
      indebtedness in advance of its date of maturity; or

7.4   received notice from any lenders of money to it requiring repayment or
      intimating enforcement of any Encumbrance, and so far as the Vendors are
      aware there are no circumstances likely to give rise to any such notice.

8.    The statements of the Company's bank accounts and of their credit or debit
      balances to be delivered at Completion and any such statements delivered
      prior to such date are and will be correct at close of business on Friday
      3rd April 1998.

      Lending

9.    The Company:-

9.1   has not lent any money which has not been repaid to it; and

9.2   does not own the benefit of any debt (whether present or future) or the
      right to receive any monies other than (in each case) debts accrued to it
      in the ordinary course of its business.

(H) INSURANCES

1.    Details of the material insurances of the Company are annexed to the
      Disclosure Letter.

      Status of cover

2.    So far as the Vendors are aware nothing has been done or has been omitted
      to be done which could result in any of the Company's insurance policies:-

2.1   being or becoming void or voidable; or

2.2   not renewable on normal terms; or

2.3   there are no circumstances giving rise to or likely to give rise to any
      claim under any of the Company's insurance policies.

3.    All premiums due in respect of the Company's insurance policies have been
      paid in full.


                                       57
<PAGE>

4.1   Any claims outstanding, pending, threatened or capable of arising against
      the Company of which the Vendors are aware in respect of any tort, damage,
      loss, accident or injury are detailed in the Disclosure Letter and are
      fully covered by insurance.

4.2   So far as the Vendors are aware there are no circumstances giving rise to
      or likely to give rise to any claim under any of the Company's insurance
      policies.

      Claims handling

5.    The Company has notified its insurers promptly of any claim that may or
      might be made under any policies of insurance of which it is the
      beneficiary.

      Available cover

6.    No application or proposal made by the Company for a policy of insurance
      of any kind whatsoever has been refused or rejected by any insurance
      company in whole or in part nor has the level of insurance cover provided
      by any policy of insurance in favour of the Company been reduced or in any
      way altered at the instance of the insurance company issuing such policy
      of insurance.

(I) DISPUTES/LITIGATION

      General

1.    The Company is not engaged whether as Plaintiff or Defendant or otherwise
      in any litigation, criminal or arbitration proceedings before any Court,
      tribunal, statutory or Governmental body, department, board or agency and
      so far as the Vendors are aware no litigation, criminal or arbitration
      proceedings are pending or threatened by or against the Company and so far
      as the Vendors are aware there are no facts which are likely to give rise
      to the same or which are likely to give rise to proceedings in respect of
      which the Company would be liable to indemnify any person concerned.

      Orders or judgments

2.    The Company is not subject to any order or judgment given by any court or
      governmental agency and has not been a party to any undertaking or
      assurance given to any court or governmental agency which is still in
      force nor (so far as the Vendors are aware) are there any facts or
      circumstances which (with or without the giving of notice or lapse of
      time) would be likely to result in the Company becoming subject to such an
      order or judgment or being required to be a party to any such undertaking
      or assurance.

      Enquiries

3.    None of the Vendors, nor (so far as the Vendors are aware) the directors
      of the Company or any of its employees is the subject of any
      investigation, enquiry, process or request for information in respect of
      any aspect of the activities of the Company by any Governmental or
      European Communities body, department, board or agency or by any
      organisation charged with the supervision of any activities from time to
      time engaged in by the Company and so far as the Vendors are aware no such
      procedures are


                                       58
<PAGE>

      pending or threatened and so far as the Vendors are aware facts which are
      likely to give rise to any such procedure.

      Accident or injury

4.    So far as the Vendors are aware there are no claims pending or threatened
      or capable of arising against the Company by any employee or workman or
      third party in respect of any accident or injury, which are not fully
      covered by insurance.

(J) GENERAL COMPLIANCE WITH STATUTES AND LICENCES

      General

1.1   The Company has obtained all material licences, consents, approvals,
      permissions, permits, test and other certificates and authorities (public
      or private) (together "Licences") necessary for the carrying on of its
      business in the places and in the manner in which such business is now
      carried on.

1.2   All Licences are accurately listed in the Disclosure Letter and are valid
      and subsisting.

1.3   The Vendors know of no reason or of any facts or circumstances which (with
      or without the giving of notice or lapse of time) would be likely to give
      rise to any reason why any of the Licences should be suspended, cancelled,
      revoked or not renewed.

2.    The Company has conducted and is conducting its business in all material
      respects in accordance with all material applicable laws, rules,
      regulations, judgments, decisions, decrees, orders, or other requirements
      of any government, quasi government, statutory, administrative or
      regulatory body, court or agency (whether of the U.K. or elsewhere).

      Health and Safety at Work, etc. Act 1974

3.    The Company has established procedures under and has complied in all
      material respects with all requirements from time to time in force under
      the Health and Safety at Work, etc. Act 1974 and all regulations made
      under that Act.

      Consumer Credit Act 1974

4.    No consumer credit agreement or consumer hire agreement made by the
      Company as creditor or owner or in respect of which it is the supplier
      under a debtor-creditor-supplier agreement or linked transaction has been
      made in breach of the Consumer Credit Act 1974 or the regulations made
      under that Act.

      Data Protection

5.1   The Company has complied in all material respects with the provisions of
      the Data Protection Act 1984 and all regulations made under that Act (to
      the extent that it and they apply to the Company) and has established
      procedures to ensure continued compliance with all such legislation.


                                       59
<PAGE>

5.2   The Company has registered with the Registrar under the Data Protection
      Act 1984 in respect of all personal data which it owns and/or controls and
      for all purposes and the Company has complied with the Data Protection
      principles in relation to all such personal data and no requests have been
      made for subject access to any of such personal data.

5.3   The Company has not received any notice from either the Data Protection
      Registrar or a data-subject alleging non-compliance with the data
      protection principles or prohibiting the transfer of data, nor so far as
      the Vendors are aware has any individual claimed or will have the right to
      claim compensation from the Company under the Data Protection Act 1984 for
      loss or unauthorised disclosure of data.

      Competition

6.1   The Company:-

      6.1.1       has not committed or omitted to do any act or thing; and

      6.1.2       has not been and is not party to any agreement, practice or
                  arrangement

      which in whole or in part:-

      (a)         is subject to registration under the Restrictive Trade
                  Practices Act 1976 and 1977;

      (b)         contravenes or is invalidated (in whole or in part) by any
                  provision of the Treaty of Rome, or any regulation or other
                  enactment made under that Treaty;

      (c)         contravenes or is invalidated (in whole or in part) by any
                  other applicable competition, anti-trust, anti-monopoly or
                  anti-cartel legislation or regulatory requirement;

      (d)         contravenes the provisions of the Trade Descriptions Acts 1968
                  and 1972 or the Consumer Protection Act 1987; and/or

      (e)         would or might result in a reference of a Consumer Trade
                  Practice (within the meaning of the Fair Trading Act 1973), or
                  be liable to reference to the Consumer Protection Advisory
                  Committee under Part II of that Act, or which is the subject
                  matter of a report to or of an order by the Secretary of State
                  under that Act

      in each case so as to have a material adverse effect on the business of
      the Company.

6.2   So far as the Vendors are aware the Company has not:-


                                       60
<PAGE>

      6.2.1       engaged in any course of conduct which amounts to an
                  anti-competitive practice within the meaning of the
                  Competition Act 1980; and/or

      6.2.2       done any act or thing which is prohibited by the Resale Prices
                  Act 1976

      Unlawful payments

7.    The Company has not and no person for whose acts or defaults the Company
      may be vicariously liable has:-

7.1   induced a person to enter into an agreement or arrangement with a DMS
      Group Company by means of an unlawful or immoral payment, contribution,
      gift, or other inducement;

7.2   offered or made an unlawful or immoral payment, contribution, gift or
      other inducement to a government official or employee; or

7.3   directly or indirectly made an unlawful contribution to a political
      activity.

      Places of business

8.    Save as disclosed in the Disclosure Letter the Company does not carry on
      or have a place of business or any branch or agency or other permanent
      establishment or (whether in the U.K. or elsewhere) other than at and from
      the Properties.

(K) CONTRACTS AND ARRANGEMENTS

      Standard terms

1.    A copy of all standard terms and conditions on which the Company carries
      on business in included in the Disclosure Letter.

      Contractual relationships

2.    There are not now outstanding with respect to the Company or to which the
      Company is a party:-

2.1   any material long term unusual or onerous contract or any contract not
      made in the ordinary course of business and there are no contracts or
      obligations practices arrangements or agreements outstanding of a nature
      or magnitude calling for special attention;

2.2   any joint venture, consortium or other partnership arrangement or
      agreement;

2.3   so far as the Vendors are aware any arrangements contractual or otherwise
      between the Company and any third party which will or may in accordance
      with its terms be


                                       61
<PAGE>

      terminated as a result of any change in the central management or
      shareholders of the Company or of the sale and purchase provided for in
      this Agreement or of compliance with any other provision of this
      Agreement;

2.4   any guarantee, warranty, undertaking or contract for indemnity or for
      suretyship under which the Company is under a prospective or contingent
      liability;

2.5   any agreement or arrangement entered into by the Company otherwise than by
      way of bargain at arms length or on arms length terms and in the ordinary
      course of the Company's business;

2.6   any contracts or arrangements of whatsoever nature binding on the Company
      which cannot be terminated without giving rise to any liabilities
      whatsoever on the part of the Company by the Company giving 3 months
      notice or less otherwise than in the ordinary course of business;

2.7   (so far as the Vendors are aware) any agreement or arrangement which
      cannot readily be fulfilled or performed by the Company in accordance with
      its terms and without undue or unusual expenditure or effort or without
      making a loss;

2.8   any agreement containing covenants limiting or excluding its right to do
      business and/or compete in any area or any field or with any person, firm
      or company;

2.9   so far as the Vendors are aware any agreement or arrangement which is or
      may be invalid or in respect of which there are grounds for its
      determination, rescission, avoidance or repudiation (whether by the
      Company or any other party);

      Tenders

3.    No offer, tender or the like, given or made by the Company on or before
      the date of this Agreement and still outstanding is capable of giving rise
      to a contract merely by a unilateral act of a third party other than in
      the ordinary course of business as previously carried on and provided that
      the scale of such matters is comparable with the existing business of the
      Company.

      Documents

4.    All deeds or agreements or documents to which the Company is a party which
      ought to be in the possession of the Company are in the possession of the
      Company or its professional advisers.

5.    The material contracts (the "Material Contracts") which are significant to
      the trading of the Company are detailed as such in the Disclosure Letter.


                                       62
<PAGE>

(L) INTELLECTUAL PROPERTY RIGHTS

      General

1.1   The Disclosure Letter lists all Intellectual Property Rights in respect of
      which the Company has been registered as proprietor or in respect of which
      application for registration in the name of the Company has been made. So
      far as the Vendors are aware none of such registrations or applications is
      the subject of any opposition, cancellation or other claim or attack.

2.    So far as the Vendors are aware all Intellectual Property Rights purported
      to be used or required by the Company are owned by and vested in the
      Company.

3.    So far as the Vendors are aware all renewal fees in respect of any
      registrations of the Intellectual Property Rights have been paid on time.

4.    The Company does not use any name or logos in carrying on its business
      other than its corporate name.

5.    No disclosure has been made to any person other than the Purchaser of any
      of the know-how or financial or trade secrets of the Company except
      properly and in the ordinary course of business or on the footing that
      such disclosure is to be treated as being of a confidential nature.

      Software/Hardware

6.    To the extent that the Company does not own any of the software which it
      uses or purports to use, it is licensed to use such software on terms
      which are perpetual and royalty free and which do not contain any unusual
      or onerous conditions and none of such licences will be subject to
      termination or variation by reason of the proposed acquisition of the
      Company by the Purchaser.

7.    So far as the Vendors are aware all software and hardware used or
      purported to be used by the Company is covered by a fully enforceable
      maintenance agreement and the terms of all such maintenance agreements are
      contained in the Disclosure Letter.

8.    All facilities and communications networks necessary for the continued use
      and operation of the hardware and the software which is used and/or
      purported to be used by the Company is owned by or licensed or leased to
      the Company free of encumbrances and so far as the Vendors are aware any
      such licences or leases are not capable of termination or variation by
      reason of the proposed acquisition of the Company by the Purchaser.

9.    So far as the Vendors are aware neither the hardware nor the software
      owned and/or used by the Company has been affected by any defects or
      faults which have caused any material interruption to the Company's
      business at any time during the 5 years prior to the date of this
      Agreement.


                                       63
<PAGE>

10.   The software and hardware presently used by the Company in the carrying
      out of its business permits it to do so in a reasonably proper and
      efficient manner, is functional and so far as the Vendors are aware there
      is no reason why such software and hardware should require modification,
      replacement or enhancement to permit the Company to carry out its business
      in a proper and efficient manner over the next 12 months.

11.   The Company does not have any of its records, systems, controls, data or
      information recorded, stored, maintained, operated or otherwise wholly or
      partly dependent on or held by any means which are not under the exclusive
      ownership or direction of the Company including all means of access.

(M) EMPLOYEE DETAILS

1.    Details of the names and addresses, dates of birth, dates of commencement
      of employment or appointment to office, salaries and terms and conditions
      of employment of all of the employees and officers of the Company
      including all remuneration payable (including accrued holiday pay),
      participation in benefit schemes such as BUPA, Pension, Company car etc.,
      any profit sharing, commission, incentive or discretionary bonus
      arrangements to which the Company is a party (whether legally binding on
      the Company or not) and all other benefits provided which the Company is
      bound to provide (whether now or in the future) to each officer and
      employee of the Company are set out fully and accurately in the Disclosure
      Letter.

      Contracts of Employment

2.    There are not now outstanding:-

2.1   any service agreements or contracts between the Company and any of its
      directors, officers, executives or employees which cannot be terminated by
      the Company by 12 weeks notice or less without giving rise to a claim for
      damages or compensation (other than a statutory redundancy payment);

2.2   any recognition or other agreement or arrangement (whether or not legally
      binding) between the Company and any trade union or other body
      representing its employees;

2.3   any liabilities of the Company for industrial training levy or for any
      other statutory or Governmental levy or charge; or

2.4   training schemes, or similar arrangements or proposals.

      Claims and liabilities

3.1   There are no outstanding claims against the Company by any person who is
      now or has been an officer or employee of or consultant to the Company and
      no disputes have during the preceding three years arisen between the
      Company and any material


                                       64
<PAGE>

      employees or with any consultant and so far as the Vendors are aware there
      are no present circumstances which are likely to give rise to any such
      dispute.

3.2   The Company has at all times complied in all material respects as regards
      all its employees with the Employment Rights Act 1996 as amended; the
      Company is not under any present future or contingent liability to pay
      compensation for loss of office or employment to any ex-officer or
      ex-employee and no payments are now due by the Company under the
      Employment Rights Act 1996.

4.    Since the Accounting Date:-

4.1   no liability to pay compensation of any kind or any payment of any kind to
      any person who is or has been a director or other employee has been or so
      far as the Vendors are aware will pending Completion be incurred by the
      Company, whether under the Employment Right Act 1996, or otherwise
      howsoever; and

4.2   no gratuitous payment has been made or promised by the Company in
      connection with the actual or proposed termination or suspension of
      employment or variation of any contract of employment of any present or
      former director or employee nor will any such payment be made or promised
      prior to Completion.

5.    There are no employees of the Company whose continuous period of
      employment for the purposes of redundancy payments or compensation for
      unfair dismissal would include any employment by any other person, firm or
      company prior to the commencement of their employment with the Company.

6.    There is no consultancy agreement with the Company or any agreement for
      management services nor except as disclosed in the Disclosure Letter any
      contract of service with any director of the Company.

      Remuneration

7.    Save as disclosed in the Disclosure Letter no director or employee of the
      Company is remunerated on a profit-sharing or bonus or commission basis of
      any nature whatsoever.

8.    There is no amount owing to any present or former director or employee of
      the Company other than for remuneration accrued due or for reimbursement
      of business expenses.

      Compliance

9.    The Company has in relation to each of its employees and former employees
      complied with:-

9.1   all material obligations imposed on it by all statutes, regulations and
      codes of conduct and practice relating to or affecting the employment of
      its employees or in relation to


                                       65
<PAGE>

      any trade union and has maintained current, adequate and suitable records
      regarding the service and terms and conditions of employment of each of
      its employees;

9.2   all collective agreements, recognition agreements and customs and
      practices for the time being dealing with such relations or the conditions
      of service of its employees; and

9.3   all relevant orders, awards and recommendations of a material nature made
      under any relevant statute, regulation or code of conduct and practice
      affecting the conditions of service or otherwise in relation to its
      employees or former employees.

      Redundancies

10.   Within the period of one year ending on the Completion Date the Company
      has not:-

10.1  given notice of any redundancies to the Secretary of State or started
      consultations with any independent trade union, or unions, under the
      provisions of Chapter 2 of Part IV of the Trade Union and Labour Relations
      (Consolidation) Act 1992 or failed to comply with any obligation under the
      said Chapter 2; or

10.2  been a party to any relevant transfer as defined in the Transfer of
      Undertakings (Protection of Employment) Regulations 1981.

11.   Since the Accounting Date no change has been made in the rate of
      remuneration or the endowment or pension benefits of any Director or
      employee or consultant or in the terms of employment of any officer or
      senior executive. Save as set out in the Disclosure Letter no negotiations
      for any increase in the remuneration or benefits of any officer or
      employee of the Company are current or likely to take place within six
      months after Completion.

      Share option schemes, etc.

12.   None of the following are in existence and there are no proposals for any
      of the following:-

      -     profit sharing schemes;

      -     share option schemes;

      -     "phantom" share option schemes;

      -     profit related pay schemes;

      -     Employee share ownership trusts under the Finance Act 1989; or

      -     Employee Benefit trusts.


                                       66
<PAGE>

13.   The Service Agreements for each of the following Divisional Directors of
      the Company are in identical terms (other than as to rates of remuneration
      and commencement dates disclosed in the Disclosure Letter) as that for Mr
      Roy Harris included in the Disclosure Bundle:-

13.1  David Reid;

13.2  Tim Clarke; and

13.3  Elaine Whatthey.

(N) PENSIONS

In this section (N) the following words and expressions shall have the following
meanings:-

"Defined Contribution Scheme" means a scheme under which the amount of the
                              benefits payable to or in respect of a member of
                              the scheme is calculated by reference to the
                              contributions made to the scheme by and in respect
                              of the member;

"Personal Pension Scheme"     means any personal pension scheme approved or
                              provisionally approved for the purposes of Chapter
                              IV of Part XIV of the ICTA 1988 to which
                              contributions have been made or are intended to be
                              made pursuant to any agreement, arrangement,
                              custom or practice;

"Scheme 1"                    means the Delta Air & Road Transport Limited
                              Pension Plan established with effect from 1
                              November 1986 by a Declaration of Trust dated 29
                              October 1986 insured with Allied Dunbar;

"Scheme 2"                    means the Delta Air & Road Transport Plc Executive
                              Pension Plan established for the benefit of Mark
                              Adam Winton insured with Legal & General under
                              Policy Number U814769;

"Scheme 3"                    means the small self administered scheme known as
                              The Delta Retirement Benefits Scheme established
                              with effect from 31 March 1998 by a Trust Deed
                              insured with Sun Life subject to approval by the
                              Inland Revenue;

"Scheme 4"                    means the group personal pension schemes
                              established with Allied Dunbar under Policy Number
                              S14108/033 and S10085/947;


                                       67
<PAGE>

"Scheme 5"                    means the group personal pension scheme
                              established with Scottish Mutual;

"Schemes"                     means collectively Scheme 1, Scheme 2, Scheme 3,
                              Scheme 4 and Scheme 5;

"1993 Act"                    means the Pension Schemes Act 1993;

"1995 Act"                    means the Pensions Act 1995.


1.    Particulars of all obligations of and promises made by the Company
      (whether legally enforceable or not) to provide relevant benefits (as
      defined in Section 612(1) of the ICTA 1988) or to pay any gratuity or to
      provide retirement, death, disability, sickness, or other like benefit or
      to contribute to or participate in any scheme or any arrangement providing
      any such benefits for or in respect of any employee of the Company have
      been disclosed to the Purchaser in the Disclosure Letter.

2.    In relation to the Schemes all relevant material details are contained in
      the Disclosure Letter.

3.    Apart from the establishment of Scheme 3 there are no proposed amendments
      to Scheme 1 or Scheme 2.

4.    A list of the active members of each of the Schemes is attached to the
      Disclosure Letter.

5.    A copy of any agreement with any person providing services of any nature
      in connection with Scheme 4 and Scheme 5 including, without limitation,
      investment management or advisory services is also attached to the
      Disclosure Letter.

6.    Details of the regular monthly contributions payable in respect of active
      members are attached to the Disclosure Letter.

7.    Scheme 1 and Scheme 2 are approved as an exempt approved scheme within the
      meaning of Chapter I of Part XIV of ICTA 1988 and Scheme 4 and Scheme 5
      are exempt approved under Chapter IV of Part XIV of ICTA 1988 and each
      employee of the Company who has been admitted to or promised admission to
      membership of the Vendor's Pension Scheme has been admitted or promised
      admission on terms which are consistent with such continued approval. The
      Vendor is not aware of any reason why such approval should be withdrawn
      nor why Scheme 3 should not be similarly approved as an exempt approved
      scheme within the meaning of Chapter 1 of Part XIV of the ICTA 1988.


                                       68
<PAGE>

8.    No payment or repayment of any of the assets of Scheme 1, Scheme 2 or
      Scheme 3 has been made to the Company or to any employee of those schemes
      since the date of the most recent scheme accounts annexed to the
      Disclosure Letter.

9.    The trustees of Scheme 1, Scheme 2 and Scheme 3 have legal title to all
      the assets of those schemes and there are no encumbrances over any such
      assets.

10.   At the date of this Agreement there is no contribution due but unpaid nor
      any amount to be transferred into the schemes which remains outstanding.

11.   Scheme 1, Scheme 2 and Scheme 3 are Defined Contribution Schemes. No
      assurance, promise or guarantee (whether oral or written) has been made or
      given to any member of Scheme 1, Scheme 2 and Scheme 3 of any particular
      level or amount of benefits to be provided for or in respect of him under
      those schemes on retirement, death or leaving service.

12.   The Company may terminate any obligation it may have to contribute to the
      Scheme 1 and Scheme 2 without incurring any liability to any member of
      those schemes under any agreement or arrangement with the member. As to
      Scheme 3 the Company has agreed to pay (pound)300.00 per month plus
      indexation in respect of each member, subject thereto the rules of the
      Scheme permit such termination.

13.   There do not exist any loans from Scheme 1, Scheme 2 or Scheme 3 to the
      Vendors, the Company or to any member or beneficiary of those schemes, or
      to any third party and there are no employer related investments (as
      defined in Section 112 of the 1993 Act).

14.   Scheme 1, Scheme 2 and Scheme 3 are not and never have been a
      contracted-out scheme for the purposes of the Pension Schemes Act 1993 and
      at all times have complied fully with all applicable legislation.

15.   All consulting, actuarial, trusteeship and other fees, charges and
      expenses of whatever nature with respect to the Schemes have been paid and
      no services have been rendered for which an account or invoice has not
      been delivered to and paid by the Company. All costs, charges and expenses
      are met by the Company.

16.   There are no current disputes concerning benefits nor are there any other
      claims or other proceedings or dispute in respect of Scheme 1, Scheme 2
      and Scheme 3 by or against the Trustees or administrators of Scheme 1,
      Scheme 2 and Scheme 3 or the Company in respect of the Schemes and none is
      pending or threatened.

17.   No part-time employee has been excluded from membership of the Schemes.


                                       69
<PAGE>

18.   The Company and the trustees of Scheme 1, Scheme 2 and Scheme 3 have not
      incurred any penalties, fines or other sanctions under the 1995 Act and
      there are no circumstances which may give rise to any such penalties,
      fines or sanctions.

19.   The Company is the only employer for the time being participating in the
      Schemes.

20.   There is set out in or annexed to the Disclosure Letter a statement of the
      basis on which the Company has undertaken to contribute to Scheme 4 and
      Scheme 5 which are Personal Pension Schemes and the rate and the amount of
      the contributions in respect of each member of those schemes payable on
      the date of this Agreement.

21.   No assurance, promise or guarantee (whether oral or written) has been made
      or given to any member of Scheme 4 and Scheme 5 of any particular level or
      amount of benefits to be provided for in respect of him under those
      schemes on retirement, death or leaving service. The Company may terminate
      any obligation it may have to contribute to Scheme 4 and Scheme 5 without
      incurring any liability to any member of these Schemes under any agreement
      or arrangement with the member.

(O) THE PROPERTIES

      Ownership

1.1   The information contained in Schedule 4 is true and accurate in all
      material respects.

1.2   Other than as contained in the Disclosure Bundle there are no other deeds
      documents or agreements which govern the Company's right to use and occupy
      the Properties

2.    The Company is the legal and beneficial owner of the Properties.

3.1   The Company has exclusive possession of each of the Properties.

3.2   So far as the Vendors are aware the principal point of access to the
      Material Properties is directly from a highway maintainable at the public
      expense or over land in respect of which the Company has a right of way
      which is unrestricted as to hours of use or otherwise (other than as
      restricted by the Leases or planning requirements) and is held for the
      same interest or estate as the Company's interest in such Material
      Property.

3.3   So far as the Vendors are aware all material easements and rights
      necessary for the current use of the Material Properties are enjoyed by
      the Company are held for a term co-terminous with the lease under which
      such Material Property is held and are unrestricted as to hours of use or
      otherwise.

4.    The Properties are leasehold or occupied under licence (written or
      unwritten) and comprise all the Properties owned by the Company or
      occupied by it under licence or in which the Company has any other
      interest.


                                       70
<PAGE>

      Third party rights

5.    Each of the Properties and their title deeds are free from any
      Encumbrance, rent charge or in the case of the Material Properties other
      third party right whether in the nature of security or otherwise.

6.1   There is no material encumbrance, agreement for sale, lease, agreement for
      lease to any third party, condition, restrictive covenant or any other
      encumbrance in respect of the Material Properties or any part of them

6.2   The Properties are not subject to the payment of any outgoings (except the
      usual rents, rates and taxes and payment, under the Leases) nor are there
      any persons in unlawful possession or occupation of or who have or claim
      any rights or easements of any kind in respect of the Material Properties
      or any part of them materially adverse to the estate, interest, right or
      title of the Company.

7.    The Company:-

7.1   has paid all rent, insurance, service charges, and other material
      outgoings that may be payable in respect of the Properties and no rent
      payable in respect of any Property is currently the subject of review; and

7.2   has, so far as the Vendors are aware, performed and observed all material
      covenants agreements, bye-laws, conditions, orders, planning consents and
      regulations affecting the Properties and requiring observance or
      performance by it in all material respects and no written notice of any
      breach of any such matters has been received.

      Compliance

8.    So far as the Vendors are aware the Company has at all times complied with
      the Factories Act 1961, the Public Health Acts 1875 to 1961, the Offices
      Shops and Railway Premises Act 1963 and the Health and Safety at Work etc.
      Act 1974 in all material respects.

9.    There are not in respect of the Properties or any part of any of them:-

9.1   outstanding notices or orders issued by, or any agreement with, any local
      or other authority which have been served on the Company;

9.2   proceedings which have been served on the Company in respect of any
      infringement of the building bye-laws or any monetary claim or liability
      (contingent or otherwise) under Town & Country Planning legislation or
      regulations;

9.3   enforcement or stop notice under the Town and Country Planning legislation
      or relevant regulations which have been served on the Company; or


                                       71
<PAGE>

9.4   order or resolution for the compulsory acquisition of the Properties or
      any part of them by any authority or any notice for closing, demolition,
      clearance or requisition nor are the Properties or any part of them in a
      Comprehensive Development Area or the subject of a Declaratory Order which
      in each case have been served on the Company;

      AND, so far as the Vendors are aware, no written notice has been served on
      the Company of proposals in relation to any of the matters referred to in
      this clause.

10.   So far as the Vendors are aware the Properties have been constructed for
      purposes permitted under the provisions of the Town and Country Planning
      legislation, orders and regulations applicable to them and in accordance
      with the requirements of the relevant local or other authorities and the
      use or intended use of each of the Properties complies in all material
      respects with such legislation, orders and regulations and is not likely
      to be adversely affected by planning proposals

      General

11.   The Company has not at any time assigned or otherwise disposed of any real
      property in respect of which it has any actual or contingent liability
      under any covenant or obligation relating to such real property.

(P) ENVIRONMENTAL MATTERS

      Additional Definitions

      For the purposes of these following warranties:-

      "Hazardous Materials" means chemicals, pollutants, contaminants, wastes,
      petroleum products, dangerous, hazardous or toxic substances and any
      materials capable of causing harm (as defined in Section 1(4) of the EPA
      1990) including in particular but without limitation the substances
      prescribed in Schedules 4, 5 and 6 of the Environmental Protection
      (Prescribed Processes and Substances) Regulations 1991;

      "Controlled Waste" means waste, the disposal, storage, deposit, treatment,
      transfer, transportation or recycling of which is subject to Environmental
      Legislation.

1.    The Company has not committed (by act or omission) or permitted any
      material breach, violation or infringement of any Environmental
      Legislation and there are no circumstances that may give rise to any such
      breach and so far as the Vendors are aware there are no current
      investigations or pending prosecutions involving the Company or any of its
      directors, officers or employees relating to or brought under
      Environmental Legislation.

2.    The Company has not disposed of any material in such a way as to be in
      material breach of Environmental Legislation or in material breach of any
      licence, consent or authority.


                                       72
<PAGE>

3.    So far as the Vendors are aware there has not been any act or omission of
      the Company prior to Completion or any other matter or circumstance which
      would materially affect or inhibit the ability of the Company to continue
      to use the Properties or to carry on its business after Completion in the
      same manner and for the same purposes as the Company used and carried on
      the same before Completion.

4.    The Company has received no written notice of proceeding or other action
      of whatever nature is pending, or is threatened or under consideration to
      impose any penalty applicable under any Environmental Authorisation or
      related legislation.

5.    The Company is not involved and has not been involved in any prosecution,
      litigation or regulatory proceedings relating to Environmental Legislation
      and has not received any notice of such prosecution litigation or
      regulatory proceedings are pending or threatened by or against the
      Company.

6.    Neither the Company or Properties whilst in the ownership or occupation of
      the Company have been the subject of any environmental audit, evaluation
      or assessment so are as the Vendors are aware.

7.    The Company has not been refused a policy of insurance relating to its
      environmental liability or otherwise or been granted insurance subject to
      exclusions or excesses.

(Q) TAXATION

1.    General

1.1   All returns, computations, notices and information which are or have been
      required to be made or given by the Company for any Taxation purpose have
      been made or given within the period required by law and have been
      prepared on a proper basis and are up to date and correct; none of them is
      now the subject or so far as the Vendors are aware likely to be the
      subject of any dispute with the Revenue, and so far as the Vendors are
      aware none was nor will give rise to any disallowance of relief,
      allowance, deduction or credit, or any assessment (including any claim by
      the Revenue for any penalty, interest, surcharge or fine).

1.2   No Taxation authority has investigated in the last 6 years or indicated
      that it intends to investigate the Tax affairs of the Company or carried
      out any audit in relation to the Tax affairs of the Company other than
      routine queries in relation to corporation tax returns PAYE, NI and VAT.

1.3   The Company has paid all Taxation which it has become liable to pay and is
      not, and has not in the six years ending on the date of this Agreement
      been liable to pay a penalty, surcharge, fine or interest in connection
      with Taxation or the submission or failure to submit any returns.


                                       73
<PAGE>

1.4   The Company has, where required by law, given notice within the time
      limits prescribed by law to the Revenue that it is chargeable to Taxation
      and the Company has not become liable or been assessed to any penalty or
      interest in respect of any returns filed or submitted outside the
      statutory time limits or omitted to be so filed or submitted.

1.5   All Taxation liabilities of the Company including contingent and deferred
      liabilities as at the Accounting Date are adequately provided for or
      reserved in the Audited Accounts.

1.6   The books and records of the Company are up-to-date and contain sufficient
      detail in appropriate form to enable the Taxation liability of the Company
      to be established, and to determine the Tax consequences which would arise
      on any disposal or realisation of any asset owned at the Accounting Date
      or acquired since that date but before Completion.

1.7   No Event has occurred as a result of which the Company has or may become
      liable to pay or to bear any Taxation which is primarily or directly
      chargeable against or attributable to any person, firm or company other
      than the Company.

1.8   The execution or completion of this Agreement will not result in any
      profit or gain being deemed to accrue to the Company for Taxation
      purposes.

1.9   Since the Accounting Date the Company has not been involved in any
      transaction which has given or may give rise to a liability to Taxation on
      the Company (or would have given or might give rise to such a liability
      but for the availability of any relief, allowance, deduction or credit)
      other than corporation tax on normal trading income of the Company
      (excluding chargeable gains or deemed income) arising from transactions
      entered into in the ordinary course of business.

1.10  Since the date of the end of the last accounting period for which the
      corporation tax position has been agreed with the Inland Revenue the
      Company has not been engaged in any transaction or arrangement in respect
      of which there may be substituted for the consideration given or received
      by the Company a different consideration for Taxation purposes.

1.11  No notice has been given or enquiry made nor are there grounds for any
      such notice or enquiry to be made in the future pursuant to section 770
      ICTA 1988.

1.12  There are no liens or charges in respect of Taxation upon any property or
      assets of the Company.

1.13  The Disclosure Letter contains full and accurate particulars of any
      transaction in respect of which the Company is required to make a return
      or provide information to a Taxation authority, where such return or
      information will not have been provided at Completion.


                                       74
<PAGE>

1.14  No action has been taken by the Company in the last six years in respect
      of which any consent or clearance from the Revenue was required or
      available under statute save in the circumstances where (i) such consent
      or clearance was validly obtained (all facts and circumstances material to
      the matter having been fully and accurately disclosed) before the action
      was taken, and (ii) any conditions attaching thereto were, at the time the
      action, if any, was taken and will, immediately following Completion,
      continue to be, met; and no event has happened or circumstance arisen by
      virtue of which the consent or clearance may become invalid or be
      withdrawn.

1.15  The Disclosure Letter sets out particulars of any special agreement or
      arrangement between the Company and the Revenue as a result of which the
      Company is permitted not to comply with its statutory obligations and the
      Company has not taken any action which has or may have the effect that any
      such agreement or arrangement may not apply or may be withdrawn.

1.16  There are set out in the Disclosure Letter particulars of all matters in
      respect of which the Company may make a claim, election, appeal,
      application for postponement or disclaimer where the time limit to such
      entitlement will expire within six months of Completion.

2.    Reliefs and Deductions

2.1   All rents, interest, annual payments and other sums of an income nature
      paid during, or in respect of, the six years ending on the Accounting Date
      or payable by the Company or which the Company is under an obligation to
      pay in the future are wholly allowable as deductions or charges on income
      in computing profits for the purposes of corporation tax.

2.2   The Company has not made any payment to or provided any benefit for any
      officer or employee during the six years ended on the Accounting Date
      which is not or was not allowable as a deduction in calculating the
      profits of the Company for Taxation purposes in the accounting period in
      which it was paid.

2.3   There has been no cessation or discontinuance of any trade or trading
      activity carried on by the Company nor has the scale of any activities in
      any trade carried on by the Company within three years hereof become small
      or negligible.

2.4   The Company has not during the three years ending on the Accounting Date
      made any claim under:-

      (a)   Section 242 ICTA 1988; or

      (b)   Section 584 ICTA 1988.


                                       75
<PAGE>

3.    PAYE National Insurance and other Withholding Tax

3.1   All income tax under the Pay As You Earn system and payments due in
      respect of employees' National Insurance contributions have been deducted
      from all payments made or treated as made by the Company and have been
      duly paid by the Company to the Revenue in the appropriate manner, and the
      Company has in all material respects complied with all its reporting
      obligations in connection with all payments to and benefits provided for
      employees and directors of the Company.

3.2   No PAYE audit has been made in respect of the Company by the Revenue nor
      has the Company been notified that any such audit will be made.

3.3   The Company has accounted to the Revenue, as required by law, for all
      secondary Class 1 and Class 1A National Insurance Contributions which it
      is required by law to make.

3.4   All payments by the Company which ought to have been made under deduction
      of Tax have been so made and the Company has (if required by law to do so)
      accounted to the Revenue for the Tax so deducted, including in particular
      any under the tax deduction scheme contained in Chapter IV of Part XIII
      ICTA 1988 (Sub-Contractors in the construction industry).

4.    Financing

4.1   The Company has not at any time after 5 April 1965 repaid or agreed to
      repay or redeemed or agreed to redeem or purchased or agreed to purchase
      any shares, of any class, of its issued share capital.

4.2   The Company has not at any time after 5 April 1965 capitalised or agreed
      to capitalise in the form of shares or debentures any profits or reserves
      of any class or description or passed or agreed to pass any resolution to
      do so.

4.3   No securities (within the meaning of Section 254(1) ICTA 1988) issued by
      the Company and remaining in issue at the date hereof were issued in
      circumstances such that the interest payable thereon falls to be treated
      as a distribution under Section 209(2)(d) or (da) or (e) ICTA 1988.

4.4   The Company has not made or received any distribution which is an exempt
      distribution within Section 213 to 218 ICTA 1988 (Demergers) nor has it
      made or received a chargeable payment as defined therein.

4.5   The Company has not received any capital distribution to which the
      provisions of Section 189 TCGA 1992 (capital distribution of chargeable
      gains: recovery of tax from Shareholders) could apply.


                                       76
<PAGE>

4.6   The Company has not issued any shares under the provisions of Sections 249
      to 251 ICTA 1988 (Scrip Dividends) nor does the Company own any such share
      capital as described in Section 249(1) ICTA 1988.

4.7   The Company has not, since the Accounting Date, made any payment which is,
      or will be treated as, a distribution for Taxation purposes.

4.8   The Company has not made any election under section 246A ICTA 1988 that
      any dividend should be treated as a foreign income dividend.

4.9   The Company is not a party to any loan relationship within the meaning of
      Section 81 Finance Act 1996 with a person with which it is connected so
      that Section 87 Finance Act 1996 applies.

4.10  The Company uses an accruals basis as its authorised accounting method for
      the purpose of Chapter II Part IV Finance Act 1996.

4.11  No loan relationship entered into by the Company has an unallowable
      purpose within paragraph 13 Schedule 9 Finance Act 1996.

5.    Groups

      The Company has never been part of a group for any Taxation purpose other
      than the group comprising the Company and the Dormant Subsidiary.

6.    Close Company Provisions

6.1   The Company has been in respect of each accounting period ended within the
      six years prior to the Accounting Date, a close company within Section 414
      ICTA 1988.

6.2   The Company has at all times in its current accounting period complied
      with section 13A(2) ICTA 1988.

6.3   No distribution falling within Section 418 ICTA 1988 has been made by the
      Company.

6.4   No loan or advance within Section 419 ICTA 1988 has ever been made by the
      Company.

6.5   The Company does not have any interest whether direct or indirect in any
      company on the disposal of the assets of which a liability could arise
      under Section 13 TCGA 1992.

7.    Capital Gains Tax

7.1   If each of the capital assets of the Company were disposed of for a
      consideration equal to the book value of that asset in, or adopted for the
      purpose of, the Audited Accounts,


                                       77
<PAGE>

      no liability to corporation tax on chargeable gains would arise by reason
      of any such disposal and for the purpose of determining whether any such
      taxation would arise there shall be disregarded any relief or allowance
      available to the Company other than amounts falling to be deducted in
      calculating the amount liable to Taxation.

7.2   The Company has not taken part in any transaction in respect of which
      section 176 TCGA 1992 could apply to reduce any allowable loss.

7.3   No charge to Tax will arise under ss 178-181 (inclusive) TCGA 1992
      (company ceasing to be member of a group) on the sale of the Company
      pursuant to this Agreement or on the sale of the Company at any time in
      the six years following the date of this Agreement.

7.4   The Company does not own any shares or securities acquired as a "new
      holding" under the provisions of Sections 126 to 130 (inclusive) as
      extended by Sections 132, 135, and 136 TCGA 1992.

7.5   The Company has not made any such election as is referred to in Section
      35(5) TCGA 1992 (31 March 1982 rebasing) nor has it been treated by
      paragraph 8 Schedule 3 TCGA 1992 as having made an election that all
      disposals shall fall outside section 35 TCGA 1992.

7.6   The Company has not engaged in any transactions which may hereafter result
      in an adjustment being made, under Sections 29, 30, 31, 32, 33 or 34 TCGA
      1992 of the consideration received on any future disposal (value
      shifting).

7.7   The Company has not made a claim or election under any of the following:-

      (a)   Section 279 (foreign assets:delayed remittance), Section 23 (capital
            sums:compensation and insurance money), Section 24 (assets lost or
            destroyed or whose value becomes negligible) or Section 48
            (consideration due after time of disposal) TCGA 1992; or

      (b)   Section 242 (small part disposals), Section 243 (disposal of
            authority with compulsory purchase powers), Section 244 (part
            disposal:consideration exceeding allowable expenditure), Section 247
            (roll-over on compulsory acquisition), Section 152 or Section 153
            (roll-over on replacement of business assets) or Section 161(3)
            (appropriation to trading stock) TCGA 1992; nor has any claim under
            those sections been made by any other company so as to affect the
            base cost of any of the Company's assets for the purpose of
            calculating chargeable gains.

7.8   The Company is not entitled to any capital loss to which Section 18(3)
      TCGA 1992 applies (transactions between connected persons).


                                       78
<PAGE>

7.9   No gain chargeable to corporation tax will accrue to the Company on the
      disposal of any debt owing to the Company.

7.10  The Company has not appropriated any of its assets to or from trading
      stock since the Accounting Date.

7.11  The Company has not disposed of or acquired any asset in circumstances
      such that section 17 TCGA 1992 did or could apply to determine the
      consideration deemed to be given on such disposal or acquisition.

8.    Capital Allowances

8.1   All necessary conditions for all capital allowances (as defined in section
      832(1) ICTA 1988 claimed by the Company were at all material times
      satisfied and (to the extent allowances on such assets are still being
      claimed) remain satisfied.

8.2   None of the assets, expenditure on which has qualified for a capital
      allowance under Chapters I or II of Part I CAA 1990 (industrial
      buildings), has at any time since such expenditure was incurred been used
      otherwise than as an industrial building or structure as defined in
      Section 18 CAA 1990.

8.3   The Company is not and has not been the lessee under any leases of plant
      or machinery save for the leases specified in the Disclosure Letter
      (references to the "Leases" and a "Lease" shall be construed accordingly).

8.4   The machinery and plant subject to the Leases has in the period which is
      the requisite period (as defined by section 40 CAA 1990) in respect of any
      expenditure incurred by an owner or lessor been used and only been used
      for a qualifying purpose (as defined in section 39 CAA 1990).

8.5   No asset subject to a Lease has at any time been leased by the Company or
      its lessees to a person who is not resident in the UK and who does not use
      the machinery or plant for the purposes of a trade carried on there.

8.6   The Vendors are not aware of any Revenue investigation, Revenue enquiry or
      other circumstance which indicates that any person who is or was a lessor
      or owner of equipment subject to any of the Leases will or may be denied
      the first year allowances, writing down allowances or other Tax treatment
      by reference to which the rent under that Lease was calculated.

8.7   The Company has not taken or granted a lease of any assets in respect of
      which an election has at any time been made under section 53 or 55 CAA
      1990.

9.    VAT


                                       79
<PAGE>

9.1   For the purposes of this warranty 9 the "VAT legislation" means VATA 1994
      and all regulations made or imposed thereunder (or under any earlier
      enactment of which VATA 1994 is a consolidation) and any other statutes or
      other provisions relating to value added tax including EC Directives and
      regulations.

9.2   The Company is a registered taxable person for the purposes of the VAT
      legislation (and has been so registered at all times that it has been
      required to be so registered by the VAT legislation).

9.3   The Company has complied in all respects with the VAT legislation and has
      made and maintained at the date hereof full complete correct and up to
      date records invoices and other documents appropriate or requisite for the
      purposes of such legislation and has at all times punctually paid and made
      all payments and returns required under the VAT legislation and has
      complied with the terms of any agreement reached with HM Customs and
      Excise.

9.4   The Company is not in arrears with any payment or returns due under the
      VAT legislation, and has not in the past six years been in default in
      respect of any accounting period, as the terms "default" and "accounting
      period" are used in Section 59 VATA 1994 (the default surcharge), nor has
      it received any warning within Section 76(2) VATA 1994 in the last 6
      years.

9.5   The Company is not liable to any abnormal or non-routine payment of VAT or
      to any forfeiture or penalty or to the operation of any penal provision
      and has not been required by the Commissioners of Customs & Excise to give
      security.

9.6   The Company is not and has never been treated as a member of a group of
      companies for VAT purposes.

9.7   The Company is not and will not become liable for VAT by virtue of Section
      47 VATA 1994 (agent manager or factor of any person who is not resident in
      the United Kingdom).

9.8   The Company has not been partially exempt for any VAT accounting period at
      any time in the six years prior to Completion and will not in respect of
      supplies invoiced to it prior to Completion be denied credit for any input
      tax.

9.9   Neither the Company nor any company of which the Company is a relevant
      associate within the meaning of paragraph 3(7) Schedule 10 VATA 1994
      (election to waive exemption) has elected to waive exemption under
      paragraph 2 of the said Schedule in relation to any land, except as
      disclosed in the Disclosure Letter, and any elections so disclosed are
      valid and have effect and have not been revoked.

9.10  There are no circumstances as a result of which an election to waive
      exemption may be ineffective by reason of Section 37 Finance Act 1997.


                                       80
<PAGE>

9.11  No notice has been received by the Company and the Company is not aware of
      anything which indicates that the grant to the Company of any interest in
      or right over land or of any licence to occupy land is and will continue
      to be other than an exempt supply for VAT purposes.

9.12  The Company owns no assets which are treated as capital items the input
      tax on which may be subject to adjustment in accordance with the VAT
      Capital Goods Scheme as set out in Part XV of the Value Added Tax
      Regulations 1995 (SI1995/2518).

9.13  The Company has not during the last ten years acquired any assets in the
      circumstances described in section 44 VATA 1994 (transfer of going concern
      to member of partially exempt VAT group).

10.   Stamp Duty

10.1  All documents which form part of the title of the Company to any asset or
      in the enforcement of which the Company is or may be interested have been
      duly stamped and (where appropriate) adjudicated.

10.2  The Company has not been a party to any transactions whereby the Company
      was or is or could become liable to stamp duty reserve tax.

11.   Anti-avoidance

11.1  All particulars furnished to the Revenue and the Revenue's response in
      connection with any application for any consent or clearance on behalf of
      the Company under any of the following provisions:-

      o     Section 139 TCGA 1992 (company reconstruction: transfer of assets);

      o     Section 138 TCGA 1992 (company reconstructions);

      o     Section 707 ICTA 1988 (transactions in securities); and

      o     Section 776 ICTA 1988 (transactions in land);

      (a)   is included in the Disclosure Letter;

      (b)   fully and accurately disclosed all facts and circumstances material
            to the decision of the Revenue and:-

            o     any such consent or clearance as was given is valid and
                  effective; and


                                       81
<PAGE>

            o     any transaction for which such consent or clearance was
                  obtained has been carried into effect (if at all) only in
                  accordance with the terms of the relevant application and
                  consent or clearance.

11.2  The Company has not in the six years preceding the date of this Agreement
      been a party to any transaction in respect of which the Company, its
      directors or advisers considered that there was a material risk that the
      Company could be liable to Taxation:-

      (a)   under the provisions of Part XVII ICTA 1988 (Anti-Avoidance); or

      (b)   as a result of the principles enunciated by the House of Lords in
            the line of cases including Furniss v Dawson, Craven v White and
            McGuckian V IRC

            and concluded that such a risk was too remote to make provision
            therefor in the relevant accounts of the Company.

11.3  The Company does not have and never has had any interest in a controlled
      foreign company as defined in Section 747 ICTA 1988.

12.   Inheritance Tax

12.1  The Company has made no transfer of value within Sections 94 or 99 IHTA
      1984.

12.2  No person has the power under Section 212 IHTA 1984 to raise any capital
      transfer tax or inheritance tax by the sale of or charge over any of the
      Company's assets.

12.3  There is no unsatisfied liability to capital transfer tax or inheritance
      tax attached or attributable to the assets of the Company or the shares of
      the Company, and neither the assets nor the Shares are subject to any
      Inland Revenue charge as is mentioned in Section 237 IHTA 1984.

13.   Residence

13.1  The Company has been resident in the United Kingdom for Taxation purposes
      at all times since its incorporation and will be so resident at
      Completion.

13.2  No election has been made by the Company as the principal company (as
      defined in section 187 TCGA 1992) (postponement of charge on deemed
      disposal of assets by company ceasing to be resident in the United
      Kingdom) nor has any company over which the Company had control or which
      was a member of the same group of companies as the Company ceased to be
      resident in the United Kingdom otherwise than in compliance with section
      185 TCGA 1992.

13.3  The Company is not nor at any time has been:-


                                       82
<PAGE>

      (a)   a dual resident company within section 188 TCGA 1992;

      (b)   a company to which section 11 ICTA 1988 applies or is likely to
            apply;

      (c)   a dual resident investing company within section 404 ICTA 1988.

13.4  The Company has not made and is not entitled to make any claims under Part
      XVIII ICTA 1988.

13.5  The Company is not liable to be assessed to Tax as the branch or agent of
      a non-resident person, whether under section 78 Taxes Management Act 1970,
      Sections 126 to 129 Finance Act 1995 or otherwise.

(R) VENDORS' AND DIRECTORS INTERESTS

      Conflict of interest

1.    No Vendor and no person connected with any Vendor has any interest (direct
      or indirect) in any other company or business which competes or has
      competed with or has a close trading relationship with any business now
      carried on by the Company or so far as the Vendors are aware intends to
      acquire any such interest.

2.    There is not now outstanding:-

2.1   and there has not at any time during the past 5 years been outstanding any
      contract or arrangement; or

2.2   any indebtedness actual or contingent;

      to which the Company is a party and in which any Vendor or any Director of
      the Company or any person connected with any Vendor or Director of the
      Company is or has been interested, whether directly or indirectly.

3.    The Company has not at any time entered into any arrangements of a type
      covered by Sections 320 or 330 of the Companies Act 1985.

4.    The Company has not in contravention of the provisions of the Companies
      Acts or any equivalent legislation in relation to any of its Directors or
      any person connected with such Director:-

4.1   granted any loan or quasi-loan or entered into any guarantee or credit
      transaction; or

4.2   provided any security in connection with any such loan, quasi-loan,
      guarantee or credit transaction.


                                       83
<PAGE>

      Finders' fees

5.    No person is entitled to receive from the Company any finder's fee,
      brokerage or other commission in respect of or in connection with this
      Agreement or anything contained in it or the transactions contemplated by
      this Agreement the sale and purchase of the shares.

      Non-arm's length transactions

6.    The Company is not a party to, nor has its profits or financial position
      during the past three years been affected by, any contract or arrangement
      which was not of an entirely arm's length nature.

(S) GOOD STANDING

      Insolvency procedures

1.    No receiver, administrative receiver, judicially appointed manager or
      administrator has been appointed, nor, so far as the Vendors are aware,
      any notice given, petition presented or order made for the appointment of
      any such person, over the whole or any part of the assets or undertaking
      of the Company.

2.    No petition has been presented, no order has been made and no resolution
      has been passed for the winding up of the Company or for the appointment
      of a liquidator or provisional liquidator of the Company.

      Compromise with creditors

3.1   No voluntary arrangement has been proposed or is in force under Section 1
      of the Insolvency Act 1986 in respect of the Company.

3.2   No compromise or arrangement has been proposed, agreed to or sanctioned in
      respect of the Company.

      Solvency

4.    The Company has not stopped payment of its creditors generally nor is it
      insolvent or unable to pay its debts as and when they fall due.

      Third party action

5.    No unsatisfied judgment is outstanding against the Company and no demand
      has been served on the Company under Section 123(1)(a) of the Insolvency
      Act 1986.

6.    No distress, execution or other process has been levied in respect of the
      Company which remains undischarged; nor so far as the Vendors are aware is
      there any unfulfilled or unsatisfied judgment or court order outstanding
      against the Company.

7.    So far as the Vendors are aware no action is being taken by the Registrar
      of Companies to strike the Company off the register.


                                       84
<PAGE>

      Investigations

8.    So far as the Vendors are aware there are not pending, or in existence,
      any investigations or enquiries by or on behalf of any governmental or
      other body in respect of the affairs of the Company.

(T) INFORMATION

      Those documents contained in the Disclosure Bundle:-

      (1)   were provided in good faith and after due and careful consideration
            of their contents in the reasonable belief that they accurately
            reflected the state of affairs of their subject matter; and

      (2)   were when provided true in all material respects and so far as the
            Vendors are aware after due and careful consideration of their
            contents the documents in the Disclosure Bundle remain true in all
            material respects.


                                       85
<PAGE>

                                   SCHEDULE 7

                              LIMITATIONS ON CLAIMS


1.    The provisions of this Schedule shall operate to limit or reduce the
      liability of the Vendors in respect of claims under the Warranties and,
      where expressly so stated, the Tax Deed.

2.    The Vendors shall not be liable for any Relevant Claim (for the purposes
      of this Schedule, "Relevant Claim" means any claim in respect of any
      breach of Warranty or under the Tax Deed and "Relevant Warranty Claim"
      means any claim relating to a breach of Warranty (but not under the Tax
      Deed) unless each of the Vendors shall have received from the Purchaser
      written notice containing reasonable details of the Relevant Claim,
      including, where practicable, the Purchaser's estimate at that time of its
      approximate amount (Provided that such estimate will not operate to
      prejudice or limit the amount of the Relevant Claim):-

2.1   in the case of a Relevant Claim in respect of any of the Warranties (other
      than the Warranties relating to Tax ("Tax Warranties")) on or before the
      date falling 24 months after the Completion Date;

2.2   in the case of a Relevant Claim pursuant to the Tax Warranties or the Tax
      Deed, on or before the date which is seven years after the Completion
      Date.

3.    Any Relevant Warranty Claim (except for a Relevant Warranty Claim to which
      paragraph 11 of this Schedule applies) shall (if it has not been
      previously satisfied, settled or withdrawn) be deemed to have been
      withdrawn unless legal proceedings in respect of it have been commenced by
      both being issued and served within 6 months of notification to the
      Vendors pursuant to paragraph 2 of this Schedule, Provided that this
      period will not commence to run until after the End Date (as defined in
      Schedule 10) arises in relation to the Completion Accounts.

4.1   If the Purchaser becomes aware of any Relevant Warranty Claim, the
      Purchaser shall procure that notice of such Relevant Warranty Claim is
      given within 30 days to the Vendors, Provided that this period will not
      commence to run until after the End Date (as defined in Schedule 10)
      arises in relation to the Completion Accounts. As regards any such
      Relevant Warranty Claim, the Purchaser shall, to the extent that it is
      reasonably practicable to do so, not make any admission of liability,
      agreement or compromise with any person, body or authority without prior
      consultation with the Vendors and shall take (or, as appropriate, procure
      that the Company shall take) such action as the Vendors may reasonably
      request to avoid, dispute, resist, appeal, compromise or defend the
      subject matter of such Relevant Warranty Claim, but subject to the
      following provisions of this paragraph the Purchaser being indemnified to
      its reasonable satisfaction by the Vendors against all reasonable costs
      and expenses


                                       86
<PAGE>

      including the reasonable and proper costs of professional advisers
      incurred by the Purchaser or the Company consequently arising (such
      indemnity being referred to as the "Vendors' Indemnity"). The action which
      the Vendors may reasonably request under this paragraph 4 shall include
      (without limitation):

      4.1.1       the Purchaser allowing, or, as appropriate, co-operating to
                  procure that the Company allows, the Vendors to take on or
                  take over (at their own cost and expense and subject to the
                  giving of the Vendors' Indemnity) the conduct of all
                  proceedings and/or negotiations of whatsoever nature arising
                  in connection with the Relevant Warranty Claim, matter or
                  event in question; or, at the Vendors discretion,

      4.1.2       the Purchaser assigning or procuring the assignment to the
                  Vendors (or as the Vendors may direct) of any rights of action
                  which the Purchaser, the Company or any other member of the
                  DMS Group may have against any third party in respect of the
                  Relevant Warranty Claim, matter or event in question.

4.2   If the Vendors take on or take over the conduct of proceedings and/or
      negotiations:

      (a)   the Purchaser shall, after the Vendors' Indemnity is given; provide
            (or, as appropriate, procure that the Company provides) such
            information and assistance as the Vendors may reasonably require in
            connection with the preparation for and conduct of such proceedings
            and/or negotiations;

      (b)   the Vendors shall keep the Purchaser informed of proposed meetings
            with any relevant third party and advise the Purchaser of the
            outcome of such relevant meetings and discussions.

      If the Vendors fail to give the Vendors' Indemnity within 14 days of a
      written request the Purchaser will be released from its obligations under
      this paragraph 4.

4.3   The appointment by the Vendors of solicitors or other professional
      advisers in relation to the Relevant Warranty Claim shall be subject to
      the approval of the Purchaser (such approval not to be unreasonably
      withheld or delayed).

      4.3.1       Any communication, written or otherwise, relating to the
                  Relevant Warranty Claim received by the Vendors shall be
                  promptly copied (if in writing) or otherwise communicated to
                  the Purchaser.

      4.3.2       The Vendors shall effect no settlement or compromise of the
                  Relevant Warranty Claim or agree any matter in the conduct of
                  the dispute without the approval of the Purchaser (such
                  approval not to be unreasonably withheld or delayed) and in
                  any event no action shall be required by the Purchaser or any
                  Company in relation to the Relevant


                                       87
<PAGE>

                  Warranty Claim which is reasonably considered likely by the
                  Purchaser to prejudice the goodwill or conduct of the business
                  or the liabilities or prospects of the Company or the
                  Purchaser.

      4.3.3       Without prejudice to the foregoing provisions of this clause,
                  neither the Company nor the Purchaser shall be obliged to
                  contest a Relevant Warranty Claim beyond the first appellate
                  body in the jurisdiction concerned.

5.    If any of the Vendors become aware of any Relevant Warranty Claim he will
      procure that notice of such Relevant Warranty Claim is given within 30
      days to the Purchaser but any claim arising from a breach of this
      paragraph 5 shall itself be subject to all the limitations on Relevant
      Warranty Claims contained in this Schedule 7, Provided that this period
      will not commence to run until after the End Date (as defined in Schedule
      10) arises in relation to the Completion Accounts.

6.    Subject to the provisions of paragraph 7 the Vendors shall have no
      liability in respect of any Relevant Claim unless such claim exceeds
      (pound)7,000 (each such claim being a "Disregarded Claim"). If a Relevant
      Claim exceeds (pound)7,000 the Purchaser will be entitled to make such
      claim immediately.

7.    Except in the case of fraud, deceit or wilful concealment no liability
      shall attach to the Vendors in respect of Relevant Claims unless the
      aggregate amount of the liability of the Vendors to the Purchaser in
      respect of all Relevant Claims including for these purposes all or any
      Disregarded Claims shall:-

7.1   in relation to Relevant Claims for Tax exceed(pound)10,000 (ten thousand
      pounds); and

7.2   in relation to Relevant Claims for matters which do not relate to Tax
      exceed(pound)50,000 (fifty thousand pounds);

      in which case the Vendors will only be liable for the excess over
      (pound)10,000 or (pound)50,000 as the case may be.

8.    Except in the case of fraud, deceit or wilful concealment the total
      aggregate liability of the Vendors in respect of all Relevant Claims shall
      not exceed (pound)7,000,000 and the liability of each Vendor shall in any
      event not exceed the amount of the Consideration received by him under
      this Agreement i.e. (pound)1,811,110 in the case of M A Winton,
      (pound)1,671,040 in the case of J D Price and (pound)3,517,850 in the case
      of J P Jennings.

9.    The Vendors shall not be liable for any Relevant Claim in respect of any
      matter to the extent that:-


                                       88
<PAGE>

      (a)   specific provision has been made for such matter in the Completion
            Accounts or prior to the finalisation of the Completion Accounts in
            the Audited Accounts;

      (b)   such Relevant Claim arises or, such Relevant Claim otherwise having
            arisen, is increased as a result of any change made after Completion
            in any accounting or taxation policies or practice of the Company
            except to the extent requested to comply with any FRS or UITF
            Abstract as published on or before today's date;

      (c)   the Working Capital (after taking account of the impact of the
            subject matter of the Relevant Claim) exceeds (pound)1,500,000 at
            Completion (one million five hundred thousand pounds) before
            deducting the Divisional Director Payments under clause 4.7 of this
            Agreement.

10.   Where the Company or the Purchaser is entitled (whether by reason of
      insurance or payment discount or otherwise) to recover from some other
      person any sum in respect of Taxation or any other liability, loss or
      damage the subject of a Relevant Claim against the Vendors or for which a
      Relevant Claim could be made (and whether before or after the Vendors have
      made payment to the Purchaser or Company), the Purchaser shall, on
      becoming aware of the same:-

10.1  promptly notify the Vendors and provide such information as the Vendors
      may reasonably require relating to such liability or dispute; and

10.2  promptly notify the Vendors of the steps taken by the Purchaser or the
      Company in connection with it; and

10.3  if so required by the Vendors and at the Vendors' cost and expense and on
      the Vendors giving to the Purchaser a Vendors' Indemnity the Purchaser
      shall, and shall procure that the Company shall, take all reasonable steps
      (whether by way of a claim against its insurers or otherwise) including,
      but without limitation, such proceedings as the Vendors may reasonably
      require, to enforce such recovery and shall keep the Vendors informed of
      the progress of any action taken and any claim against the Vendors shall
      be limited (in addition to the limitations on the liability of the Vendors
      referred to in the Schedule) to the amount by which the loss or damage
      suffered by the Purchaser as a result of such breach shall exceed the
      amount so recovered net of all costs and expenses incurred in relation to
      such recovery and all Tax paid on such recovery.

11.   If the Vendors pay to the Purchaser an amount in discharge of a Relevant
      Claim and the Purchaser or the Company subsequently recovers (whether by
      payment, discount, credit, relief or otherwise) from a third party
      (including any Taxation authority) a sum which is referable to the
      Relevant Claim, the Purchaser shall (or, as appropriate, shall procure
      that the Company shall) forthwith repay to the Vendors:-


                                       89
<PAGE>

11.1  an amount equal to the sum recovered from the third party less all costs
      and expenses incurred by the Purchaser or the Company in recovering the
      same and all Tax paid on such recovery; or

11.2  if the net amount recovered under paragraph 11.1 above is greater than the
      amount paid by the Vendors to the Purchaser or the Company in respect of
      the such Relevant Claim, such lesser amount as shall have been so paid by
      the Vendors;

      so as to leave the Purchaser (taking into account the net amounts received
      from the third party and from the Vendors and those payable to the Vendors
      under this paragraph) in no better or worse position that they would have
      been in (subject always to the other provisions of this paragraph 11) had
      the Relevant Claim not arisen in the first place.

12.   If any Relevant Claim shall arise by reason of some liability which at the
      time that the Relevant Claim is notified to the Vendors is contingent
      only, then without prejudice to their liability, the Vendors shall not be
      under any obligation to make any payment for it to the Purchaser until
      such time as contingent liability ceases to be so contingent.

13.   To the extent that any Relevant Claim would not have arisen but for a
      voluntary act or omission performed or allowed to occur by the Purchaser
      or the Company after Completion otherwise than in the ordinary and proper
      course of business and in respect of which each of (a) and (b) below are
      satisfied; namely that in respect of such act or omission:-

      (a)   it has not arisen pursuant to a legally binding obligation entered
            into prior to the Completion Date; and

      (b)   it could reasonably have been avoided without material cost or
            liability on the part of the Purchaser or the Company.

14.   The Vendors shall not be liable in respect of any Relevant Claim to the
      extent that such Relevant Claim is attributable to, or such Relevant Claim
      otherwise having arisen, is increased as a result of:-

14.1  any legislation not in force as at the Completion Date; or

14.2  any change of law or administrative practice (including but not limited to
      extra-statutory concessions of the Inland Revenue, but excluding any of
      the amendments referred to in the definition of Environmental Legislation)
      which takes effect retroactively; or

14.3  any increase in the rates of Taxation in force at the Completion Date; or

14.4  the Purchaser or the Company disclaiming any part of the benefit of
      capital allowances against Taxation claimed or proposed to be claimed on
      or before the Completion Date.


                                       90
<PAGE>

15.   The Purchaser will not commence proceedings for a breach of the Warranties
      which is capable of remedy unless the Vendors are given written notice of
      such breach and such breach is not remedied within 30 days after the date
      on which such notice is served on the Vendors.

16.   The Purchaser hereby agrees for itself and on behalf of the Company with
      the Vendors that in respect of any Relevant Claim where the Vendors may be
      liable to the Purchaser under the Warranties and which may also give rise
      to a liability under the Tax Deed the Vendors shall not be obliged to meet
      any such liability more than once by paying the same sum more than once in
      respect of the same liability and any recovery by the Purchaser in respect
      of any such Relevant Claim under the Warranties shall be deemed to be a
      recovery by all the relevant parties under the Tax Deed and any recovery
      by any party under the Tax Deed shall be deemed to be a recovery by the
      Purchaser under this Agreement for breach of the Warranties (as the case
      may be) and a recovery by the Purchaser or the Company shall be deemed to
      be a recovery by each of them.

17.   If any liability is specifically provided for in the Completion Accounts
      no Relevant Claim can be made in respect of it either under the Warranties
      or the Tax Deed or both or vice versa.

18.   On the basis of the information received pursuant to the Disclosure Letter
      and the Disclosure Bundle, the Purchaser confirms that none of its
      executives dealing with this Agreement on a day to day basis has actual
      knowledge of any material claim under the Warranties or the Tax Deed.


                                       91
<PAGE>

                                   SCHEDULE 8

                                   INDEMNITIES


1.    The Vendors agree at the election of the Purchaser to indemnify and keep
      indemnified and hold harmless on an after-Tax basis the Purchaser and the
      Company on demand from and against and to reimburse on a full indemnity
      basis all claims, demands, liabilities, losses and damages whatsoever
      (including all legal and other costs, charges and expenses properly
      incurred together with any applicable Value Added Tax or similar tax)
      raised against or incurred by the Purchaser or the Company arising from or
      in connection with:-

1.1   any Tax in respect of the Re-organisation or any part of the
      Re-organisation;

1.2   the Divisional Director Payments not being fully deductible for the
      purposes of Tax and the impact that such treatment would have had on the
      Completion Accounts.

2.1   If the Company or the Purchaser make a Claim (the "Claim") under paragraph
      1 above the Purchaser shall or shall procure that the Company shall
      promptly give written notice of the Claim to all the Vendors provided that
      such notice shall not be a condition precedent to the liability of the
      Vendors.

2.2   Subject to:-

      2.2.1       the Vendors first having secured and agreed to indemnify the
                  Purchaser and the Company to the Purchaser's reasonable
                  satisfaction against all losses (including additional
                  Taxation) costs, (including the reasonable cost to the
                  Purchaser or the Company of executives assisting the Vendors)
                  damages and expenses which are likely to be incurred in
                  connection with, the Claim;

      2.2.2       the following provisions of this clause

      the Purchaser shall and shall procure that the Company shall take any such
      action as the Vendors may reasonably request to avoid, dispute, resist,
      appeal, compromise or defend the Claim.

2.3   The appointment by the Vendors of solicitors or other professional
      advisers in relation to the Claim shall be subject to the approval of the
      Purchaser (such approval not to be unreasonably withheld or delayed).

2.4   Any communication, written or otherwise, relating to the Claim received by
      the Vendors shall be promptly copied (if in writing) or otherwise
      communicated to the Purchaser.


                                       92
<PAGE>

2.5   The Vendors shall effect no settlement or compromise of the Claim or agree
      any matter in the conduct of the dispute without the approval of the
      Purchaser (such approval not to be unreasonably withheld or delayed) and
      in any event no action shall be required by the Purchaser or the Company
      in relation to the Claim which is reasonably considered likely by the
      Purchaser to prejudice the conduct of the business or the future liability
      in respect of Taxation of the Company or the Purchaser.

2.6   Without prejudice to the foregoing provisions of this clause, neither the
      Company nor the Purchaser shall be obliged to contest a Claim beyond the
      first appellate body (including Special or General Commissioners, or a VAT
      tribunal or equivalent body) in the jurisdiction concerned.

2.7   If, in the reasonable opinion of the Purchaser having taken proper legal
      advice:-

      2.7.1       the Vendors or the Company have committed any acts or
                  omissions which did constitute fraud or wilful default; or

      2.7.2       there is any unreasonable delay on the part of the Vendors in
                  complying with clause 2.2.1; or

      2.7.3       the resistance of a Claim is at any time not being properly
                  and effectively conducted

      the Purchaser (provided in the case of a matter within sub-clause 2.7.2 or
      2.7.3 that the Vendors have been given notice in writing of the matter and
      have not within 15 Business Days of such notice rectified the position to
      the reasonable satisfaction of the Purchaser) may or may procure that the
      Company shall without further reference to the Vendors admit, compromise,
      settle, discharge or otherwise deal with any outstanding or future Claims.


                                       93
<PAGE>

                                   SCHEDULE 9

                 ITEMS FOR DELIVERY BY THE VENDORS AT COMPLETION


The Vendors will deliver to the Purchaser the following:-

1.    transfers of the Shares duly executed by the registered holders in favour
      of the Purchaser (or as it in writing directs) accompanied by the
      respective share certificates;

2.    such waivers, consents or other documents as may be required to give a
      good title to the Shares and to enable the Purchaser or its nominees to
      become the registered holders;

3.    certificates in respect of all issued shares of the Dormant Subsidiary;

4.    the certificates of incorporation, statutory books (including minute
      books), common seal of the Company and the Dormant Subsidiary complete and
      (where appropriate) written up to date;

5.    except as set out in the Disclosure Letter the title deeds to the
      Properties and all ancillary documents;

6.    the resignation in the Agreed Form of Mr L Green as Director of the
      Company including a written acknowledgement from him that he has no claim
      whatsoever against the Company whether in respect of compensation for loss
      of office, damages, pensions, loans or otherwise and without the right to
      claim any payment under the Employment Rights Act 1996;

7.    a written acknowledgement to the Company in the Agreed Form from each of
      the existing Directors of the Company and of the Dormant Subsidiary who is
      to continue as a Director after the date of Completion that he has no
      claim whatsoever against the Company or the Dormant Subsidiary except for
      unpaid remuneration, expenses holiday pay and accrued rights to be a
      member of any relevant pension scheme and of which he is a member at
      today's date;

8.    the Tax Deed duly executed by the Vendors;

9.    certificates from the Company's bankers certifying the current and deposit
      account balances of the Company at the close of business on Friday 3rd
      April 1998;

10.   written confirmation in the Agreed Form from the Vendors that there are no
      subsisting guarantees given by the Company in their favour and that the
      Vendors will not be indebted to the Company or vice versa except for
      unpaid remuneration, expenses, holiday pay and accrued rights to be a
      member of any relevant pension scheme and of which he is a member at
      today's date;


                                       94
<PAGE>

11.   appropriate certified minutes of each of the Company and the Dormant
      Subsidiary;

12.   certificates of any registered trademarks;

13.   the Disclosure Letter and the Disclosure Bundle;


                                       95
<PAGE>

                                   SCHEDULE 10

                               COMPLETION ACCOUNTS


1.1   Immediately after Completion the Parties shall instruct the Company to
      prepare the Completion Accounts and to submit the Completion Accounts in
      draft (such documents being referred to as the "Draft Completion
      Accounts") to the Parties within 60 days of Completion (the date of
      submission being the "Preparation Date").

1.2   The Company shall be instructed to prepare the Draft Completion Accounts
      on the following bases:-

      1.2.1       subject to paragraph 1.2.2 below on a basis identical to that
                  adopted in preparation of the Audited Accounts;

      1.2.2       so as to comply with the relevant requirements of the
                  Companies Acts and in accordance with all Current SSAPs FRSs,
                  and generally accepted accounting principles.

1.3   As soon as reasonably practicable after the Preparation Date but no later
      than 15 Business Days after the Preparation Date the Vendors (or their
      representatives) and the Purchaser (or its representatives) shall meet
      with a view to agreeing the final form of the Completion Accounts;

      if agreed the Purchaser and the Vendors (or their authorised
      representatives) shall sign the form so agreed (such signed Completion
      Accounts being the "Agreed Figures" and the "Completion Accounts"). If the
      Vendors and Purchaser are unable to agree the Agreed Figures within 20
      Business Days of the Preparation Date then (unless otherwise agreed in
      writing by all the Vendors and the Purchaser) the relevant provisions of
      paragraphs 1.4 to 1.10 of this Schedule 10 (inclusive) shall be
      implemented

1.4   The Parties shall use all reasonable endeavours to procure that the
      Vendors' Accountants and Purchaser's Accountants shall have access to all
      the books and records of the Company and all other information necessary
      for the purposes of enabling the Draft Completion Accounts to be
      finalised.

1.5   Within 28 Business Days of the Preparation Date (the date of delivery
      being the "Delivery Date") the Draft Completion Accounts shall be
      delivered by the Company to the Vendors' Accountants

      1.5.1       The Vendors' Accountants shall then prepare:-


                                       96
<PAGE>

                  (a)   a draft statement of adjustments proposed by them to the
                        draft Completion Accounts (the "Statement of
                        Adjustments");

                  (b)   an Opinion (the "Opinion") confirming that the Draft
                        Completion Accounts have been prepared in accordance
                        with paragraph 1.2 above and confirming the amount of
                        the Working Capital shown in the Draft Completion
                        Accounts (the "Working Capital Opinion").

      1.5.2       The Vendors shall procure that:-

                  (a)   the draft Statement of Adjustments and

                  (b)   the Opinion and Working Capital Opinion

                  shall be delivered by the Vendors' Accountants to the
                  Purchaser's Accountants for their review (which shall include,
                  without limitation, discussions with the Vendor's Accountants
                  and review of their working papers) within 15 Business Days of
                  the Delivery Date. If this is not undertaken within such
                  period then the provisions of paragraph 1.7 will apply.

      1.5.3       The Purchaser shall procure that the Purchaser's Accountants
                  shall communicate their decision as to whether or not they
                  accept the Completion Accounts subject to any Statement of
                  Adjustments, the Opinion and Working Capital Opinion to the
                  Vendors and the Purchaser within a period of 15 Business Days
                  of the delivery of those documents to the Purchaser's
                  Accountants (the "Acceptance Period").

1.6   If the Purchaser's Accountants shall not accept the Draft Completion
      Accounts subject to any Statement of Adjustments, the Opinion and the
      Working Capital Opinion within the Acceptance Period the Vendors and the
      Purchaser shall use their best endeavours to procure that the Vendors'
      Accountants and the Purchaser's Accountants shall meet together promptly
      and in any case within a period of 7 Business Days of the end of the
      Acceptance Period to resolve any dispute that has arisen between them with
      regard to the Completion Accounts subject to any Statements of
      Adjustments, the Opinion and the Working Capital Opinion. In such
      circumstances the Purchaser shall procure that the Purchaser's Accountants
      shall make available their working papers for review by the Vendors'
      Accountants.

1.7   If any dispute relating to the Draft Completion Accounts subject to any
      Statement of Adjustments, or the Opinion or the Working Capital Opinion is
      not resolved within a period of 7 Business Days of the end of the
      Acceptance Period then (unless all the


                                       97
<PAGE>

      Vendors and Purchaser otherwise agree in writing) the dispute shall be
      referred (at the instance of either the Vendors or the Purchaser) to an
      independent expert accountant chosen by the President for the time being
      of the Institute of Chartered Accountants in England and Wales or his
      nominee (the "Referee").

1.8   The Referee shall act as an expert and not as an arbitrator and his
      decision (in the absence of manifest error) shall be final and binding
      upon the Vendors and the Purchaser and his costs and expenses shall be
      borne as to 50% (fifty per cent.) by the Vendors and 50% (fifty per cent.)
      by the Purchaser (unless he shall otherwise direct).

1.9   If there shall be no Agreed Figures then upon:-

      1.9.1       the acceptance by the Purchaser's Accountants of the draft
                  Completion Accounts subject to any Statement of Adjustments,
                  the Opinion and the Working Capital Opinion; or

      1.9.2       the resolution of any dispute arising between the Vendors'
                  Accountants and the Purchaser's Accountants in respect of the
                  draft Completion Accounts (subject to any Statement of
                  Adjustments), the Opinion and the Working Capital Opinion; or

      1.9.3       the decision of the Referee

      the Vendors and the Purchaser shall as soon as reasonably practicable sign
      the Draft Completion Accounts, in the form so accepted, resolved or
      decided upon by the Referee and following such signature (or in the case
      of default a Court holding that such signature is not required) the Draft
      Completion Accounts as signed will in addition to the Agreed Figures be
      the "Completion Accounts" which shall in the absence of manifest error be
      final and binding on the Vendors and the Purchaser.

1.10  The Vendors and Purchaser shall give effect to the provisions of clause
      4.8 of the Agreement immediately upon:-

      (a)   agreement by them of the Agreed Figures; or

      (b)   the date on which the Completion Accounts become binding for the
            purposes of paragraph 1.9 above;

      such date being for the purposes of this Agreement the "End Date".


                                       98
<PAGE>

                                   SCHEDULE 11

                            ADDITIONAL CONSIDERATION


The Additional Consideration shall be a maximum amount of (pound)900,000 (Nine
hundred thousand pounds) for the Second Tranche and (pound)900,000 (Nine hundred
thousand pounds) for the Third Tranche computed on the basis detailed below:-

Second Tranche:-

The sum of (pound)900,000 (Nine hundred thousand pounds) will be payable if the
Delta Turnover for the period from 1 April 1998 to 31 December 1998 (inclusive)
is (pound)15,000,000 or greater. If the Delta Turnover is less than
(pound)15,000,000 the Second Tranche will not be payable.

Third Tranche:-

(1)   The sum of (pound)900,000 (Nine hundred thousand pounds) will be payable
      if the following criteria are achieved:-

      Turnover of Delta in the period from 1 January 1999 to 31 December 1999 is
      (pound)50,000,000 (Fifty million pounds) or greater and the Profit in
      relation to such Turnover is 12% or greater; or

(2)   The sum of (pound)450,000 (Four hundred and fifty thousand pounds) will be
      payable if the criteria in paragraph (1) above are not satisfied but the
      following criteria are achieved, either:-

      (A)   Turnover in the period from 1 January 1999 to 31 December 1999 is no
            less than (pound)45,000,000 (Forty five million pounds) and the
            Profit in relation to such Turnover is 12% or greater;

      or

      (B)   Turnover in the period from 1 January 1999 to 31 December 1999 is no
            less than (pound)50,000,000 (Fifty million pounds) and the Profit in
            relation to such Turnover is 11% or greater.

(3)   The sum of (pound)225,000 (Two hundred and twenty five thousand pounds)
      will be payable if the criteria in paragraph (2) above are not satisfied
      but the following criteria are achieved:-

      Turnover in the period from 1 January 1999 to 31 December 1999 is no less
      than (pound)45,000,000 (forty-five million pounds) and the Profit in
      relation to such Turnover is 11% or greater.


                                       99
<PAGE>

      Where:-

      "Delta Turnover" means the turnover of the Company (or, should there be a
      reorganisation whereby the business of the Company is transferred to
      another entity, the turnover from the customer lists of the Company)
      exclusive of VAT and bad debts and doubtful debts, shown in the relevant
      accounts for the period starting on 1 April 1998 and ending 31 December
      1998 as derived from management accounts (the "December 1998 Management
      Accounts") prepared on the same basis as the Management Accounts.

      "Profit" means in respect of the period from 1 January 1999 to 31 December
      1999 the profit before tax relating to courier operations (but excluding
      research distribution or other activities) inclusive of depreciation but
      excluding interest relating to indebtedness incurred in respect of
      acquisitions as derived from the audited accounts of Delta for the
      relevant period ("Relevant Accounts")

      "Turnover" means the turnover of Delta in the period 1 January 1999 to 31
      December 1999 as shown in the Relevant Accounts.

1.    Second Tranche

      Payment of the Second Tranche to be within 30 days of 31 December 1998. In
      the event of a dispute as to the Delta Turnover included in the 1998
      Management Accounts the dispute resolution mechanism in paragraphs 2.1 to
      2.14 of this Schedule 11 shall apply to the extent appropriate mutatis
      mutandis as if the subject matter for resolution related solely to the
      Delta Turnover in the Management Accounts provided that the date by which
      the December 1998 Management Accounts are to be prepared shall be no later
      than 30 January 1999.

2.    Third Tranche

2.1   The Purchaser shall use its best endeavours to procure that a draft of the
      Relevant Accounts are prepared by the Company within 90 days of 31
      December 1999 (the date of preparation being the "Preparation Date")

3.    The Purchaser will deliver to the Vendors a draft of the Relevant Accounts
      and the Purchaser and the Vendors will negotiate together in good faith
      for a period of 14 days (the "Finalisation Period") to finalise the amount
      of the Third Tranche.

4.    If the amount of the Third Tranche is not agreed at the end of the
      Finalisation Period the Purchaser shall procure that the draft Relevant
      Accounts are delivered to the Purchasers' Accountants and that the Profit
      as disclosed by the draft Relevant Accounts shall be reported upon by the
      Purchaser's Accountants and that they shall prepare a draft report as to
      the amount of the Profit, and the amount of the Third Tranche (the "Draft
      Report") within 30 days of the delivery to them of the draft Relevant
      Accounts.


                                      100
<PAGE>

5.    The Purchaser shall procure that:-

      (a)   the draft Relevant Accounts; and

      (b)   the Draft Report

      shall be delivered by the Purchaser's Accountants to the Vendors'
      Accountants for their review which shall include, without limitation,
      discussions with the Purchaser's Accountants and a review of their working
      papers.

6.    The Vendors shall procure that the Vendors' Accountants shall communicate
      their decision as to whether or not they accept the draft Relevant
      Accounts and the Draft Report to the Vendors and the Purchaser within a
      period of 21 days of the delivery of those documents to the Vendors'
      Accountants (the "Acceptance Period")

7.    If the Vendors' Accountants shall not accept the draft Relevant Accounts
      and the Draft Report within the Acceptance Period the Vendors and the
      Purchaser shall use their best endeavours to procure that the Vendors'
      Accountants and the Purchaser's Accountants shall meet together promptly
      and in any case within a period of 7 Business Days of the end of the
      Acceptance Period to resolve any dispute that has arisen between them with
      regard to the draft Relevant Accounts and the Draft Report

8.    If any dispute relating to the draft Relevant Accounts or the Draft Report
      is not resolved within a period of 7 Business Days of the end of the
      Acceptance Period then (unless all the Vendors and the Purchaser otherwise
      agree in writing) the dispute shall be referred (at the instance of either
      the Vendors or the Purchaser) to an independent expert accountant chosen
      by the President for the time being of the Institute of Chartered
      Accountants in England and Wales or his nominee (the "Referee")

9.    The Referee shall act as an expert and not as an arbitrator and his
      decision (in the absence of manifest error) shall be final and binding
      upon the Vendors and the Purchaser and his costs and expenses shall be
      borne as to 50% (fifty per cent.) by the Vendors and 50% (fifty per cent.)
      by the Purchaser unless he shall otherwise direct

10.   Upon:-

10.1  the acceptance by the Vendors' Accountants of the draft Relevant Accounts
      and the Draft Report; or

10.2  the resolution of any dispute arising between the Vendors' Accountants and
      the Purchaser's Accountants in respect of the draft Relevant Accounts and
      the Draft Report; or

10.3  the decision of the Referee


                                      101
<PAGE>

      the Vendors and the Purchaser shall use their best endeavours to procure
      that the Purchaser's Accountants issue forthwith the Relevant Accounts and
      the Report signed by the Purchaser's Accountants in the form so approved,
      resolved or decided upon which shall in the absence of manifest error be
      final and binding on the Vendors and the Purchaser. If the Purchaser's
      Accountants fail to comply with the foregoing then the decision of the
      Referee (the "Referee's Decision") will be deemed to be binding upon the
      Purchaser and the Vendors.

11.   The Third Tranche (if any) due to the Vendors based on the Relevant
      Accounts shall be payable on and shall be paid on the day which is 5
      Business Days after the Relevant Accounts and the Report (failing which
      the Referee's Decision) have been issued in accordance with paragraph 10
      above.

12.   If the Relevant Accounts and Report have not been issued in accordance
      with paragraph 10 above within 6 months of the Preparation Date the
      Purchaser will pay the full amount of any bona fide claim for the Third
      Tranche by the Vendors into an escrow account in the joint names of the
      Vendors' Solicitors and the Purchaser's Solicitors pending the resolution
      of the amount of the Claim.

13.   In order to ensure that the Vendors are enabled, so far as is reasonable,
      to achieve the maximum amount of consideration in respect of the Second
      Tranche and Third Tranche as shall be consistent with the short and medium
      term business interests of the Company and the preservation of the
      Purchaser's interest in the goodwill and business of the Company, the
      Purchaser shall not take any steps that would have the effect of
      artificially or unfairly diminishing the Profit.

14.   Any cost of the Company incurred in the preparation of the Relevant
      Accounts for the purposes of this Schedule shall not be deducted from the
      Profit for the purposes of calculating whether the Third Tranche is
      payable.


                                      102
<PAGE>

                                   SCHEDULE 12

                               THE RE-ORGANISATION


1.    On 24 March 1998, the Shareholders passed:-

      (a)   Resolutions re-designating and converting all the A Shares held at
            that date in the names of J D Price (Share Numbers 390,872 to
            445,436) and M A Winton (Share Numbers 445,437 to 500,000) into B
            Shares on a one-for-one basis to rank pari passu in all respects
            with the existing B Shares; and

      (b)   Special Resolutions (inter alia) increasing the authorised share
            capital of the Company from (pound)77,777 to (pound)85,514.98 by the
            creation of 773,798 "C" Ordinary Shares of (pound)0.01 each ("C
            Shares").

2.    On 6 April 1998, such C Shares were allotted to M A Winton (402,460 C
      Shares) and J D Price (371,338 C Shares), those individuals electing to
      receive those shares fully paid in lieu of a dividend declared by the
      Company on 24 March 1998.


                                      103
<PAGE>

                                   EXECUTION


EXECUTED AND DELIVERED              )
AS A DEED by                        )
JOHN PATRICK JENNINGS               )  ----------------------------------------
in the presence of:-                )


Signature   --------------------------------------


Name        --------------------------------------


Address     --------------------------------------


Occupation  --------------------------------------






EXECUTED AND DELIVERED              )
AS A DEED by                        )
MARK ADAM WINTON                    )  ----------------------------------------
in the presence of:-                )


Signature   --------------------------------------


Name        --------------------------------------


Address     --------------------------------------


Occupation  --------------------------------------


                                      104
<PAGE>

EXECUTED AND DELIVERED              )
AS A DEED by                        )
JOHN DAVID PRICE                    )  ----------------------------------------
in the presence of:-                )


Signature   --------------------------------------


Name        --------------------------------------


Address     --------------------------------------


Occupation  --------------------------------------






SIGNED by                           )
                                    )  ----------------------------------------
for and on behalf of                )
DISPATCH MANAGEMENT                 )
SERVICES CORP.                      )
in the presence of:-


Signature   --------------------------------------


Name        --------------------------------------


Address     --------------------------------------


Occupation  --------------------------------------


                                      105



                       DISPATCH MANAGEMENT SERVICES CORP.
                       INTRODUCTION TO UNAUDITED PRO FORMA
                          COMBINED FINANCIAL STATEMENTS

      The following unaudited pro forma combined financial statements give
effect to the acquisitions by Dispatch Management Services Corp. (the "Company")
of the outstanding capital stock of the Founding Companies. The Company
acquired, in separate combination transactions (the "Combinations") in exchange
for cash and shares of Common Stock, certain courier firms simultaneously with
and as a condition to the closing of the Company's initial public offering (the
"Offering") during February 1998. The acquisitions were accounted for using the
purchase method of accounting. The Company was identified as the accounting
acquiror. The unaudited pro forma combined financial statements also give effect
to the acquistion of Delta Air & Road Transport (Delta) which was consummated on
April 7, 1998 and was accounted for using the purchase method of accounting.

      The unaudited pro forma combined balance sheet gives effect to the
Combinations, the Offering, and the acquisition of Delta as if they had occurred
on September 30, 1997. The unaudited pro forma combined statements of operations
give effect to these transactions as if they had occurred on January 1, 1996.
The purchase price has been allocated to the historical assets and liabilities
based on their respective carrying values, with the exception of acquired in
process research and development (R&D) activities and acquired internally
developed technology, as the carrying values are deemed to represent the fair
value of these assets and liabilities. The fair market value of the in process
R&D and internally developed technology was determined based on a detailed
analysis prepared by the Company. The allocation of the purchase price is
considered preliminary until such time as the closing of the Offering and
consummation of the Combinations. The Company does not anticipate that the final
allocation of purchase price will differ significantly from that presented in
the pro forma combined financial statements.

      The Company has preliminarily analyzed the savings that it expects to
realize from reductions in salaries and certain benefits to the stockholders of
the Founding Companies and Delta. To the extent the stockholders and management
of the Founding Companies and Delta have agreed prospectively to reductions in
salary, bonuses, and benefits, these net reductions have been reflected in the
pro forma combined statement of operations. With respect to other potential cost
savings, the Company has not and cannot quantify these savings. It is
anticipated that these savings will be partially offset by the costs of being a
publicly held company and the incremental increase in costs related to the
Company's new management. However, these costs, like the savings that they
offset, cannot be quantified accurately. Neither the anticipated savings nor the
anticipated costs have been included in the pro forma combined financial
statements of the Company.

      The pro forma adjustments are based on estimates, available information
and certain assumptions and may be revised as additional information becomes
available. The pro forma financial data do not purport to represent what the
Company's financial position or results of operations would actually have been
if such transactions in fact had occurred on those dates and are not necessarily
representative of the Company's financial position or results of operations for
any future period. Since the Founding Companies and Delta were not under common
control or management, historical combined results may not be comparable to, or
indicative of, future performance. The unaudited pro forma combined financial
statements should be read in conjunction with the other financial statements and
notes thereto included elsewhere in this Prospectus. See "Risk Factors" included
elsewhere herein.
<PAGE>

                       Dispatch Management Services Corp.
                        Pro Forma Combined Balance Sheet
                               September 30, 1997
                                   (Unaudited)
                                     (000's)

<TABLE>
<CAPTION>
                  ASSETS                            DMS       West One     Aero
                                                ---------------------------------
<S>                                                <C>         <C>         <C>  
Current assets:
  Cash and cash equivalents                          820       1,064         109
  Accounts receivable, net                            24       5,256       1,349
  Prepaid and other current assets                 3,153                     272
                                                ---------------------------------
      Total current assets                         3,997       6,320       1,730

Property and equipment, net                           32       3,169         407
Other assets                                         339         120
Goodwill, net                                        276

                                                ---------------------------------
     Total assets                                  4,644       9,609       2,137
                                                =================================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Short term debt                                    857                     108
  Accounts payable                                             4,392         400
  Accrued expenses                                 2,534                     461
  Other current liabilities                           55                   2,884
  Payable to shareholders of founding co.

                                                ---------------------------------
     Total current liabilities                     3,446       4,392       3,853

Long-term debt, less current maturities                        2,265
Other long term liabilities                                                  675

                                                ---------------------------------
     Total liabilities                             3,446       6,657       4,528

Stockholders' equity
  Preferred Stock                                      2
  Common Stock                                         9         120         200
  Treasury stock
  Additional paid-in capital                       1,402
  Retained earnings                                 (215)      2,832      (2,591)
                                                ---------------------------------
     Total stockholders' equity                    1,198       2,952      (2,391)
                                                ---------------------------------
     Total liabilities and stockholders' equity    4,644       9,609       2,137
                                                =================================

<CAPTION>
                                                                          Security   American Eagle  Atlantic    Washington
                  ASSETS                         EarlyBird      Bullit    Despatch     Endeavors      Freight      Express
                                                ---------------------------------------------------------------------------
<S>                                                 <C>         <C>        <C>           <C>           <C>           <C>  
Current assets:
  Cash and cash equivalents                             3          71                       95             7            85
  Accounts receivable, net                          3,002         878       3,134          736           924           800
  Prepaid and other current assets                  1,456          21                       71           103           159
                                                ---------------------------------------------------------------------------
      Total current assets                          4,461         970       3,134          902         1,034         1,044

Property and equipment, net                           127          95         166          238           688           458
Other assets                                          112          13           0           31           183            36
Goodwill, net

                                                ---------------------------------------------------------------------------
     Total assets                                   4,700       1,078       3,300        1,171         1,905         1,538
                                                ===========================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Short term debt                                   1,539         188                      350           260           658
  Accounts payable                                    675         181       1,998          413           696           241
  Accrued expenses                                  1,009          89                       96            68
  Other current liabilities                           254          24                      173           275           332
  Payable to shareholders of founding co.

                                                ---------------------------------------------------------------------------
     Total current liabilities                      3,477         482       1,998        1,032         1,299         1,231

Long-term debt, less current maturities             1,617         253                       40           297            83
Other long term liabilities                                                                258           122           241

                                                ---------------------------------------------------------------------------
     Total liabilities                              5,094         735       1,998        1,330         1,718         1,555

Stockholders' equity
  Preferred Stock 
  Common Stock                                          5          25       1,989            1            15           249
  Treasury stock                                   (1,331)       (148)                                  (262)
  Additional paid-in capital                           69                   2,459            5            74
  Retained earnings                                   863         466      (3,146)        (165)          360          (266)
                                                ---------------------------------------------------------------------------
     Total stockholders' equity                      (394)        343       1,302         (159)          187           (17)
                                                ---------------------------------------------------------------------------
     Total liabilities and stockholders' equity     4,700       1,078       3,300        1,171         1,905         1,538
                                                ===========================================================================

<CAPTION>
                                                                               Nat'l                            1 800      Battery
                  ASSETS                          MLQ Express   Kangaroo     Messenger  Fleetfoot    Fleetway   Denver      Point
                                                 ---------------------------------------------------------------------------------
<S>                                                  <C>           <C>           <C>        <C>         <C>       <C>         <C>
Current assets:
  Cash and cash equivalents                             36           5            77         40                    47           4
  Accounts receivable, net                             817         381           435        295         218       151         143
  Prepaid and other current assets                      68          15             8          3                     6           5
                                                 ---------------------------------------------------------------------------------
      Total current assets                             921         401           520        338         218       204         152

Property and equipment, net                            171         138            70        103          66        74           5
Other assets                                           100           9                       61         456        41          42
Goodwill, net

                                                 ---------------------------------------------------------------------------------
     Total assets                                    1,192         548           590        502         740       319         199
                                                 =================================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Short term debt                                                   56                      182                   160          32
  Accounts payable                                      44          28                       12         490        29           5
  Accrued expenses                                     202                                  127                    57
  Other current liabilities                            429          82           129                               24          23
  Payable to shareholders of founding co.

                                                 ---------------------------------------------------------------------------------
     Total current liabilities                         675         166           129        321         490       270          60

Long-term debt, less current maturities                             73           383        149          23        30
Other long term liabilities                                        391                       22

                                                 ---------------------------------------------------------------------------------
     Total liabilities                                 675         630           512        492         513       300          60

Stockholders' equity
  Preferred Stock 
  Common Stock                                                                     2         50         320       125
  Treasury stock                                                                           (126)
  Additional paid-in capital                            18         109                       33
  Retained earnings                                    499        (191)           76         53         (93)     (106)        139
                                                 ---------------------------------------------------------------------------------
     Total stockholders' equity                        517         (82)           78         10         227        19         139
                                                 ---------------------------------------------------------------------------------
     Total liabilities and stockholders' equity      1,192         548           590        502         740       319         199
                                                 =================================================================================

<CAPTION> 
                                                     Express     Profall      1 800
                  ASSETS                            Messenger  1-800-CourLA   Boston   A&W Courier  Deadline     Zoom     A Courier
                                                 ----------------------------------------------------------------------------------
<S>                                                     <C>         <C>         <C>         <C>        <C>       <C>         <C>  
Current assets:
  Cash and cash equivalents                                          42           3         133                     16          88
  Accounts receivable, net                              165         176         104         217        145       1,377         902
  Prepaid and other current assets                       12           2          12          46         19          40         114
                                                 ----------------------------------------------------------------------------------
      Total current assets                              177         220         119         396        164       1,433       1,104

Property and equipment, net                              54          70          74          59          8          47         222
Other assets                                             99                      78           2          4         415          63
Goodwill, net

                                                 ----------------------------------------------------------------------------------
     Total assets                                       330         290         271         457        176       1,895       1,389
                                                 ==================================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Short term debt                                        39                      73                                900         161
  Accounts payable                                       44          24          85          86         71         498          82
  Accrued expenses                                       59          70          23                     43         157         180
  Other current liabilities                              39         561                     228         67         186           0
  Payable to shareholders of founding co.

                                                 ----------------------------------------------------------------------------------
     Total current liabilities                          181         655         181         314        181       1,741         423

Long-term debt, less current maturities                  33                                                          2          26
Other long term liabilities                               9                                                                      0

                                                 ----------------------------------------------------------------------------------
     Total liabilities                                  223         655         181         314        181       1,743         449

Stockholders' equity
  Preferred Stock 
  Common Stock                                            1          10           1           3          1          19           2
  Treasury stock
  Additional paid-in capital                            106          65          89          58
  Retained earnings                                                (440)                     82         (6)        133         938
                                                 ----------------------------------------------------------------------------------
     Total stockholders' equity                         107        (365)         90         143         (5)        152         940
                                                 ----------------------------------------------------------------------------------
     Total liabilities and stockholders' equity         330         290         271         457        176       1,895       1,389
                                                 ==================================================================================

<CAPTION>
                                                                                                      Other
                                                                          S-Car-Go  Delta Air & Road Founding 
                  ASSETS                           Studebaker      Zap     Courier     Transport     Companies
                                                 -------------------------------------------------------------
<S>                                                    <C>         <C>        <C>         <C>          <C>    
Current assets:
  Cash and cash equivalents                              1          12        102            18          295  
  Accounts receivable, net                              79         154        254         6,441        1,047  
  Prepaid and other current assets                                   9                      334           21  
                                                 -------------------------------------------------------------
      Total current assets                              80         175        356         6,793        1,363  
                                                                                                              
Property and equipment, net                             28          43         30         1,082          330  
Other assets                                             2         108         15                         54  
Goodwill, net                                                                                                 

                                                 -------------------------------------------------------------
     Total assets                                      110         326        401         7,875        1,747  
                                                 =============================================================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Short term debt                                       14          13         73                        322  
  Accounts payable                                       3           6         32         2,355          127  
  Accrued expenses                                       8          24         62         1,885          158  
  Other current liabilities                                         73         73           119           55  
  Payable to shareholders of founding co.                                                                     

                                                 -------------------------------------------------------------
     Total current liabilities                          25         116        240         4,359          662  

Long-term debt, less current maturities                             52                                   123  
Other long term liabilities                                                                 108           35  

                                                 -------------------------------------------------------------
     Total liabilities                                  25         168        240         4,467          820  

Stockholders' equity
  Preferred Stock                                                                                             
  Common Stock                                                                  1           130           34  
  Treasury stock                                                                                           0  
  Additional paid-in capital                                                                162          161  
  Retained earnings                                     85         158        160         3,116          732  
                                                 -------------------------------------------------------------
     Total stockholders' equity                         85         158        161         3,408          927  
                                                 -------------------------------------------------------------
     Total liabilities and stockholders' equity        110         326        401         7,875        1,747  
                                                 =============================================================

<CAPTION>
                                                 Pro Forma
                                                   Merger     Pro Forma  Offering
                  ASSETS                         Adjustments  Combined  Adjustments As adjusted
                                                 ----------------------------------------------
<S>                                                <C>        <C>         <C>        <C>      
Current assets:                                                                                
                                                                         ----------------------
  Cash and cash equivalents                        (21,700)    (18,527)    19,122         595  
                                                                         ----------------------
  Accounts receivable, net                                      29,604                 29,604  
                                                                         ----------------------
  Prepaid and other current assets                               5,949     (3,113)      2,836  
                                                 ----------------------------------------------
      Total current assets                         (21,700)     17,026     16,009      33,035  
                                                                                    -----------
                                                                                               
                                                                                    -----------
Property and equipment, net                            273       8,327                  8,327  
                                                                         ----------------------
Other assets                                                     2,383     14,664      17,047  
                                                                         ----------------------
Goodwill, net                                       89,569      89,845                 89,845  
                                                                                    -----------
                                                                                               
                                                 ----------------------------------------------
     Total assets                                   68,142     117,581     30,673     148,254  
                                                 ==============================================
                                                                                               
LIABILITIES AND STOCKHOLDERS' EQUITY                                                           
Current liabilities                                                                            
                                                                         ----------------------
  Short term debt                                                5,985     (1,050)      4,935  
                                                                         ----------------------
  Accounts payable                                              13,017                 13,017  
                                                                         ----------------------
  Accrued expenses                                               7,312     (2,534)      4,778  
                                                                                    -----------
  Other current liabilities                            300       6,385                  6,385  
                                                                                    -----------
  Payable to shareholders of founding co.           45,168      45,168    (45,168)          0  
                                                                                               
                                                 ----------------------------------------------
     Total current liabilities                      45,468      77,867    (48,752)     29,115  
                                                                                               
                                                                         ----------------------
Long-term debt, less current maturities             (1,669)      3,780          0       3,780  
                                                                         ----------------------
Other long term liabilities                              0       1,861                  1,861  
                                                                         ----------------------
                                                                                               
                                                 ----------------------------------------------
                                                                                    -----------
     Total liabilities                              43,799      83,508    (48,752)     34,756  
                                                                                    -----------
                                                                                               
Stockholders' equity                                                                           
                                                                                    -----------
  Preferred Stock                                                    2         (2)             
                                                                                    -----------
  Common Stock                                      (3,270)         42         73         115  
                                                                                    -----------
  Treasury stock                                     1,867                                     
                                                                         ----------------------
  Additional paid-in capital                        30,134      34,944     79,354     114,298  
                                                                         ----------------------
  Retained earnings                                 (4,388)       (915)                  (915)
                                                 ----------------------------------------------
     Total stockholders' equity                     24,343      34,073     79,425     113,498  
                                                 ----------------------------------------------
     Total liabilities and stockholders' equity     68,142     117,581     30,673     148,254  
                                                 ==============================================
</TABLE>
<PAGE>

                       Dispatch Management Services Corp.
                        Combining Statement Of Operations
                  For the Nine Months Ended September 30, 1997
                                   (Unaudited)
                 (In Thousands, Except Share and Per Share Data)

<TABLE>
<CAPTION>
                                                       DMS         West One         Aero
                                                ------------------------------------------
<S>                                                     <C>         <C>             <C>  
Revenues                                                 220        20,491          9,318
Cost of revenues                                                    13,466          5,624
                                                ------------------------------------------
  Gross profit                                           220         7,025          3,694

Operating expenses:
Sales and marketing                                        0            82            714
General and administrative expenses                      324         1,664          1,416
Other operating expenses                                   0         3,523          1,824
Depreciation and amortization                              4           333            131
                                                ------------------------------------------
  Operating income (loss)                               (108)        1,423           (391)

Other (income) expense:
  Interest expense (income)                                4           291             46
  Other, net                                               0            61             (4)
                                                ------------------------------------------
Income (loss) before provision for income taxes         (112)        1,071           (433)
Provision for income taxes                                             322
                                                ------------------------------------------
Net income (loss)                                       (112)          749           (433)
                                                ==========================================

Net income per share

Shares used in computing pro forma net income per share (See Note 5)

<CAPTION>
                                                                                 Security   American Eagle
                                                   EarlyBird       Bullit        Despatch     Endeavors    Atlantic Frt
                                                -----------------------------------------------------------------------
<S>                                                   <C>            <C>            <C>           <C>            <C>  
Revenues                                              10,995         6,612          7,366         5,222          6,760
Cost of revenues                                       6,264         3,851          4,350         3,447          4,791
                                                -----------------------------------------------------------------------
  Gross profit                                         4,731         2,761          3,016         1,775          1,969

Operating expenses:
Sales and marketing                                      280           274            128         1,008            108
General and administrative expenses                      102           432            352         1,081            282
Other operating expenses                               2,255         1,710          1,526                        1,557
Depreciation and amortization                             96             5             61           130            219
                                                -----------------------------------------------------------------------
  Operating income (loss)                              1,998           340            949          (444)          (197)

Other (income) expense:
  Interest expense (income)                              355            76             29            51             50
  Other, net                                                                                        (78)           (48)
                                                -----------------------------------------------------------------------
Income (loss) before provision for income taxes        1,643           264            920          (417)          (199)
Provision for income taxes                                70            99            266          (167)          (149)
                                                -----------------------------------------------------------------------
Net income (loss)                                      1,573           165            654          (250)           (50)
                                                =======================================================================

Net income per share

Shares used in computing pro forma net income per share (See Note 5)

<CAPTION>
                                                Washington Exp   MLQ Express      Kangaroo   Nat'l Messenger  Fleetfoot
                                                -----------------------------------------------------------------------
<S>                                                    <C>           <C>            <C>           <C>            <C>  
Revenues                                               4,341         4,617          2,140         2,082          1,842
Cost of revenues                                       2,302         2,752          1,520         1,203          1,177
                                                -----------------------------------------------------------------------
  Gross profit                                         2,039         1,865            620           879            665

Operating expenses:
Sales and marketing                                      386           190             15            82             17
General and administrative expenses                      316         1,396            231           353            224
Other operating expenses                               1,216                          350           123            287
Depreciation and amortization                             83            54             39            15             44
                                                -----------------------------------------------------------------------
  Operating income (loss)                                 38           225            (15)          306             93

Other (income) expense:
  Interest expense (income)                               70           (36)             6                           39
  Other, net                                             (16)                          (4)                         (31)
                                                -----------------------------------------------------------------------
Income (loss) before provision for income taxes          (16)          261            (17)          306             85
Provision for income taxes                                (7)                                         5             35
                                                -----------------------------------------------------------------------
Net income (loss)                                         (9)          261            (17)          301             50
                                                =======================================================================

Net income per share

Shares used in computing pro forma net income per share (See Note 5)

<CAPTION>
                                                                                                 Express     Profall
                                                     Fleetway      1800Denver   Battery Point   Messenger  1-800-CourLA
                                                -----------------------------------------------------------------------
<S>                                                      <C>          <C>             <C>         <C>            <C>  
Revenues                                                 922           904            657         1,447          1,235
Cost of revenues                                         418           546            334           867            606
                                                -----------------------------------------------------------------------
  Gross profit                                           504           358            323           580            629

Operating expenses:
Sales and marketing                                       29            45             19             4
General and administrative expenses                       96            49             22           276            416
Other operating expenses                                 249           359            100           217            208
Depreciation and amortization                             72            31             11            19             20
                                                -----------------------------------------------------------------------
  Operating income (loss)                                 58          (126)           171            64            (15)

Other (income) expense:
  Interest expense (income)                               16            16              2            12             19
  Other, net                                              (3)          (17)                                        (40)
                                                -----------------------------------------------------------------------
Income (loss) before provision for income taxes           45          (125)           169            52              6
Provision for income taxes
                                                -----------------------------------------------------------------------
Net income (loss)                                         45          (125)           169            52              6
                                                =======================================================================

Net income per share

Shares used in computing pro forma net income per share (See Note 5)

<CAPTION>
                                                                     A&W
                                                  1 800 Boston     Couriers        Deadline       Zoom        A Courier
                                                -----------------------------------------------------------------------
<S>                                                    <C>           <C>              <C>         <C>            <C>  
Revenues                                               1,071         1,270            962         6,524          5,367
Cost of revenues                                         666           770            663         4,964          3,091
                                                -----------------------------------------------------------------------
  Gross profit                                           405           500            299         1,560          2,276

Operating expenses:
Sales and marketing                                       27            72            121           194            531
General and administrative expenses                       84           198            121           592            422
Other operating expenses                                 178           184            133           951          1,016
Depreciation and amortization                             35            11                          142             48
                                                -----------------------------------------------------------------------
  Operating income (loss)                                 81            35            (76)         (319)           259

Other (income) expense:
  Interest expense (income)                                7            (3)                          73             11
  Other, net                                               1                          (72)          (17)            11
                                                                                            ---------------------------
                                                -----------------------------------------------------------------------
Income (loss) before provision for income taxes           73            38             (4)         (375)           237
Provision for income taxes                                               8                                          90
                                                -----------------------------------------------------------------------
Net income (loss)                                         73            30             (4)         (375)           147
                                                =======================================================================

Net income per share

Shares used in computing pro forma net income per share (See Note 5)

<CAPTION>
                                                                                                                Other
                                                                                  S-Car-Go  Delta Air & Road  Founding
                                                     Studebaker        Zap        Courier      Transport      Companies
                                                -----------------------------------------------------------------------
<S>                                                      <C>           <C>          <C>          <C>             <C>  
Revenues                                                 309           593          1,251        24,736          7,282
Cost of revenues                                         179           299            710        15,322          4,457
                                                -----------------------------------------------------------------------
  Gross profit                                           130           294            541         9,414          2,825

Operating expenses:
Sales and marketing                                       15            55             95           252            183
General and administrative expenses                       32            31            185         2,620            781
Other operating expenses                                  30            84            126         4,726          1,284
Depreciation and amortization                              9            10             11           244            117
                                                -----------------------------------------------------------------------
  Operating income (loss)                                 44           114            124         1,572            460

Other (income) expense:
  Interest expense (income)                                1             5              5                           51
  Other, net                                                            (2)                          (2)           106
                                                -----------------------------------------------------------------------
Income (loss) before provision for income taxes           43           111            119         1,574            303
Provision for income taxes                                                             52           479             11
                                                -----------------------------------------------------------------------
Net income (loss)                                         43           111             67         1,095            292
                                                =======================================================================

Net income per share

Shares used in computing pro forma net income per share (See Note 5)
</TABLE>

                                                   Pro Forma      Pro Forma
                                                  Adjustments     Combined
                                                ---------------------------
Revenues                                                           136,536
Cost of revenues                                                    84,639
                                                ---------------------------
  Gross profit                                                      51,897

Operating expenses:
Sales and marketing                                                  4,926
General and administrative expenses                   (1,496)       12,602
Other operating expenses                                            24,216
Depreciation and amortization                          1,900         3,894
                                                ---------------------------
  Operating income (loss)                               (404)        6,259

Other (income) expense:
  Interest expense (income)                                          1,196
  Other, net                                                          (155)
                                                ---------------------------
Income (loss) before provision for income taxes         (404)        5,218
Provision for income taxes                             1,464         2,578
                                                -------------  ------------
Net income (loss)                                     (1,868)        2,640
                                                ===========================

Net income per share                                           $      0.23
                                                               ============

Shares used in computing pro forma net income
per share (See Note 5)                                          11,462,526
                                                               ============
<PAGE>

                       Dispatch Management Services Corp.
                        Combining Statement of Operations
                      For the Year Ended December 31, 1996
                                   (Unaudited)
                 (In Thousands, Except Share and Per Share Data)

<TABLE>
<CAPTION>
                                                 West                            Security
                                                 One    Aero  Early Bird  Bullit Despatch
                                                -----------------------------------------
<S>                                             <C>     <C>      <C>      <C>     <C>  
Revenues                                        24,148  10,998   22,894   7,696   9,440
Cost of Revenues                                16,029   6,333   15,860   4,639   7,146
                                                -----------------------------------------
  Gross profit                                   8,119   4,665    7,034   3,057   2,294

Operating expenses:
Sales and marketing                              1,119     900    1,072     358
General and administrative expenses              2,112     902      670     642     998
Other operating expenses                         2,838   2,853    5,436   2,116
Depreciation and amortization                      298     119      195       6
                                                -----------------------------------------
  Operating income (loss)                        1,752    (109)    (339)    (65)  1,296

Other (income) expense:
  Interest expense                                 369      56      219     107      21
  Other, net                                        (2)     34       85     (56)
                                                -----------------------------------------
Income (loss) before provision for income taxes  1,385    (199)    (643)   (116)  1,275
Provision for income taxes                         360       0        2     (33)    382
                                                -----------------------------------------
Net income (loss)                                1,025    (199)    (645)    (83)    893
                                                =========================================

Net income per share

Shares used in computing pro forma net income
per share (See Note 5)

<CAPTION>
                                              American
                                                Eagle   Atlantic  Washington   MLQ                Nat'l                       1 800
                                              Endeavors  Freight    Express  Express  Kangaroo  Messenger Fleetfoot  Fleetway Denver
                                              --------------------------------------------------------------------------------------
<S>                                              <C>      <C>        <C>       <C>      <C>        <C>      <C>       <C>     <C>  
Revenues                                         8,536    8,728      5,800     5,310    2,650      2,413    2,172     1,048   1,247
Cost of Revenues                                 5,293    5,941      3,164     3,296    1,878      1,446    1,332       558     764
                                              --------------------------------------------------------------------------------------
  Gross profit                                   3,243    2,787      2,636     2,014      772        967      840       490     483
                                                                                                                    
Operating expenses:                                                                                                 
Sales and marketing                              1,535      105        483       233       27         86      368                58
General and administrative expenses                940      693        390       991      265        454       24       572      58
Other operating expenses                                  2,232      1,532       579      405        154      250               298
Depreciation and amortization                      174      270         91        94       50         13       66                36
                                              --------------------------------------------------------------------------------------
  Operating income (loss)                          594     (513)       140       117       25        260      132       (82)     33
                                                                                                                    
Other (income) expense:                                                                                             
  Interest expense                                  62       83         70        43       10                  57        22      19
  Other, net                                        33       36        (18)      (38)      (2)                (34)                4
                                              --------------------------------------------------------------------------------------
Income (loss) before provision for income taxes    499     (632)        88       112       17        260      109      (104)     10
Provision for income taxes                         200     (123)        38        32                   5      (54)  
                                              --------------------------------------------------------------------------------------
Net income (loss)                                  299     (509)        50        80       17        255      163      (104)     10
                                              ======================================================================================
                                                                                                                    
Net income per share                                                                                               

Shares used in computing pro forma net income
per share (See Note 5)

<CAPTION>
                                              Battery  Express     Profall      800        A&W 
                                               Point  Messenger  1-800-CourLA1 Boston    Couriers  Deadline  Zoom  A Courier
                                              ------------------------------------------------------------------------------
<S>                                              <C>     <C>         <C>        <C>         <C>     <C>     <C>      <C>  
Revenues                                         732     1,612       1,212      1,343       1,560   1,177   8,404    6,020
Cost of Revenues                                 397       986         687        897         940     753   6,314    3,447
                                              ------------------------------------------------------------------------------
  Gross profit                                   335       626         525        446         620     424   2,090    2,573

Operating expenses:
Sales and marketing                               24        16                     27         102     143     173      530
General and administrative expenses               31       277         298        169         289     144     747      430
Other operating expenses                         113       246         271        231         228     143   1,317    1,093
Depreciation and amortization                     10        47          23         44          10             191       74
                                              ------------------------------------------------------------------------------
  Operating income (loss)                        157        40         (67)       (25)         (9)     (6)   (338)     446

Other (income) expense:
  Interest expense                                          16          25         16           2              63       13
  Other, net                                       3                   (64)        22          (4)     (5)    (30)     (27)
                                              ------------------------------------------------------------------------------
Income (loss) before provision for income taxes  154        24         (28)       (63)         (7)     (1)   (371)     460
Provision for income taxes                                                                      4                      174

                                              ------------------------------------------------------------------------------
Net income (loss)                                154        24         (28)       (63)        (11)     (1)   (371)     286
                                              ==============================================================================

Net income per share

Shares used in computing pro forma net income
per share (See Note 5)

<CAPTION>
                                                                            Delta Air   Other
                                                                 S-Car-Go    & Road    Founding    Pro Forma    Pro Forma
                                                Studebaker   Zap  Courier   Transport  Companies  Adjustments   Combined
                                                -------------------------------------------------------------------------
<S>                                                 <C>      <C>   <C>        <C>        <C>         <C>     <C>    
Revenues                                            342      941   1,263      29,021     8,719       (9,705)     165,721
Cost of Revenues                                    202      653     801      18,079     5,213       (8,448)     104,600
                                                -------------------------------------------------------------------------
  Gross profit                                      140      288     462      10,942     3,506       (1,257)      61,121
                                                                                                                 
Operating expenses:                                                                                              
Sales and marketing                                  13       63      87         451       240         (769)       7,444
General and administrative expenses                  13       39     206       2,944     1,406       (1,982)      14,722
Other operating expenses                             31       42     140       5,468     1,472       (2,251)      27,237
Depreciation and amortization                        14        3      15         367       173        2,473        4,856
                                                -------------------------------------------------------------------------
  Operating income (loss)                            69      141      14       1,712       215        1,272        6,862
                                                                                                                 
Other (income) expense:                                                                                          
  Interest expense                                    1        3       2          38        52                     1,369
  Other, net                                                                      (7)       92                        22
                                                -------------------------------------------------------------------------
Income (loss) before provision for income taxes      68      138      12       1,681        71        1,272        5,471
Provision for income taxes                                             7         543         0        1,356        2,893
                                                -------------------------------------------------------------------------
Net income (loss)                                    68      138       5       1,138        71          (84)       2,578
                                                =========================================================================
Net income per share                                                                                         $      0.22
                                                                                                             ============
Shares used in computing pro forma net income                                                                    
per share (See Note 5)                                                                                        11,462,526
                                                                                                             ============
</TABLE>
<PAGE>

                       Dispatch Management Services Corp.
                        Combining Statement of Operations
                  For the Nine Months Ended September 30, 1996
                                   (Unaudited)
                 (In Thousands, Except Share and Per Share Data)

<TABLE>
<CAPTION>
                                                    West One      Aero    EarlyBird
                                                -----------------------------------
<S>                                                  <C>          <C>       <C>   
Revenues                                             18,838       8,245     16,724
Cost of revenues                                     12,579       4,730     11,565
                                                -----------------------------------
  Gross profit                                        6,259       3,515      5,159

Operating expenses:
Sales and marketing                                      78         676        703
General and administrative expenses                   1,734       1,129        388
Other operating expenses                              2,853       1,681      4,017
Depreciation and amortization                           222          80        176
                                                -----------------------------------
  Operating income (loss)                             1,372         (51)      (125)

Other (income) expense:
  Interest expense                                      262          41        208
  Other, net                                             18          24         64
                                                -----------------------------------
Income (loss) before provision for income taxes       1,092        (116)      (397)
Provision for income taxes                              282                      2
                                                -----------------------------------
Net income (loss)                                       810        (116)      (399)
                                                ===================================

Net income per share

Shares used in computing pro forma net income 
per share (See Note 5)

<CAPTION>
                                                                           American
                                                                Security     Eagle     Atlantic   Washington    MLQ
                                                     Bullit     Despatch   Endeavors    Freight     Express    Exprsss    Kangaroo
                                                ----------------------------------------------------------------------------------
<S>                                                   <C>         <C>        <C>         <C>         <C>        <C>         <C>  
Revenues                                              5,879       6,776      6,476       6,192       4,372      3,621       2,001
Cost of revenues                                      3,466       3,856      4,058       4,465       2,368      2,201       1,398
                                                ----------------------------------------------------------------------------------
  Gross profit                                        2,413       2,920      2,418       1,727       2,004      1,420         603

Operating expenses:
Sales and marketing                                     230         152      1,149          73         359        152          21
General and administrative expenses                     401         370        600         393         300      1,171         192
Other operating expenses                              1,613       1,341                  1,379       1,160                    296
Depreciation and amortization                             5          62        130         201          53         65          26
                                                ----------------------------------------------------------------------------------
  Operating income (loss)                               164         995        539        (319)        132         32          68

Other (income) expense:
  Interest expense                                       72          27         49          29          44        (14)          7
  Other, net                                                                     8          16         (13)                    (2)
                                                ----------------------------------------------------------------------------------
Income (loss) before provision for income taxes          92         968        482        (364)        101         46          63
Provision for income taxes                               47         274        197         (57)         43
                                                ----------------------------------------------------------------------------------
Net income (loss)                                        45         694        285        (307)         58         46          63
                                                ==================================================================================

Net income per share

Shares used in computing pro forma net income 
per share (See Note 5)

<CAPTION>
                                                     Nat'l                                         Battery   Express    Profall
                                                   Messenger   Fleetfoot    Fleetway  1-800Denver   Point   Messenger  1-800-CourLA
                                                -----------------------------------------------------------------------------------
<S>                                                   <C>         <C>          <C>         <C>         <C>      <C>           <C>
Revenues                                              1,801       1,565        867         969         532      1,222         850
Cost of revenues                                      1,116         852        360         567         279        729         489
                                                -----------------------------------------------------------------------------------
  Gross profit                                          685         713        507         402         253        493         361

Operating expenses:
Sales and marketing                                      68          17         34          42          10         17
General and administrative expenses                     329         192         59          41          17        216         232
Other operating expenses                                124         354        277         202          81        182         166
Depreciation and amortization                            10          48         69          28           7         35          16
                                                -----------------------------------------------------------------------------------
  Operating income (loss)                               154         102         68          89         138         43         (53)

Other (income) expense:
  Interest expense                                                   44          6          15           2         12          19
  Other, net                                                        (18)                     3                                (51)
                                                -----------------------------------------------------------------------------------
Income (loss) before provision for income taxes         154          76         62          71         136         31         (21)
Provision for income taxes                                3         (61)
                                                -----------------------------------------------------------------------------------
Net income (loss)                                       151         137         62          71         136         31         (21)
                                                ===================================================================================

Net income per share

Shares used in computing pro forma net income 
per share (See Note 5)

<CAPTION>
                                                                  A&W
                                                1 800 Boston    Couriers    Deadline     Zoom      A Courier   Studebaker     Zap
                                                ----------------------------------------------------------------------------------
<S>                                                   <C>         <C>          <C>       <C>         <C>          <C>         <C>
Revenues                                              1,023       1,171        824       6,318       4,380        244         448
Cost of revenues                                        678         683        536       4,954       2,481        140         243
                                                ----------------------------------------------------------------------------------
  Gross profit                                          345         488        288       1,364       1,899        104         205

Operating expenses:
Sales and marketing                                       6          76        103          70         305         10          49
General and administrative expenses                     109         222        103         563         292         18          20
Other operating expenses                                202         172        103         798         776         25          64
Depreciation and amortization                            36           8                    178          52          6           3
                                                ----------------------------------------------------------------------------------
  Operating income (loss)                                (8)         10        (21)       (245)        474         45          69

Other (income) expense:
  Interest expense                                       13          (3)                    34           8          1           3
  Other, net                                              1                     (3)        (28)        (20)
                                                ----------------------------------------------------------------------------------
Income (loss) before provision for income taxes         (22)         13        (18)       (251)        486         44          66
Provision for income taxes                                            2                                185
                                                ----------------------------------------------------------------------------------
Net income (loss)                                       (22)         11        (18)       (251)        301         44          66
                                                ==================================================================================

Net income per share

Shares used in computing pro forma net income 
per share (See Note 5)

<CAPTION>
                                                               Delta Air     Other
                                                    S-Car-Go    & Road     Founding    Pro Forma      Pro Forma
                                                     Courier   Transport   Companies  Adjustments      Combined
                                                --------------------------------------------------------------
<S>                                                     <C>      <C>         <C>        <C>            <C>    
Revenues                                                921      21,972      6,535      (6,879)        123,887
Cost of revenues                                        536      13,653      3,915      (5,941)         76,956
                                                --------------------------------------------------------------
  Gross profit                                          385       8,319      2,620        (938)         46,931

Operating expenses:
Sales and marketing                                      75         484        129        (480)          4,608
General and administrative expenses                     158       2,152        625        (792)         11,234
Other operating expenses                                102       3,996      1,250      (1,789)         21,425
Depreciation and amortization                            11         275        134       1,828           3,764
                                                --------------------------------------------------------------
  Operating income (loss)                                39       1,412        482         295           5,900

Other (income) expense:
  Interest expense                                        1                     26                         906
  Other, net                                                         (5)       142                         136
                                                --------------------------------------------------------------
Income (loss) before provision for income taxes          38       1,417        314         295           4,858
Provision for income taxes                               18         449         13       1,055           2,452
                                                --------------------------------------------------------------
Net income (loss)                                        20         968        301        (760)          2,406
                                                ===============================================================

    Net income per share                                                                           $      0.21
                                                                                                   ============

Shares used in computing pro forma net income
per share (See Note 5)                                                                              11,462,526
                                                                                                   ============
</TABLE>
<PAGE>

                       DISPATCH MANAGEMENT SERVICES CORP.
           NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)

Note 1--General

      Dispatch Management Services Corp. (the "Company") was recently formed to
create one of the largest providers of urgent, on-demand, point-to-point
delivery services in the world. The Company has conducted no operations other
than in connection with the Offering, and the Combinations and acquired the
Founding Companies concurrently with and as a condition to the closing of the
Offering.

      The historical financial statements reflect the financial position and
results of operations of the Company, the Founding Companies and Delta and were
derived from the respective Founding Companies' and Delta's financial statements
where indicated. Information presented for the year ended December 31, 1996
reflects the operating results of the Founding Companies and Delta for such
period except that Bullit Courier Services, West One, Security Despatch, MLQ
Express, Washington Express, National Messenger , Fleetway and Delta operating
results are for the years ended February 28, 1997, September 30, 1996, March 31,
1997, February 28, 1997, September 30, 1996, November 30, 1996, March 31, 1997
and March 31, 1997, respectively. Information presented for the nine months
ended September 30, 1996 and 1997 reflects the operating results of the Founding
Companies and Delta for such period except that West One and Washington Express
operating results are for the nine months ended June 30, 1996 and 1997,
Fleetfoot operating results are for the nine months ended August 31, 1996 and
1997, and Delta operating results are for the nine months ended December 31,
1996 and 1997, respectively. The audited historical financial statements
included elsewhere herein have been included in accordance with Securities and
Exchange Commission Staff Accounting Bulletin No. 80.

Note 2--Acquistion of Founding Companies and Delta

      Concurrently and as a condition with the closing of the Offering, the
Company acquired the Founding Companies in separate transactions, in exchange
for cash or shares of its Common Stock or a combination of both. The
acquisitions were accounted for using the purchase method of accounting with the
Company being identified as the accounting acquiror. The Company acquired the
outstanding stock of Delta on April 7, 1998, which was accounted for using the
purchase method of accounting.

      The following table sets forth the consideration paid (the "Purchase
Consideration") in cash and in shares of Common Stock to the common stockholders
of each of the Founding Companies and Delta, the allocation of the consideration
to net assets acquired and the resulting goodwill. For purposes of computing the
estimated purchase price for accounting purposes, the value of shares is
determined using an estimated fair value of $9.94 per share, which represents a
discount of 25 percent from the assumed initial public offering price of $13.25
per share due to restrictions on the sale and transferability of the shares
issued. The total purchase consideration does not reflect contingent
consideration related to certain earn out provisions included in the definitive
agreements. These arrangements provide for the Company to pay additional
consideration, based on revenues and operating income targets, of up to $14.7
million in cash, over the eight quarters immediately following the closing of
the Offering. When these amounts are earned they will be recorded as additional
costs of the acquired companies resulting in additional goodwill.

      The purchase price has been allocated to the Company's historical assets
and liabilities based on their respective carrying values, with the exception of
acquired in process research and development (R&D) activities and acquired
internally developed technology, as these carrying values are deemed to
represent the fair market value of these assets and liabilities. The fair market
value of the in process R&D and internally developed technology was determined
based on a detailed analysis prepared by the Company. The Company has not
allocated any of the purchase price to other identified intangible assets such
as non-compete agreements and customer lists, as these assets are deemed to have
nominal value and are not considered material. With respect to the customer
lists, the Company has determined that virtually all of the Founding Companies
and Delta operate on an "at will" basis with their customers, and consequently
no value has been allocated to this asset. Additionally, the Company has entered
into non-compete agreements, with Founding Company shareholders, who have also
entered into employment or Brand Manager agreements, as such, management
believes the non-compete agreements have nominal value. Accordingly, the Company
has not allocated a portion of the purchase price to the non-compete agreements.
<PAGE>

                       Dispatch Management Services Corp.
        Notes to the Unaudited Pro Forma Financial Statements (Continued)
                      (In Thousands, Except Share Amounts)

NOTE 2--Acquisition of Founding Companies and Delta (Continued)

<TABLE>
<CAPTION>
                                               TOTAL CONSIDERATION
                                        ---------------------------------
                                        FAIR MARKET
                                         VALUE OF                           ADJUSTED     ALLOCATION OF
FOUNDING COMPANY              SHARES       STOCK       CASH       TOTAL    NET ASSETS   PURCHASE PRICE   GOODWILL
- --------------------------  ----------  -----------  ---------  ---------  -----------  ---------------  ---------
<S>                          <C>        <C>          <C>        <C>        <C>          <C>              <C>
West One..................     183,481   $   1,858   $  16,672  $  18,530   $   2,952                    $  15,578
Aero Special Delivery
  Service, Inc............     270,000       2,734         942      3,676      (2,391)                       6,067
Earlybird Courier Service,
  LLC.....................     344,370       3,487       9,373     12,860         984                       11,876
Bullit Services Inc.......     222,222       2,250       3,722      5,972         343                        5,629
Security Despatch
  Limited.................                               6,918      6,918       1,302                        5,616
American Eagle Endeavors,
  Inc.....................     315,852       3,198                  3,198        (159)                       3,357
Atlantic Freight Systems,
  Inc.....................     311,111       3,150                  3,150         187                        2,963
Washington Express
  Services, Inc...........     206,815       2,094                  2,094         (17)                       2,111
MLQ Express, Inc..........                               4,652      4,652         517                        4,135
Kangaroo Express..........      79,926         809                    809         (82)                         891
National Messenger,
  Inc.....................      89,652         908         245      1,153          78                        1,075
Fleetfoot Max, Inc........      94,756         959                    959          10                          949
Fleetway..................     149,333       1,512         842      2,354         227      $     700(a)        687
                                                                                                 740(b)
1-800Denver...............      57,333         581                    581          19                          562
Battery Point.............      31,681         321                    321          92                          229
Detroit Express...........      55,556         563                    563         107                          456
1-800Courier LAX..........      33,333         338         129        467        (365)                         832
Expressit Couriers,
  Inc.....................      47,111         477                    477          90                          387
A&W Couriers, Inc.........      55,896         566                    566         143                          423
Deadline Courier..........      68,370         692                    692          (5)                         697
Zoom Courier..............     148,148       1,500                  1,500         152                        1,348
A Courier.................     142,222       1,440       1,237      2,677         940                        1,737
Michael Studebaker, Sole
  Prop....................      13,326         135          23        158          55                          103
Chris Neil, Sole Prop
  Zap.....................      35,000         354                    354          59                          295
S-Car-Go Courier, Inc.....      47,289         479           2        481         161                          320
Other Founding
  Companies...............     313,291       3,170         411      3,581         927                        2,654
Delta                                                   21,700     21,700       3,408                       18,292
                            ----------  -----------  ---------  ---------  -----------        ------     ---------
                             3,316,074   $  33,575   $  66,868  $ 100,443   $   9,734      $   1,440     $  89,269
                            ----------  -----------  ---------  ---------  -----------        ------     ---------
                            ----------  -----------  ---------  ---------  -----------        ------     ---------
</TABLE>

a)  Represents amount allocated to in process research and development
    activities.

(b) Represents amount allocated to acquired internally developed technology.
<PAGE>

                       Dispatch Management Services Corp.
     Notes to Unaudited Pro Forma Combined Financial Statements (Continued)
                      (In Thousands, Except Share Amounts)

Note 3--Unaudited Pro Forma Combined Balance Sheet Adjustements

      The following table summarizes unaudited pro forma combined balance sheet
adjustments:

<TABLE>
<CAPTION>
                                             Merger                                       Offering                          Post
                                             Adjust                           Pro Forma    Adjust                          Merger
                                              ments                             Adjust      ments                          Adjust
                     ASSETS                   ( A )     ( B )   ( C )   ( D )   ments       ( E )      ( F )      ( G )     ments
                                             ------    ------   -----   ----- ---------   --------     -----      -----    ------
<S>                                          <C>      <C>       <C>     <C>   <C>         <C>        <C>         <C>      <C>   
Current assets:
  Cash and cash equivalents                           (21,700)                 (21,700)    80,004    (59,832)    (1,050)   19,122
  Accounts receivable, net                                                          --                                           
  Prepaid and other current assets                                                  --     (3,113)                         (3,113)
                                             ------    ------     ---     ---   ------     ------     ------      -----    ------
      Total current assets                            (21,700)                 (21,700)    76,891    (59,832)    (1,050)   16,009

Property and equipment, net                               273                      273                                           
Other assets                                              700    (700)              --                14,664               14,664
Goodwill, net                                          89,269             300   89,569                                           
                                             ------    ------     ---     ---   ------     ------     ------      -----    ------

     Total assets                                      68,542    (700)    300   68,142     76,891    (45,168)    (1,050)   30,673
                                             ======    ======     ===     ===   ======     ======     ======      =====    ======

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Short term debt                                                                   --                           (1,050)   (1,050)
  Accounts payable                                                                                                             --
  Accrued expenses                                                                  --     (2,534)                         (2,534)
  Other current liabilities                                               300      300
  Payable to shareholders of founding co.    45,168                             45,168               (45,168)             (45,168)
                                             ------    ------     ---     ---   ------     ------     ------      -----    ------

     Total current liabilities               45,168        --             300   45,468     (2,534)   (45,168)    (1,050)  (48,752)

Long-term debt, less current maturities                (1,669)                  (1,669)                                        --
Other long term liabilities                                --                       --                                           
                                             ------    ------     ---     ---   ------     ------     ------      -----    ------

     Total liabilities                       45,168    (1,669)            300   43,799     (2,534)   (45,168)    (1,050)  (48,752)
Stockholders' equity
  Preferred Stock                                          --                       --         (2)                             (2)
  Common Stock                                         (3,270)                  (3,270)        73                              73
  Treasury stock                                        1,867                    1,867                                           
  Additional paid-in capital                (45,168)   75,302                   30,134     79,354                          79,354
  Retained earnings                                    (3,688)   (700)          (4,388)                                        --
                                             ------    ------     ---     ---   ------     ------     ------      -----    ------
     Total stockholders' equity             (45,168)   70,211    (700)     --   24,343     79,425         --         --    79,425

     Total liabilities and
      stockholders' equity                             68,542    (700)    300   68,142     76,891    (45,168)    (1,050)   30,673
                                             ======    ======     ===     ===   ======     ======     ======      =====    ======
</TABLE>
<PAGE>

                       Dispatch Management Services Corp.
     Notes to Unaudited Pro Forma Combined Financial Statements (Continued)
                      (In Thousands, Except Share Amounts)

Note 3--Unaudited Pro Forma Combined Balance Sheet Adjustements (Continued)

(A) Records the liability for the cash portion of the consideration to be paid
to the stockholders of the Founding Companies in connection with the
Combinations.

(B) Records the purchase of the Founding Companies and Delta, consisting of
$66,868 (net of $14,664 of earnout) in cash and 3,316,074 shares of common stock
valued at $9.94 per share (or $33,575), for a total purchase price of $100,443.
Adjustment also reflects $467 of certain assets which will not be acquired and
$1,669 of certain liabilities which will not be assumed in the Combinations and
the allocation of $700 of the purchase price to acquired research and
development activities (in-process research and development) and $740 of
acquired internally developed software at a Founding Company. The excess
purchase price over the fair value of the net assets acquired is $89,269.

(C) Records the write-off of the acquired in-process research and development
from a Founding Company.

(D) Records the net deferred income tax liability attributable to the temporary
differences between the financial reporting and tax basis of assets and
liabilities held in S Corporations of $300 at certain Founding Companies.

(E) Records the cash proceeds from the issuance of shares of DMS Common Stock
net of estimated offering costs (based on assumed initial public offering of
$13.25 per share) including the underwriters exercise of the overallotment
option during March 1998. Offering costs primarily consist of underwriting
discounts and commissions, accounting fees, legal fees and printing expenses.

(F) Records the cash portion of the consideration paid to the stockholders of
the Founding Companies and Delta in connection with the Combinations ($81,532)
to be paid from proceeds of the Offering and the loan receivable of $14,664
related to earnout.

(G) Records the use of a portion of the proceeds from the Offering to
repaycertain indebtedness of the Company.

Note 4--Unaudied Pro Forma Combined Statements of Operations Adjustements

      The following table summarizes unaudited pro forma combined statements of
operations adjustments:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------
      For the year ended December 31, 1996:
- ---------------------------------------------------------------------------------------------------
                                                                                          Total
                                                                                        Pro Forma
                                        ( A )   ( B )    ( C )      ( D )      ( E )    Adjustments
<S>                                    <C>     <C>     <C>      <C>        <C>          <C> 
Revenues                                                           (9,705)                (9,705)
Cost of Revenues                                                   (8,448)                (8,448)
                                        -----     ---    -----      -----      -----       -----
  Gross profits                                                    (1,257)                (1,257)

Operating expenses:
Sales and marketing                                                  (769)                  (769)
General and administrative expenses    (1,783)   (319)                120                 (1,982)
Other operating expenses                                           (2,251)                (2,251)
Depreciation and amortization                            2,531        (58)                 2,473
                                        -----     ---    -----      -----      -----       -----
  Operating income (loss)               1,783     319   (2,531)     1,701                  1,272

Other (income) expense:
  Interest expense
  Other, net
Income (loss) before provision for
                                        -----     ---    -----      -----      -----       -----
  income taxes                          1,783     319   (2,531)     1,701                  1,272

Provision for income taxes                 --                                  1,356       1,356
- ---------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
- ---------------------------------------------------------------------------------------------------
<S>                                    <C>     <C>     <C>      <C>        <C>          <C> 
                                        -----     ---    -----      -----      -----       -----
Net income (loss)                       1,783     319   (2,531)     1,701     (1,356)        (84)
                                        =====     ===    =====      =====      =====       =====

<CAPTION>
      For the nine months ended September 30, 1997:

                                                                                          Total
                                                                                        Pro Forma
                                        ( A )   ( B )    ( C )      ( D )      ( E )    Adjustments
<S>                                    <C>     <C>     <C>      <C>        <C>          <C> 
Revenues
Cost of revenues
  Gross profit

Operating expenses:
Sales and marketing
General and administrative expenses      (875)   (621)                                    (1,496)
Other operating expenses
Depreciation and amortization                            1,900                             1,900
                                        -----     ---    -----      -----      -----       -----

  Operating income (loss)                 875     621   (1,900)                             (404)

Other (income) expense:
  Interest expense
  Other, net
Income (loss) before provision for
                                        -----     ---    -----      -----      -----       -----
income taxes                              875     621   (1,900)                             (404)

Provision for income taxes                                                     1,464       1,464
                                        -----     ---    -----      -----      -----       -----

Net income (loss)                         875     621   (1,900)               (1,464)     (1,868)
                                        =====     ===    =====      =====      =====       =====

<CAPTION>
      For the nine months ended September 30, 1996:

                                                                                          Total
                                                                                        Pro Forma
                                        ( A )   ( B )    ( C )      ( D )      ( E )    Adjustments
<S>                                    <C>     <C>     <C>      <C>        <C>          <C> 
Revenues                                                           (6,879)                (6,879)
Cost of revenues                                                   (5,941)                (5,941)
                                        -----     ---    -----      -----      -----       -----
  Gross profit                                                       (938)                  (938)

Operating expenses:
Sales and marketing                                                  (480)                  (480)
General and administrative expenses      (600)    (67)               (125)                  (792)

Other operating expenses                                           (1,789)                (1,789)
Depreciation and amortization                            1,900        (72)                 1,828
                                        -----     ---    -----      -----      -----       -----

  Operating income (loss)                 600      67   (1,900)     1,528                    295

Other (income) expense:
  Interest expense
  Other, net
Income (loss) before provision for
                                        -----     ---    -----      -----      -----       -----
income taxes                              600      67   (1,900)     1,528                    295

Provision for income taxes                                                     1,037       1,037
                                        -----     ---    -----      -----      -----       -----

Net income (loss)                         600      67   (1,900)     1,528     (1,037)       (742)
                                        =====     ===    =====      =====      =====       =====
- ---------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

(A) Reflects the reductions in salaries, bonuses and benefits to the owners of
the Founding Companies to which they have agreed prospectively.

(B) Reflects the reduction in royalty payments made by certain Founding
Companies in accordance with franchise agreements which will be terminated as a
result of the Combinations.

(C) Reflects the amortization of goodwill to be recorded as a result of the
Combinations and the acquisition of Delta over 5 to 40-year estimated lives. The
average amortization period is 33.9 years. The estimated lives were determined
based on an analysis of the individual Founding Companies and Delta, which
included the following factors (a) the length of time the company has been in
business (b) comparable companies within the same industry and (c) the
technology of the company.

(D) Reflects the disposal of a segment of a business at one Founding Company.
Approximately 80% of the segment was disposed of on September 30, 1997 and
management has a formal plan to dispose of the remaining portion of the segment
prior to the close of the Combinations.

(E) Reflects the incremental provision for federal and state income taxes
assuming all entities were subject to federal and state income tax and relating
to the other statements of operations' adjustments assuming a corporate income
tax rate of 38% and that a majority of the goodwill is non-deductible.

Note 5--Unaudited Pro Froma Combined Statements of Operations Adjustements
(Continued)

      Includes (i) 1,246,452 shares issued to existing shareholders of the
Company, (ii) 3,316,074 shares issued to the owners of the Founding Companies,
and (iii) 6,900,000 shares sold in the Offering.



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