EDUCATIONAL VIDEO CONFERENCING INC
10-K, 2000-03-30
EDUCATIONAL SERVICES
Previous: LOGIX COMMUNICATIONS ENTERPRISES INC, 10-K, 2000-03-30
Next: NETWORK PLUS CORP, 10-K, 2000-03-30



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 10-KSB

     [X]  Annual  Report  Pursuant  to  Section  13 or 15(d)  of the  Securities
Exchange Act of 1934 for the fiscal year ended December 31, 1999

     [  ] Transition Report under Section 13 of 15(d) of the Securities Exchange
Act of 1934

For the transition period from ___________ to __________

                        Commission file number 001-14827

                      EDUCATIONAL VIDEO CONFERENCING, INC.

                 (Name of small business issuer in its charter)

                         Delaware                                 061488212
             (State or other jurisdiction of                 (I.R.S. Employer
              incorporation or organization)               Identification No.)

            35 East Grassy Sprain Road, Suite 200, Yonkers, New York 10710
                   (Address of principal executive offices) (Zip code)

             Issuer's telephone number, including area code: (914) 787-3500

             Securities registered under Section 12(b) of the Exchange Act:

            Title of each class       Name of each exchange on which registered
               Common Stock,                  Boston Stock Exchange
         $.0001 par value per share           Pacific Exchange, Inc.

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

                                  Common Stock,

                             $.0001 value per share

                             ----------------------
                                (Title of class)

     Check  whether the issuer:  (1) filed  all reports  required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter  period that the  registrant  was  required to file such  reports),  and
(2) has been  subject to such filing  requirements  for the past 90 days.  Yes X
No___

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

<PAGE>

     The issuer's revenues for its most recent fiscal year were $1,190,422.

     As of March 1, 2000,  the  aggregate  market value of the  issuer's  common
equity held by  non-affiliates  was  $95,702,009,  based on the closing price of
$31.50  for its common  stock on the  Nasdaq  Small Cap Market on March 1, 2000.

     4,347,243  shares of the issuers common stock were  outstanding as of March
1, 2000.

Documents Incorporated by Reference:  None

Transitional Small Business Disclosure Formats (check one): Yes___  No_X_


<PAGE>




                                Table of Contents

PART I.......................................................................1

   Item 1. Description of Business...........................................1
   Item 2. Description of Property..........................................17
   Item 3. Legal Proceedings............... ................................17
   Item 4. Submission of Matters to a Vote of Security Holders..............17

PART II.....................................................................18

   Item 5. Market for Common Equity and Related Stockholder Matters.........18
   Item 6. Management's Discussion and Analysis of Financial Condition
              and Results of Operations.....................................18
   Item 7. Financial Statements.............................................23
   Item 8. Changes in and Disagreements With Accountants on Accounting and
           Financial Disclosures............................................23

PART III....................................................................23

   Item 9.  Directors, Executive Officers, Promoters and Control Persons;
               Compliance With Section 16(a) of the Exchange Act............23
   Item 10. Executive Compensation..........................................27
   Item 11. Security Ownership of Certain Beneficial Owners and Management..30
   Item 12. Certain Relationships and Related Transactions..................32
   Item 13. Exhibits and Reports on Form 8-K................................32

SIGNATURES..................................................................38

INDEX TO FINANCIAL STATEMENTS..............................................F-1


<PAGE>

                                     PART I

Item 1.  Description of Business

General

     Educational  Video   Conferencing,   Inc.  is  a  leading   aggregator  and
distributor,  via live interactive  video  conferencing  systems,  of accredited
college courses and degree programs, as well as corporate training, professional
development and continuing  education programs.  The instructor can see and hear
the students as the students see and hear the  instructor and  communicate  with
the instructor and other students at multiple locations.  Educational content is
currently being delivered by EVCI over high speed  point-to-point or multi-point
digital data lines (T-1 or ISDN).  EVCI is deploying its  proprietary  broadband
network design which, using Internet Protocol infrastructure technology, permits
EVCI to continue to provide two-way  multi-point,  multi-media  voice, video and
data transmissions,  including over the Internet,  but with controlled bandwidth
and throughput. Using its broadband network design, EVCI can deliver educational
content at 30 frames per second (broadcast quality) through DSL, ATM, T-1 lines,
cable modems or satellite.

     EVCI can  deliver  content to  conference  and  training  rooms and desktop
computers  equipped with video conferencing  capability.  EVCI believes that its
distance  learning  technology  and content  delivery  services comes closest to
replicating  the  classroom  experience.  EVCI also  provides the  consultative,
marketing and  administrative  services necessary to recruit and enroll students
and deliver courses and programs to them.

     EVCI  presently can offer more than 2,100  courses and 200 degree  programs
from education providers that include St. John's University, Adelphi University,
Clemson University,  Manhattan College, The College of Insurance, Mercy College,
Concordia  College,  Touro  University  International,  Interboro  Institute and
Kaplan Educational  Centers.  Commencing in the Fall 2000, EVCI expects to begin
offering  courses  and  programs  provided  by San  Francisco-based  Golden Gate
University and by Interboro Institute,  a two year college in New York City that
EVCI has owned and operated  since January 2000.  EVCI can also offer over 1,000
training,  professional  development,  and  continuing  education  courses  from
several  providers.  Since beginning to offer courses in February 1998, EVCI has
delivered 237 classes that have  resulted in 3,246  completed  courses.  EVCI is
currently  delivering  1,176 courses to 91 sites located in more than 15 cities.
This includes 51 asynchronous courses being delivered via the Internet.

         EVCI customers include:

         o  Major  Corporations,  including Citibank,  N.A.,  American
            International Group, Inc., Merrill Lynch & Co., Inc.,  Reliance
            National,  Travelers Indemnity Company, and Lockheed Martin Corp.

         o  Community  outreach  programs  in New York City and  Rochester  with
            economically   disadvantaged   constituents   who  can  qualify  for
            substantial tuition grants.

<PAGE>

         o  The City of Rochester  School District and the Board of Education of
            the City of New York School (school district 10).

     EVCI has co-marketing  agreements with Bell Atlantic and @Home Network that
will give EVCI  marketing  access to more  major  corporations  and more than 75
million U.S. households.  EVCI also has a co-marketing  agreement with We Media,
Inc. that gives EVCI marketing access to 54 million disabled Americans.

     EVCI was organized in March 1997.  EVCI completed an  underwritten  initial
public offering of its common stock in the first quarter of 1999. EVCI maintains
a world wide web site at www.evcinc.com. This reference to EVCI's world wide web
site address does not constitute  incorporation  by reference of the information
contained therein.

Forward Looking Information

     This  Form  10-KSB   contains   forward-looking   statements  that  involve
assumptions,  risks  and  uncertainties.  The  words  "anticipate,"  "estimate,"
"expect,"  "will," "could," "may," "is targeting" and similar words are intended
to identify  forward-looking  statements.  EVCI's  actual  results  could differ
materially  from those  anticipated  in these  forward-looking  statements  as a
result of certain factors,  including (i) insufficient demand for EVCI's content
and broadband services,  (ii) delays in rolling out co-marketing  programs or in
implementing  existing  customer  agreements,  (iii) delays in deploying  EVCI's
broadband  network,  (iv) an inability to satisfy  demand for EVCI's  content or
broadband  services,  (v) the need for  additional  capital to operate and grow,
(vi) competition,  and (vii) dependence on EVCI's chairman,  president and other
management.   Should  any  one  of  these  or  other  risks  and   uncertainties
materialize,  or should underlying  assumptions prove incorrect,  actual results
may vary materially from those anticipated by forward-looking  statements.  EVCI
undertakes no obligation to update forward-looking statements.

Distance Learning Industry Overview

     There  are two  main  categories  of  distance  learning:  synchronous  and
asynchronous.  In the synchronous  model,  students and instructors  interact in
real time via virtual classrooms,  using a combination of delivery methods.  The
asynchronous approach provides self-paced learning.  The student can choose from
a variety of media,  complete the coursework  according to the class syllabus or
outline, then submit the competed material to the instructor for evaluation.

     Online learning has opened many options,  including the ability to download
course content from a virtual  classroom using a Web browser;  interaction  with
instructors and fellow students via chat rooms,  e-mail or audio;  participation
in  videoconferencing-based  sessions; and access to online labs and simulations
and real-time  updates to course content.  In addition,  offline  computer based
training,  using  CD-roms and audio and video  cassettes  continue to be readily
available.

     A  number  of  national,  economic,   demographic  and  social  trends  are
contributing  to the growing  demand for career  oriented  education that can be
accessed remotely via high speed Internet and telecommunications lines.

                                        2

<PAGE>

     Recognition of need for training and  professional  development  continuing
education.  EVCI  believes  that  employers  recognize  the need for  continuous
enhancement of employee education and skill levels and that employees  recognize
that  training,  professional  development  are  essential  to  maintaining  and
advancing their employment position and, consequently, their standard of living.
According to the October 1999 issue of Training magazine, corporations with over
100 employees budgeted approximately $62.5 billion for training in 1998 compared
to approximately $48.2 billion in 1992.

     Increasing demand for remote access to education and training.  Burdened by
the competing and stressful time demands of work and family, adults increasingly
want education and training that can be accessed  remotely from the workplace or
home.  According to a recent report published by International Data Corporation,
the number of college students  enrolled in distance learning courses will reach
2.2 million in 2002 as compared to 710,000 in 1998.

     Fastest growing  occupations.  EVCI believes that the continuing shift from
unskilled to skilled jobs in the U.S.  results  from,  among other  things,  the
transformation  of the U.S.  economy  from an  industrial  to a  knowledge-based
economy  and  increased  competition  for such  jobs.  The U.S.  Bureau of Labor
Statistics'  1998-99  Occupational  Outlook  Handbook  indicates  that of the 25
occupations  with the largest and fastest  employment  growth,  high pay and low
unemployment,  18 will require at least a bachelor's degree and are projected to
grow nearly twice as fast as the average for all occupations.

     Additional sources of revenue.  Education  providers are seeking additional
sources of revenue and recognize that increasing adult student enrollment, using
distance learning technologies, is an important opportunity for economic growth.

     Funding.  Corporate and federal and state tuition  assistance  programs are
available to pay training and tuition costs. In addition to budgets for employee
training,  many corporations  have budgets to pay for their employees'  elective
higher  education  through  tuition   reimbursement  or  direct  payment  plans.
Typically,  these plans reimburse employees or pay for courses at any accredited
academic  institution as long as the course has some relevance to the employee's
job and the employee  achieves a specified grade. The availability of grants for
qualified non-traditional students presents other important market opportunities
for distance learning via video conferencing.

Strategy

     EVCI's  primary  goal is to become the  leading  worldwide  aggregator  and
distributor  of  educational  content  via  broadband  high speed  networks  and
interactive video  conferencing  systems.  As a result of the positive reception
EVCI is receiving to its broadband  network  design,  EVCI  recently  decided to
apply its technology to create broadband networks that can be used, and licensed
to others, by EVCI. EVCI is pursuing its goals by:

o         Using the best and readily available technology. EVCI was conceived on
          the  principle of providing  access to quality  education and training
          with  locational  convenience.  User  demand  for  improvement  in the
          quality  and  consistency  of video  conferencing,  motivated  EVCI to
          design its  proprietary  broadband  network.  While EVCI  believes its
          network design is currently the only available technology that can

                                        3

<PAGE>

          simultaneously  deliver broadcast  quality video,  audio and data over
          high speed connections (while controlling  bandwidth and throughput to
          the recipient), EVCI is not predisposed to any single technology. EVCI
          is focused on identifying and using the most  state-of-the-art  voice,
          data and image technology that is available to distribute  educational
          content.

o         Making alliances with  telecommunications,  cable and Internet service
          providers.  EVCI  seeks  alliances  with  telecommunications,   cable,
          Internet access providers and affinity groups that have large customer
          bases, can benefit from bundling EVCI's content and video conferencing
          services with their product or service offerings, and have large sales
          forces that EVCI can train to sell EVCI's services.

o         Growing through  selected  acquisitions,  joint ventures and strategic
          investments.  EVCI frequently evaluates potential acquisitions,  joint
          ventures and  strategic  investments  as a means to obtain  additional
          customers or education  providers,  improve the quality and efficiency
          of services,  and generally  accelerate  the growth of EVCI's  revenue
          base.  In  November   1999,   EVCI  became  a  founder  and  principal
          stockholder  of  Visiocom  USA  Incorporated,  which is a provider  to
          businesses,  via the Internet and video  conferencing,  of  one-on-one
          instruction on using business software and learning foreign languages.
          Seeking more content for EVCI's outreach  customers,  in January 2000,
          EVCI acquired Interboro  Institute,  a two-year college with a student
          body  consisting  mostly  of  non-traditional  students  who pay their
          tuition using federal and New York state tuition grants.

o         Targeting major  organizations for content delivery services.  EVCI is
          primarily  targeting  organizations with more than 5,000 employees and
          that have significant  budgets for employee  training and professional
          development and for employee  higher  education.  These  organizations
          should also reimburse or pay at least 80% of higher education  tuition
          costs,  have  policies to encourage  their  employees to pursue higher
          education  and agree to  actively  promote  EVCI's  programs  to their
          employees.

o         Targeting major  organizations  requiring  virtual  private  broadband
          networks.  Of  particular  interest to EVCI in marketing its broadband
          network  services are  companies in knowledge  based  industries  with
          multiple  locations and  significant  training,  data and  information
          exchange  requirements.  Large  corporations  typically require better
          visual, voice and data connections and have the resources to build out
          their  own  networks.   EVCI  believes  savings  achievable  from  the
          locational  convenience  of training  and personal  development  using
          video  conferencing  will facilitate the marketing of EVCI's broadband
          network services.

o         Targeting  more  outreach  programs.   Encouraged  by  enrollment  and
          retention  rates,  EVCI is dedicating more resources to accelerate the
          growth of its outreach  customer base.  EVCI expects to begin offering
          Interboro  Institute programs via video conferencing in the Fall 2000,
          after obtaining required regulatory approval.

                                       4
<PAGE>


o         Making  alliances  with  providers of higher  education,  training and
          continuing   education.   EVCI  seeks   alliances  with  colleges  and
          universities,   training   organizations   and  remediation  and  exam
          preparation   services  that  offer  courses  and  programs  and  have
          admissions policies fitting the needs, interests and qualifications of
          a broad  cross-section of employers and their employees.  EVCI is also
          targeting  geographically  dispersed  education  providers in order to
          gain greater  recognition in regional  markets and to be able to offer
          courses  during  more  hours  of each  day as a  result  of time  zone
          differences.

o         Increasing  emphasis on aggregating  training content.  EVCI's greater
          emphasis on aggregating training content is primarily motivated by the
          size of employer  budgets for training (in comparison to their budgets
          for higher  education),  the higher  priority  given by employers  for
          training than for higher  education and the fact that payments to EVCI
          for its  content  aggregation,  delivery  and  other  services  is not
          contingent upon a student's successfully completing the training.

o         Staging the rollout of courses and programs.  Increasing in stages the
          number of  employees  to whom  courses  are  offered and the number of
          sites to which course are delivered  enables EVCI to better  determine
          which courses,  programs and locations  will have the greatest  demand
          for enrollment. A staged rollout allows EVCI to use its resources more
          effectively to market to potential students and to seek contracts with
          a larger number of customers.

Services

         EVCI  differentiates  itself from other distance learning  companies by
functioning as a  telecommunications,  technology  and marketing  bridge between
EVCI's  customers  and  education  providers.   EVCI's  comprehensive   services
encompass the technical, marketing and administrative services necessary to:

         o  offer courses and degree programs from multiple education providers;

         o  determine course and degree program preferences;

         o  recruit and enroll students;

         o  provide  and  install  video   conferencing   equipment  at
            education
            providers;

         o  install or enhance the video  conferencing  systems of its customers
            when required;

         o  train  teachers how to teach  effectively  using  interactive  video
            conferencing systems (including by using charts,  graphs,  pictures,
            video  tapes  and  presentation   software)  so  as  to  maintain  a
            student-centered, active learning environment;

         o  arrange for high speed data lines for signal transmission;

                                       5

<PAGE>

         o  provide  the  multi-conferencing  units  required  to  permit  live,
            interactive multimedia communications between multiple parties; and

         o  coordinate  the delivery of courses from the education  providers to
            the students.

Broadband Network and Interactive Video Conferencing Systems

     EVCI network. EVCI has designed a proprietary broadband network that allows
it to offer high-speed Internet Protocol communication for video, audio and data
transmission,   in  several  different  formats,  between  numerous  parties  at
diversified   sites.   The  network  design   includes   proprietary   software,
communications and network infrastructure, and hardware. This combination allows
EVCI to transmit  video over the network at 30 frames per second  quality.  EVCI
expects its broadband network services will be available by the Fall 2000.

     The EVCI design uses broadband ATM  standards,  ATM core switches and lines
leased from major carriers.  EVCI transmits  signals using Internet  Protocol by
creating a virtual  circuit from the point of origin  directly to the customer's
premises while  controlling the bandwidth at 416Kb.  The network will allow EVCI
to connect with  end-users  whether they use DSL, ATM,  cable modem or Direct PC
via satellite.  The EVCI  broadband  network has universal  application  for all
digital information.

     EVCI spent  approximately  $1,150,000 in 1999 and approximately  $80,000 in
1998  in  developing  its  broadband  network  design,  including  approximately
$800,000 for equipment purchases.

     EVCI's Video conferencing system. The hardware for EVCI's interactive video
conferencing   systems   is   generally   off-the-shelf   equipment,   currently
manufactured  by Intel,  that is modified by EVCI's  proprietary  software.  The
basic end-user equipment  involves either video kits or teamstations,  depending
on the  requirements  of the user. Both are  functionally  identical on the EVCI
network. The Intel video kit is installed on any Pentium III, or better, desktop
computer,  loaded with the EVCI proprietary software. The Intel teamstations are
also  computer-based  and have a larger  monitor in order to  facilitate  use by
larger  groups.  While the  Intel  equipment  is  readily  available,  equipment
manufactured by others can be used with modified EVCI software.

     In addition to the standard  voice video and data  transmission,  auxiliary
equipment  connected to the EVCI video conferencing  equipment provides a number
of other features.  For example, the instructor can display visual presentations
to the  class  using a  separate  document  video  camera  or a VCR  unit can be
installed and used for pre-taped instructional material. A caller add-on feature
can also be used to invite a subject matter expert to interact verbally with the
class without  having to be physically  present.  EVCI has not  encountered  any
limitation on the types of subjects that can be taught by its interactive  video
conferencing systems.

     EVCI's proprietary  software  applications  dictate the manner in which the
video  conferencing  takes place.  The software is a user  friendly,  Windows NT
based,  program  developed  by EVCI.  The  software  varies  depending  upon the
application  and can be  modified  to

                                       6

<PAGE>

address  any  foreseeable  use of the EVCI  network.  The  software is icon
activated. EVCI's software currently permits the following applications:

         o  Classroom.  The visual image available to the student and instructor
            differ and different functionality is provided to the instructor and
            the  student.  The  equipment is  configured  so that it can be used
            easily by instructors and students.

         o  The  instructor  controls the class through the use of various icons
            on  his/her  screen.  The  instructor  can  control  which  and when
            students may speak.  Students may be permitted to see, hear and talk
            to all attending  class or the  instructor  may break the class into
            smaller  sections  where only those in the section can hear and talk
            to each  other.  A  whiteboard  can  simultaneously  be used by each
            student and the  instructor.  The instructor can access the Internet
            with  the  class  and  lead  the  class   through  web  sites  while
            controlling the web sites that the students access.  Currently under
            development for EVCI, is software that will enable the instructor to
            test the students and assess the test results immediately.

            The student can see and hear the  instructor  and any other students
            called upon by the instructor.  By clicking an icon, the student may
            "raise  his or her hand" to get the  instructor's  attention  and be
            called upon to comment on the material  presented.  Each student can
            share information with all the other students.

            To  optimize  educational  attainment  effectiveness,  EVCI plans to
            limit delivery of courses using  video-enabled  desktop computers to
            approximately 24 students per class.

         o  Training  sessions.  In  the  one-on-one  or  small  group  training
            sessions, EVCI's software interfaces allow the participants to fully
            share information, data, voice and video.

         o  Seminars.  Using  the EVCI  network,  a seminar  application  allows
            several  tiers  of  participation  in  a  seminar.   One  group  can
            participate  live at the  seminar  while a second  group  can  fully
            participate with live two-way  interactive  audio and video. A third
            group  may  participate   with  one-way  video  and  audio  and  can
            simultaneously ask questions via e-mail while a fourth group may opt
            to receive only video or audio.

         o  Selectivity.  The caller can assign  different  rights to  different
            participants. Some participants may have full audio and video rights
            and others may be limited to audio only participation.  A stationary
            camera, focused on a specific target may also be included.

Customers

     EVCI is  offering  and  delivering  educational  and  training  content  to
corporate customers, outreach programs and school districts.

                                       7

<PAGE>


     Corporations. EVCI currently delivers higher education courses to employees
of Citibank,  N.A.,  American  International  Group,  Inc., Merrill Lynch & Co.,
Inc.,  Travelers  Indemnity  Company,  Zurich Insurance  Company (U.S.  branch),
Reliance National, General Reinsurance Corporation and Lockheed Martin Corp.

     Substantially  all courses are being delivered to video  conferencing  room
systems  at the  corporate  customer's  facilities  at more  than 91 sites in 15
cities.  In the third quarter of 2000, EVCI expects to begin delivering  courses
to video  enabled  desktop  computers  located  at the  offices  or homes of the
employees of its corporate customers and the general public.

     Corporate  customer  agreements.  Generally,  EVCI's  agreements  with  its
corporate  customers have terms of three to five years, are subject to automatic
extensions and typically include the following provisions.

     o    EVCI delivers courses over its corporate customers' existing installed
          base of video conferencing room systems.  If surveys of the customer's
          employees indicate there is a sufficient demand for courses, EVCI will
          install or enhance equipment at the customer's site.

     o    The customer  reimburses  its eligible  employees or pays directly for
          the tuition cost of completed  courses for which a specified  grade is
          received.  EVCI  generally will not accept a corporation as a customer
          unless its policy is to  reimburse  or pay at least 80% of the tuition
          cost,  although  changes in the policy are within the customer's  sole
          discretion.  The student is ultimately  responsible for payment of the
          tuition.

      o   EVCI  and the  customer  jointly  market  the  available  courses  and
          programs to the customer's  employees using material prepared and paid
          for by EVCI.

     Outreach programs.  Economically disadvantaged students who can qualify for
substantial  federal and state  tuition  assistance  are  receiving  educational
content  delivered by EVCI to the facilities of churches,  community centers and
schools.  Courses are being  delivered to sites located in the New York City and
Rochester  metropolitan  areas.  EVCI has a multi-year  agreement,  made in July
1999, with the Atlantic District Lutheran Church Missouri Synod under which EVCI
will offer to deliver  courses  and  programs to at least ten  churches  located
primarily  in the New York City  metropolitan  area.  A similar  agreement  will
enable EVCI to deliver  courses and  programs  to National  Baptist  Churches in
California.

     School  districts.  Under  its  multi-year  agreements  with  the  City  of
Rochester School District,  made in December 1998, and the Board of Education of
the City of New York (school  district 10), made in July 1999,  EVCI is offering
area  residents,  district  employees and school  students access to educational
content that  includes  accredited  graduate and  undergraduate  college  degree
programs  and  non-degree  courses,   professional  development  programs,  test
preparation, advance placement courses and K-12 after school programs.

     Under co-marketing  agreements described below under "Marketing and Sales,"
EVCI is,  or will be,  offering  to  distribute  educational  and  training  and
professional development content to, among others, disabled Americans,  existing
and potential customers of Bell Atlantic and

                                       8

<PAGE>

@Home Network and members of unions  participating  in the programs offered by
the Consortium for Worker Education.

Education Providers

     Higher education. Information about the principal colleges and universities
providing  courses and programs that are being,  or will be,  offered for remote
delivery by EVCI to its customers follows.

     St.  John's  University  College of Business  offers  courses  leading to a
Bachelor  of  Science  and  Master  of  Business  Administration  degrees,  with
specializations  in  finance,  international  business or  marketing  as well as
non-credit courses in business. EVCI expects to begin offering in September 2000
courses and  programs  from St.  John's  University,  College  for  Professional
Studies,  leading to a Bachelor of Science or Associate of Science degree,  with
specializations  in 24 areas that include computer  information  systems,  legal
studies, sports management, television and film and communication arts.

     Clemson   University's  Office  of  Off-Campus,   Distance  and  Continuing
Education  offers  continuing   education   courses  that  include   management,
engineering,  manufacturing,  textiles,  professional  development for women and
managing for diversity.

     Manhattan  College offers courses  leading to a Master of Science degree in
electrical, computer and mechanical engineering.

     Adelphi  University  offers  courses given by its School of Management  and
Business leading to a Bachelor of Business Administration, with a specialization
in  finance,   human   resources  or  marketing,   and  a  Masters  of  Business
Administration,  with specialization in, among other areas, accounting,  banking
and  financial  markets,   corporate  finance  and  investments,   international
business, human resource management and personnel administration.

     Mercy College offers  courses  leading to a Bachelor of Science in Business
with a specialization in banking, direct marketing,  finance,  general business,
international  business,  marketing  or  management.  Mercy  College also offers
courses  leading  to a Master of  Science  in direct  marketing  and a Master of
Business  Administration.  In  addition,  EVCI  recruits  students  who  want to
participate in Mercy College's Merlin program,  an Internet  asynchronous course
delivery  system.  EVCI  can in the  future  offer  all  of  the  Mercy  College
non-degree  and degree  courses in more than 75 areas  that  include  education,
health care, journalism,  medical technology,  veterinary technology and liberal
arts and sciences.

     Concordia College offers degree courses leading to a Bachelor of Science in
Business  Administration and Bachelor of Arts in Behavioral  Science.  Concordia
has an  accelerated  degree  program  that  permits  students  with two years of
college credit to obtain their degree within one year by attending  class for 52
consecutive weeks.

     The  College of  Insurance  offers  courses  leading to  undergraduate  and
graduate degrees in insurance and risk management, along with courses leading to
insurance  certification or designation,  with  specializations  in property and
casualty,  reinsurance,  ocean  marine,  life-health

                                       9

<PAGE>

and risk  management.  The College of  Insurance  also  offers  preparation
courses for insurance licensing exams. An executive M.B.A.  program is scheduled
for initial delivery by Spring 2001.

     Touro  University  International  offers  courses  leading to a Bachelor of
Science in Business  Administration,  with  specializations in finance,  general
management,  internal auditing,  health care management,  information technology
and tourism and hospitality.  Touro University  International also offers degree
courses leading to a Master of Business Administration,  and a Ph.D. in Business
Administration  or  Health  Sciences.  One  of  the  unique  features  of  Touro
University  International is its cyber-library,  which allows students to obtain
textbooks for courses and do research via the Internet. EVCI can offer all other
courses and degree programs provided by Touro University International.

     Touro  College  offers  both  non-degree  and degree  courses  in  business
management and  administration,  computer  science,  education,  human services,
liberal arts and sciences, social sciences and psychology.

     Golden Gate University.  Under a multi-year agreement,  made in March 2000,
EVCI can offer all of Golden Gate's undergraduate,  graduate and doctoral degree
programs and continuing  education  programs.  Golden Gate has advised EVCI that
approximately  70% of its  approximately  7,700  students work  full-time  while
attending  classes  and that,  accordingly,  its  programs  are career  focused,
contemporary,  practical and based on real marketplace needs. Golden Gate offers
courses  leading  to  degrees  which  include  concentrations  in law,  business
administration,  taxation, applied psychology, english, international relations,
public  administration,   hospitality   administration  and  tourism,   computer
information  systems,  e-commerce  software  engineering and  telecommunications
management. EVCI expects to begin offering Golden Gate courses in the Fall 2000.

     Interboro Institute.  Seeking additional sources of educational content for
its outreach programs,  EVCI acquired Interboro in January 2000.  Interboro is a
two-year  college  that  offers  degree  programs  leading to the  Associate  of
Occupational Studies Degree in Business Administration  (accounting and business
management),    ophthalmic   dispensing,   paralegal   studies,   administrative
secretarial arts (executive,  legal,  correspondence  or medical  secretary) and
security services and management.  Interboro Institute continues to operate as a
campus college and will apply for New York state approval to provide content for
remote delivery by EVCI beginning in the Fall 2000 semester.

     Interboro  presently  has  approximately  700  students.  Most of Interboro
Institute's  student  body  consist of  non-traditional  students  who pay their
tuition using Federal (Pell) and New York State (TAP) tuition grants.

     Training  and  professional   development.   Information   about  training,
     ------------------------------------------
professional developments and other content being offered by EVCI follows.

     Computer  Generated  Solutions,  Inc. Under a multi-year  co-marketing  and
education  provider  agreement,  made in February  2000,  CGS will market EVCI's
services and EVCI will market CGS's information  technology  corporate  training
programs.  Marketing  is expected to begin in the second  quarter of 2000.  As a
premier IBM business partner, and Microsoft solutions

                                       10

<PAGE>

provider,  CGS  offers  over 250  instructor-led  courses,  Web-based  training,
multi-media computer based training and custom-developed applications courses.

     Kaplan  Educational  Centers,  Inc. Under a multi-year  agreement,  made in
March 1999,  EVCI is offering  Kaplan's SAT and GMAT test  preparation  and K-12
after-school programs.

     Dearborn  Institute.  Under its agreement with Kaplan Educational  Centers,
Inc., EVCI is offering Dearborn securities and insurance licensing  preparation,
training and professional development courses.

     Visiocom  USA  Incorporated.  EVCI and  Visiocom  USA will each  market the
other's  services.  Visiocom USA provides  one-on-one  individual and customized
live software training directly to employees at their workplace. Courses include
instruction on using Microsoft Office,  Lotus Smart Suite,  WordPerfect  Office,
Lotus Notes, the Internet, Java and the employer's proprietary software. EVCI is
a founder and  principal  stockholder  of Visiocom  USA together  with  Visiocom
Worldwide, S.A. under an agreement effective in November 1999.

     Corporate Scenes,  Inc. Under a multi-year  agreement,  made in March 2000,
EVCI will be  offering  professional  development  courses  designed  to enhance
leadership skills.  Course subjects include cultural  diversity,  team building,
leadership training and handling conflict.

     Education  provider   agreements.   EVCI's  education  provider  agreements
generally  have  terms of three  to five  years  and are  subject  to  automatic
extensions and, in addition to the services provided by EVCI,  typically include
the following terms:

     o    The   education   provider   obtains  the   necessary   licenses   and
          accreditation  for course and  program  offerings.

      o   Generally,  the  education  provider is  required to schedule  courses
          between 8:00 A.M. and 11:00 P.M.  Monday  through Friday and 9:00 A.M.
          to 3:00 P.M. on  Saturdays.  The courses to be  delivered  by EVCI and
          their  time  slots  are  determined  each  semester  by  EVCI  and the
          education  provider.  By  adding  Golden  Gate  University  and  other
          geographically  dispersed  education  providers,  EVCI can offer  more
          course hours per day to students in other time zones.

      o   For its  services,  EVCI  receives  a fee  based on  tuition  payments
          actually received by the education provider.

      o   Most of EVCI's  education  providers  have agreed not to offer courses
          via  competing   interactive  video  conferencing  systems  to  EVCI's
          corporate  customers  and  their  employees  during  the  term  of the
          education  provider's  agreement  with EVCI and for one year after its
          termination.

       o  All of EVCI's  education  provider  agreements  were made since EVCI's
          IPO,  except  those with  Adelphi  University,  Mercy  College and The
          College of Insurance.

                                       11

<PAGE>


Marketing and Sales

     EVCI's chairman and president  oversee the development of EVCI's  marketing
strategies  and the conduct of sales  activities.  EVCI's sales force  currently
consists of 20 full-time employees and four independent sales representatives.

     Long-term   relationships   with   customers,   education   providers   and
co-marketing  partners are pursued by means of referrals  and  introductions  by
co-marketing partners and independent consultants,  direct mail,  telemarketing,
and demonstrations of EVCI's video conferencing delivery method.

     Co-marketing   agreements.    Obtaining   and   implementing   co-marketing
agreements,  such as those described below, are significant components of EVCI's
strategy.

     Bell Atlantic. Under a multi-year co-marketing agreement, made in September
1999, EVCI will provide  accredited  college courses,  degree programs and other
training programs through synchronous, multi-point video conferencing technology
while Bell  Atlantic  will  market  EVCI's  services  to both its  existing  and
potential users of Bell Atlantic's  digital  subscriber lines (DSL). On February
14, 2000,  Bell Atlantic and EVCI announced the  introduction of Remote Learning
Solutions, the distance learning solution that facilitates a "virtual" classroom
using the video  conferencing room systems or desk top computers.  EVCI has been
advised by Bell Atlantic that the Remote  Learning  Solutions  campaign has been
selected as one of Bell Atlantic's most  significant  marketing  initiatives for
the year  2000.  Approximately  900 Bell  Atlantic  account  executives  will be
trained to sell the Bell Atlantic/EVCI Remote Learning Solutions.

     Exite @Home Network. Under two multi-year co-marketing agreements,  made in
August and  September  1999,  Excite @Home and EVCI will market and promote EVCI
throughout the @Home broadband  Internet  portal and Excite.com.  EVCI's initial
co-marketing  initiative  with @Home will be with the Excite  @Work  division of
Excite @Home.  EVCI and @Work will  co-market EVCI education and training to the
approximately  5,000 customers that have signed up for @Work broadband services.
Additionally,  EVCI and @Work will develop joint promotional brochures and joint
sales  initiative  by bundling  EVCI's  content  together  with @Work  broadband
services.  Excite  @Home has  advised  EVCI that it has  access,  through  cable
television lines, to approximately 65 million households.

     We Media, Inc. Under a multi-year  co-marketing  agreement,  made in August
1999, We Media committed $7.5 million over five years,  ($1.5 million per year),
to promote  EVCI  educational  content to a market of  approximately  54 million
Americans with disabilities,  their families and friends.  We Media is promoting
EVCI through its publications and web site and radio and television advertising.
Under  another  multi-year  agreement,  made in  September  1999,  We  Media  is
marketing EVCI services to not-for-profit  organizations servicing the disabled,
and their families and friends.

     Consortium for Worker Education. Under a multi-year co-marketing agreement,
made in May 1999,  EVCI can offer  courses  and  programs  to union  members and
dislocated workers.  CWE has advised EVCI that,  annually,  over 32,000 employed
and

                                       12

<PAGE>

unemployed workers receive  educational,  skills training and re-employment
services  from CWE. EVCI is working with CWE on securing  contracts  with unions
and corporations using CWE's services.

     edcor  Data  Services.   EVCI  is  marketing  edcor's  tuition   assistance
processing services to EVCI's current and potential customers.  edcor's services
in educational and training  administration include processing  applications and
registrations;  identifying  appropriate  accredited colleges,  universities and
technical  schools for students;  preparing  checks and  reimbursing  employees;
making  training  site  arrangements; and  determining  that  employees  receive
training that contributes to the employer's goals.  edcor plans to market EVCI's
content and delivery services to edcor's current and potential customers.  edcor
currently  provides  its  services  primarily  to  approximately  70 Fortune 500
companies.

     AT&T Corp.  The AT&T  co-marketing  agreement,  made in September  1998, is
being  renegotiated as a result of AT&T's and EVCI's shift in focus from ISDN to
broadband services.

     Marketing to students.  EVCI assumes primary  responsibility  for marketing
its  education  providers'  courses and  programs to  potential  students.  EVCI
produces promotional brochures and videotapes that may include or be accompanied
by  endorsements  by management of its customers.  Other marketing tools include
using demand analysis surveys to collect  demographic and preference data from a
corporate  customer's  employees  to  determine  the courses and  programs to be
offered.  EVCI recently  began  outsourcing  student  admission  counseling  and
enrollment under its agreement made in October 1999 with Learningforce, Inc.

Government Regulation

     Distance  learning.  Federal,  state  and  local  authorities,  as  well as
independent educational  accreditation  organizations,  have taken an increasing
interest in distance learning in recent years.  Federal departments and agencies
are seeking to balance  governmental  interests in encouraging new  technologies
against other  interests  such as protecting  the integrity of  federally-funded
educational  programs and ensuring that the benefits of new technologies will be
available  to all  Americans.  State  and  local  authorities  are  reevaluating
licensing  requirements  and  are  joining  multi-jurisdictional   collaborative
efforts to address complex issues that are unique to distance learning.

     Much of this activity reflects general  governmental  support for the needs
and goals of distance learning providers. Several federal departments, including
the Departments of Agriculture,  Defense,  Labor and Education,  have authorized
pilot programs that utilize or promote distance learning.  These  authorizations
may provide  additional  sources of funding for EVCI and other distance learning
companies.

     Other  governmental  and regulatory  activities could have a less-favorable
impact on EVCI's  business.  For  example,  the  Higher  Education  Act  imposes
numerous  restrictions  on students and  institutions  participating  in federal
student financial aid programs. Lawmakers are reevaluating these restrictions in
response to rapid advances in distance learning  programs and technologies,  but
there can be no guarantee  that the  restrictions  will be relaxed,  or that the
Department of Education, Congress or other state or local regulatory entity will
not impose

                                       13

<PAGE>

stricter or additional  requirements on distance learning  providers.  Increased
federal  regulations,  continued uneven  licensing or approval  processes by and
among state  governments  or  accreditation  organizations,  or changes to other
laws, such as copyright or telecommunications  laws, could increase EVCI's costs
or make it harder for EVCI to attract and retain the educational  providers upon
which EVCI's  business  depends.  All of these  issues are in various  stages of
review  throughout  all levels of  government.  EVCI  cannot  predict the scope,
outcome or impact on EVCI of these reviews, or the extent to which these reviews
will be favorable or adverse to EVCI.

     Interboro Institute.  EVCI has owned and operated Interboro Institute since
January 14, 2000.

     Accreditation.   The  New  York  Board  of  Regents  accredits   Interboro.
Accreditation  provides  the basis for (i) the  recognition  and  acceptance  by
employers,  other higher education institutions and governmental entities of the
degrees and credits earned by students and (ii)  qualification to participate in
Title IV of the Higher Education Act.

     Following  the  acquisition  of  Interboro  by EVCI,  the Board of  Regents
approved the registration of Interboro's degree granting programs for a two-year
period  ending on or about  December 31, 2002.  Pursuant to Regents  regulations
governing  a change of  ownership,  the  Regents  will issue  degrees  earned by
Interboro  students  during this period.  At a time yet to be  determined by the
Regents during this two-year  period,  it will review  Interboro for purposes of
reaccreditation  and the return of degree granting authority to Interboro.  As a
result of Interboro's  financial  difficulties prior to its acquisition by EVCI,
the Regents is requiring Interboro to continue to submit quarterly financial and
related progress reports.

     Interboro's   Associate  of  Occupational  Sciences  degree  in  Ophthalmic
Dispensing is also  accredited  by the  Commission  of  Opticianry.  This degree
program accreditation was last issued in March 1999 for a six year period.

     Pell grants. Interboro Institute's  participation in the Pell Grant program
subjects  it to  substantial  regulatory  oversight  by the U.S.  Department  of
Education  under Title IV. For the period July 1, 1999 through January 13, 2000,
approximately  38.3% of  Interboro's  revenue was derived from Title IV funding.
During its fiscal year ended June 30, 1999, the percentage of funds derived from
Title IV funding by Interboro was 42.5%.

     Aid under the Pell  Grant and other  Title IV  programs  is  awarded on the
basis of financial need, generally defined as the difference between the cost of
attendance and the amount a student can reasonably contribute to that cost.

     Under the Pell  program,  Interboro  is subject  to  frequent  reviews  and
detailed  oversight  and  must  comply  with a  complex  framework  of laws  and
regulations.  Periodic revisions of regulations and changes in interpretation of
existing laws and regulations could affect Interboro's continuing eligibility to
participate in the Pell Grant program.

                                       14
<PAGE>


    Factors  that  could  affect  Interboro's  participation  in  the Pell Grant
program include:

     o    Interboro  must satisfy  minimum  standards  established to assess its
          financial  condition  at  the  end  of  its  fiscal  year.   Interboro
          anticipates it will be able to satisfy the minimum standard at the end
          of its current fiscal year.

     o    Interboro  could lose its eligibility to participate in Title IV if it
          receives  in excess of 90% of its cash  basis  revenue  from  Title IV
          programs  for tuition,  fees and  institutional  charges.  Interboro's
          percentage of Title IV funds continues to be less than 45%.

     o    Interboro cannot pay any commission, bonus, or other incentive payment
          based  directly or  indirectly on success in securing  enrollments  or
          financial  aid  to  any  person  or  entity  engaged  in  any  student
          recruitment,  admission or financial aid awarding activity.  Interboro
          believes that its current method of compensating enrollment counselors
          complies with Title IV.

     o   Interboro's participation in Title IV is based, in part, on satisfying
          administrative capability requirements.

     o    Interboro's administration of Title IV funds is audited annually by an
          independent   accounting  firm  and  the  resulting  audit  report  is
          submitted  to  the  Department  of  Education  for  review.  If  it is
          determined  that  Interboro  improperly  disbursed  Title  IV funds or
          violated a provision of the Higher Education Act, it could be required
          to repay  such funds and might be  assessed  an  administrative  fine.
          Interboro  could also  become  subject  to  heightened  monitoring  or
          transfer  from the  advance  system of  payment  to the  reimbursement
          system,  under which it must  disburse  its own funds to students  and
          document the student's eligibility for Title IV funds before receiving
          funds from Department of Education.

     o    Violations of Title IV  requirements  could also subject  Interboro to
          other civil and criminal penalties.

     TAP grants. Interboro is subject to extensive regulation in New York
State  in  connection  with its  participation  in the New  York  State  Tuition
Assistance Program.  TAP is a tuition grant program in which many of Interboro's
students participate.

     Upon audit, TAP program administrators  disallowed approximately $4,800,000
of grants previously disbursed to Interboro for academic years 1989/1990 through
1991/1992.  After  protracted  litigation,   Interboro  was  required  to  repay
approximately  $5,850,000,  including  $1,050,000  of interest,  to the New York
State Higher Education Services Corporation.

     The financial and administrative problems incurred by Interboro as a result
of this TAP  disallowance  and ensuing  litigation,  created the opportunity for
EVCI to acquire  Interboro.  Interboro is now receiving TAP disbursements in the
ordinary course.

                                       15

<PAGE>


     Funds  disbursed to Interboro  subsequent  to academic  year 1992 are still
subject to audit as are future  disbursements.  Interboro  cannot predict if any
future disallowances might occur as a result of additional TAP audits. Interboro
does believe,  however, that the problems identified in the prior TAP audit have
been  corrected  and that it is  operating  in  compliance  with TAP rules.  The
purchase  price payable by EVCI for Interboro  would be reduced to the extent of
any disallowance  under TAP or Pell with respect to periods prior to January 14,
2000.

Competition

     Distance  Learning.  The distance  learning  market is  fragmented,  highly
competitive  and  encompasses  a broad variety of learning  formats.  EVCI faces
substantial competition from distance learning companies,  using asynchronous or
synchronous  delivery  methods,  and other  providers  of  educational  content.
Traditional  live classroom  instruction by two and four year colleges is EVCI's
most  significant   competition.   Some  colleges  and  universities  are  using
interactive video conferencing systems to deliver their courses.  Many education
providers have extension centers that attempt to address the issue of locational
and scheduling convenience.

     In addition,  EVCI is facing  increasing  competition  from other  distance
learning  companies  that offer,  among other  products  and  services,  one-way
satellite video conferencing, self-paced correspondence courses, video and audio
cassettes, CD-roms and Internet-based instruction. Distance learning competitors
include Apollo Group,  Inc.'s  University of Phoenix,  Caliber Learning Network,
Inc., eCollege.com, SkillSoft, Inc. and Career Education Corporation.

     EVCI's  primary focus has been to use  interactive  video  conferencing  to
enable students to experience an actual classroom  environment more closely than
any other distance learning system currently available. However, EVCI recognizes
that not everyone can afford the high quality  delivery method preferred by EVCI
for its  customers or can make the time to attend  regularly  scheduled  classes
using video conferencing enabled room systems or desktop computers. Accordingly,
EVCI is adding one-way video,  two-way audio and text capabilities,  offers text
only  programs,  and has the ability to archive and store  content from its live
classes for retrieval by the user as he or she sees fit. EVCI's archived content
will be accessed  either  from  narrowband  regular  Internet or from high speed
broadband Internet.

     There are no  significant  barriers  to entry  into the  distance  learning
market.  EVCI  believes   competition  is  primarily  based  on  locational  and
scheduling convenience,  cost, relevance and quality of course content,  quality
and reliability of content delivery and customer support.

     EVCI believes its principal competitive strengths are:

     o   its business strategy;

     o   the relevance, range and sources of training, professional development
         and higher education courses EVCI can deliver;

     o   its management;

     o   the breadth of its services;

     o   its co-marketing partners;

                                       16

<PAGE>


      o   the  similarity of the learning  experience  using  interactive  video
          conferencing  systems to the traditional  classroom  experience,  as a
          result of the level of interactivity; and

      o   its proprietary broadband network design.

     Interboro Institute.  Interboro competes with four-year and two-year degree
granting public and private  colleges and universities as well as with a variety
of business providers, primarily in the proprietary training sector.

Intellectual Property

     EVCI currently  intends to protect its broadband  network design as a trade
secret.

Employees

     As of March  1,  2000,  EVCI  had 135  full-time  employees,  including  69
Interboro Institute employees.  In addition,  Interboro Institute had 18 adjunct
professors.  None of EVCI's  employees  is  covered by a  collective  bargaining
agreement.   EVCI  believes  that  its   relationship   with  its  employees  is
satisfactory.

Item 2.  Description of Property.

     EVCI  currently  utilizes  approximately  6,442  square  feet of  space  in
Yonkers, New York for its corporate and administrative  offices,  under a lease,
expiring  in  August  2002,   that   provides  for  monthly  rent   payments  of
approximately   $13,000  subject  to  annual   increases.   EVCI's   multi-point
conferencing  units are located and  serviced  in  Bohemia,  New York,  under an
agreement  which  expires in  December  2000 and  requires  monthly  payments of
approximately  $11,000,  subject to increase as equipment and digital data lines
are added. Video  conferencing  equipment is delivered to the installation sites
by the  manufacturers.  EVCI is looking for additional  space for its operations
department in Westchester County, New York.

     Interboro Institute occupies  approximately  28,000 square feet at 450 West
56th Street,  New York,  New York,  pursuant to a lease expiring on January 2004
and requiring monthly rent payments of approximately $40,000.

Item 3.  Legal Proceedings.

     On March 3,  2000,  EVCI  commenced  an action in Supreme  Court,  New York
County, seeking, among other things, an injunction enjoining 444 Realty Company,
L.L.C.,  the landlord of the  premises  occupied by  Interboro  Institute,  from
unlawfully  terminating,  effective  March 6, 2000,  the lease for such premises
based upon its contention,  which EVCI believes is not meritorious,  that EVCI's
purchase  of all of the  stock  of  Interboro  Institute,  Inc.  constitutes  an
improper assignment of the lease.

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

         None.

                                       17

<PAGE>


                                     PART II

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

     EVCI's  common  stock is quoted on The  Nasdaq  SmallCap  Market  under the
symbol  "EVCI," and on the Pacific  Exchange and the Boston Stock Exchange under
the symbol "EVI." The  following  table sets forth the high and low sales prices
of the common stock for each quarter of 1999, since the commencement of trading,
as reported by Nasdaq.

                                                       High            Low
                                                     ---------      ---------
         First Quarter (from February 23, 1999)      $18.000        $13.875
         Second Quarter                               16.125          7.844
         Third Quarter                                15.750          6.000
         Fourth Quarter                               21.000         13.250


     As of March 9, 2000 the number of  stockholders of record of EVCI 's common
stock was 47, which excludes the number of stockholders whose shares are held in
street name.

     EVCI has never  declared or paid any cash dividends on its common stock and
does not expect to pay any cash dividends in the foreseeable future.

Item 6.  Management's  Discussion  and Analysis of Financial  Condition and
         Results of Operations.

     The following  discussion  should be read in conjunction with the financial
statements of EVCI and the notes thereto appearing elsewhere in this report.

Operational Overview

     General. Since its IPO, EVCI has been engaged primarily in implementing its
business strategies by activities that include:

     o    completing  the  proprietary  design  and  testing  of its high  speed
          broadband  network  and  determining  that  the  network  should  be a
          separate product offering to major corporations and others.

     o    making  co-marketing  alliances  with  Bell  Atlantic,   Excite  @Home
          Network, We Media, edcor and the Consortium for Worker Education.

     o    placing  significantly  greater  emphasis on the marketing of training
          and professional development content to corporations because they have
          significantly  larger budgets and demand for this kind of content than
          higher education content and payments to EVCI for delivering  training
          and professional development content are more predictable and timely.

                                       18

<PAGE>


     o    obtaining access to training and professional  content user agreements
          from,  among others,  Dearborn  Institute (under EVCI's agreement with
          Kaplan  Educational  Centers),   Computer  Generated  Solutions,   and
          Corporate Scenes, and by co-founding Visiocom USA.

     o    obtaining  education  provider  agreements with St. John's  University
          College of Business and St. John's University  College of Professional
          Studies,  Clemson  University's  Office of  Off-Campus,  Distance  and
          Continuing    Education,    Concordia   College,    Touro   University
          International, Touro College and Golden Gate University.

     o    acquiring  Interboro  Institute with  expectations  of increasing EVCI
          revenues from existing  on-campus  programs and the remote delivery of
          Interboro's  educational  content after  obtaining  requisite New York
          State approvals.

     o    recruiting,  hiring or retaining, training and redeploying management,
          marketing, sales, technical and administrative personnel.

     o    allocating  more time,  personnel and other  resources to accelerating
          the implementation of agreements with corporate customers.

     Revenue  and  accounts  receivable.  EVCI's  distance  learning  revenue is
derived from sharing tuition payments received by education providers based on a
contractually  agreed upon formula.  The percentage of tuition  payments that an
education  provider pays to EVCI for its services is  determined by  negotiation
between the  education  provider and EVCI,  and, to an extent,  depends upon the
reputation and academic  standing of, and the tuition  charged by, the education
provider.  Revenue  attributable  to a course  is  recognized  ratably  over the
duration of the course and, as this occurs,  EVCI establishes a related accounts
receivable.  EVCI's education  providers generally permit tuition payments to be
deferred  until  after a course is  completed  and they  control the billing and
collection process.  The practices of the education provider to collect tuition,
and the timing of such  collection,  is subject to the billing  practices of the
education  provider  and the  tuition  reimbursement  and payment  policies  and
practices of the student's  employer.  To the extent  tuition is not paid by the
employer,   the   ability  to  collect   tuition  is  subject  to  the  risk  of
non-collection from the student, who is ultimately responsible for payment. If a
student does not successfully complete a course, the employer will generally not
pay the tuition.

     In most  cases,  EVCI has been  receiving  its share of  distance  learning
tuition  payments more than 90 days after  completion  of courses,  and, in some
cases, more than nine months after completion of courses. Frustrated by attempts
to expedite billing practices by education providers and reimbursement practices
by  corporations,  and by  students'  failure  to pay  tuition  after  receiving
reimbursement,  commencing after completion of the current  semester,  EVCI will
require at least 50% of tuition to be paid in advance  or,  alternatively,  that
deferred payments be guaranteed by the corporate employer.

     EVCI  cannot  predict  whether its new  policies  regarding  collection  of
tuition will adversely impact its student  enrollment and,  therefore,  its cash
flow. Accordingly, the continuation and further implementation of these policies
will depend upon their acceptance by students and their employers.

                                       19

<PAGE>


     A key  component  of EVCI's  increasing  emphasis  on  providing  corporate
training  and  development  content  is its  co-marketing  agreement  with  Bell
Atlantic.  EVCI and Bell  Atlantic  believe the cost  savings  for  corporations
receiving EVCI content and the  convenience to their  employees,  resulting from
the reduction of travel time, will justify the cost of Bell Atlantic's  building
out the  broadband  networks of their  corporate  customers.  EVCI is  currently
targeting the fourth quarter of 2000 for positive cash flow based on the rate at
which EVCI's  co-marketing  partners (such as Bell Atlantic and WeMedia) believe
they can roll out their  co-marketing  programs with EVCI and the cash flow EVCI
anticipates receiving from the operations of Interboro Institute.

     EVCI intends to license its broadband  network  design and service based on
factors that  include  usage,  number of  simultaneous  sites,  number of ports,
scheduling,  monitoring,  training, required bandwidth, equipment, and broadband
line changes.

     Operation  expenses.  Cost of sales consists primarily of costs relating to
operating EVCI's video conferencing equipment and to certain  telecommunications
costs.  These  costs  will  increase  as  EVCI  delivers  more  courses  to more
locations. EVCI has an agreement with AT&T that substantially lowers EVCI's long
distance usage costs.

     Generally,  marketing  costs are  expensed as incurred.  However,  costs of
courses and related  materials  are expensed  over the duration of the course to
which they relate.

     Seasonability.  EVCI  expects that  revenues for its third  quarter will be
substantially  lower than other quarters  because it  anticipates  substantially
lower student enrollment during June, July and August.

Fiscal 1999 Compared to Fiscal 1998

     Net revenue increased by 114% to $752,777 in 1999 from $351,598 in 1998 due
primarily  to a 126 % increase in student  course  completions  to 1,436 in 1999
from 634  completed  courses in 1998. To increase the rate and amount of student
enrollment  by  employees  of  EVCI's  corporate   customers,   in  addition  to
emphasizing  training and professional  development  content delivery,  EVCI has
been:

     o    working  more  closely  with  education  providers  and  customers  to
          implement and administer their agreements with the Company.

     o    increasing  the number of student  recruiters  (by eight during fiscal
          year 1999).

     o    focusing  on  obtaining   education   providers   with   national  and
          international  reputations  or with  regional  appeal  outside  of the
          Northeast.

     o    training   employees  of  co-marketing   partners   regarding  student
          recruitment.

     Tuition  payments  received  or  receivable  from  Adelphi,  The College of
Insurance and Mercy College constituted 60%, 27% and 11%,  respectively,  of net
revenue in 1999 and 64%, 19% and 17%, respectively,  of net revenue in 1998. Net
revenue   relates  to  tuition   payments  and  accounts   receivable  that  are
attributable to employees of EVCI's customers in 1999 and 1998 as

                                       20

<PAGE>

follows: AIG, 16% and 41%; Citibank, 13% and 37%; and Merrill Lynch, 9% and 13%.
EVCI did not deliver any courses or generate revenue in 1997.

     Interest  income  increased to $437,645 in 1999 from $56,369 in 1998 due to
the investment of the proceeds from the IPO.

     Cost of sales  increased by 41% to $295,640 in 1999, or 39% of net revenue,
from  $210,326,  or 60% of net  revenue  in  1998  due  primarily  to  increased
communication  costs for operating  EVCI's  multipoint  conferencing  units. The
improvement in gross margin results  primarily  from volume  discounts  given to
EVCI under its agreement with AT&T.

     Selling,  general and  administrative  expense  increased by  $3,771,211 to
$6,591,609 in 1999 as compared to $2,820,398 in 1998. The components and reasons
for the increase:

     o    Salaries and benefits  increased  by 121% to  $3,167,196  in 1999 from
          $1,435,525  in 1998  primarily  due to the  increase  in EVCI's  staff
          during the year by 38 to 62 full-time  employees.  The  increase  also
          includes bonuses of $412,185 in 1999 as compared to $120,000 in 1998.

     o    Marketing,  brochures and student  registration costs increased by 98%
          to  $1,170,755 in 1999 from $591,827 in 1998 due primarily to costs of
          marketing  EVCI's  services  to  an  increasing  number  of  potential
          students,  attending  trade shows,  and  utilizing  independent  sales
          representatives.

     o    Depreciation  and  amortization  increased  to  $458,410  in 1999 from
          $234,984  in  1998  as a  result  of  purchases  of  videoconferencing
          equipment and other equipment required to test the delivery of classes
          using the Company's proprietary broadband network design.

     o    Other selling and general  administrative  expenses  increased 212% to
          $1,740,623 in 1999 from $558,062 in 1998 primarily due to increases in
          rent,  professional fees, maintenance fees, office telephone expenses,
          postage,  insurance,  computer  expenses,  travel costs,  and investor
          relations costs that were incurred to support EVCI's growth.

      o   Interest and financing  costs of $5,519 in 1999 relates to interest on
          capital lease obligations  compared to $105,681 in 1998, which related
          to private placements in 1997 of debt that was retired in 1998.

     EVCI also  incurred  $425,533 in non cash  expenses in 1999 relating to the
issuance of options and warrants to outside consultants for services
performed. These options and warrants are valued at their fair value at the date
of issuance using the Black-Scholes option pricing model.

     In addition,  EVCI incurred a loss of $54,715 on its investment in Visiocom
USA.

                                       21

<PAGE>


Liquidity and Capital Resources

     In its initial  public  offering,  completed in the first  quarter of 1999,
EVCI  received  net  proceeds  of  approximately  $13,399,000  from  the sale of
1,338,334  shares of its common stock,  at $12 per share.  This includes  EVCI's
sale of 138,334  shares,  for net proceeds of  $1,494,000,  upon exercise of the
underwriters over allotment option. Three EVCI officers also participated in the
over allotment option sales by selling a total of 41, 666 shares, for which they
received net proceeds of $449,992.

     Through  December 31,  1999,  the net proceeds of the IPO have been used as
follows:

     Cash and investment grade obligations                        $6,926,000*
     Purchasing and installing video conferencing equipment        1,896,000
     Marketing                                                       917,000
     Net payment for equity & other investments                      296,000
     Hiring and training additional personnel                        420,000
     Other working capital and operating expenses                  2,944,000
                                                                 -----------
                                                                 $13,399,000
                                                                 ===========



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

          *   Cash in non-interest bearing accounts was approximately $38,000.

     On February 3, 2000, EVCI received net proceeds of approximately
$3,740,000  from the sale to The Shaar Fund Ltd.  of  400,000  shares of a newly
designated  Series A, 7.5% convertible  preferred stock having a stated value of
$10.00 per share and three year  warrants  to purchase  40,000  shares of EVCI's
common stock.

     Capital  expenditures  for  twelve  months  ended  December  31,  1999 were
$1,969,351  compared to $449,883 for the twelve months ended  December 31, 1998.
The  additional  purchases  were  directly  attributable  to  purchases of video
conferencing  equipment  required at EVCI's  education  providers  and corporate
customers' sites where the EVCI's video conferenced programs are offered and for
the purchase of equipment to test EVCI's  proprietary  broadband network design.
EVCI will continue to use its cash  resources as needed to implement the plan of
operations described in its IPO prospectus.

     On January 14, 2000, EVCI's newly formed wholly-owned subsidiary, Interboro
Holding,  Inc.,  acquired all of the outstanding  stock of Interboro  Institute,
Inc.

     The purchase  price for the  outstanding  stock of Interboro is  contingent
upon  Interboro  having  earnings  before  interest,  taxes,  depreciation,  and
amortization,  as  determined  by EVCI's  auditors,  over the three fiscal years
commencing July 1, 2000 (or January 1, 2001 if EVCI changes  Interboro's  fiscal
year to a calendar  year).  The purchase price has two  components:  (i) a fixed
portion of $672,500,  and (ii) a percentage  portion equal to 50% of EBITA.  The
purchase price is payable out of between 20% and 50% of EBITDA that is allocated
first to the fixed and then to the percentage portion of the purchase price. Any
earned but  deferred  percentage  portion


                                       22

<PAGE>

becomes payable in eight quarterly installments after the fixed portion has
been fully paid.  Unless Interboro has sufficient  EBITDA,  the fixed portion is
not payable.

     In addition,  EVCI has agreed to issue to Mr. Kalisch  warrants to purchase
up to 25,000  shares of EVCI's  common  stock at the rate of 5,000  warrants per
year  provided  Interboro  has at least  $500,000  of EBITDA for the  applicable
fiscal year during the five year period  commencing  July 1, 2001 (or January 1,
2002 if registrant charges Interboro's fiscal year to a calendar year).

     EVCI has infused  $1,000,000  into  Interboro  for  working  capital and to
satisfy certain net worth and other financial requirements.

     See Note 3 of Notes  to  Financial  Statements  for  information  regarding
EVCI's agreement with Learningforce, Inc.

     EVCI  anticipates,  based on current plans and assumptions  relating to its
operations,  that cash flow from  operations  and the proceeds  from its IPO and
recent  preferred  stock  offering  will  be  sufficient  to  satisfy  its  cash
requirements  for at least until  December  31,  2000.  EVCI  expects to require
additional  funding  in order to  operate  and grow and is  considering  various
available  financing  options.  If, however,  EVCI is  underestimating  its cash
requirements,  it will require additional debt or equity financing sooner. There
can be no assurance  that any such  required  debt or equity  financing  will be
available on acceptable terms.

Item 7.  Financial Statements.

     The financial  information  required by this item is set forth beginning on
page F-1.

Item 8. Changes in and  Disagreements  With  Accountants  on Accounting and
        Financial Disclosures.

         None.

                                    PART III

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

     Information  about  the  current  directors,  executive  officers  and  key
employees of EVCI and their respective positions is set forth below:

Name                        Age                Positions Held
- ----                        ---                --------------
Dr. Arol I. Buntzman        56   Chairman of the board and chief executive
                                 officer
Dr. John J  McGrath         46   President and director
Richard Goldenberg          54   Chief financial officer, secretary and director
James H. Mollitor           54   Chief technical officer
Frederick H. Zolla          49   Vice president - corporate development
Royce N. Flippin Jr.        65   Director
Arthur H. Goldberg          57   Director
Philip M. Getter            63   Director

                                       23

<PAGE>


     Dr.  Arol I.  Buntzman  has  served  as  chairman  of the  board  and chief
executive  officer of EVCI since it's inception in March 1997 and as a member of
the  compensation  committee  since  February  1999.  From October 1996 until he
founded EVCI with Dr. John  McGrath,  Dr.  Buntzman  worked with Dr.  McGrath on
EVCI's  business  plan.  From August 1995 to October 1996 he was chairman of the
board and chief  executive  officer and a principal  stockholder  of Educational
Televideo  Communications,  Inc. a provider of distance learning services.  From
July 1995  through  June  1996,  he  served as  director  of  interactive  video
conferencing  distance  learning  of Fordham  University.  From  September  1992
through  July 1995 he was an adjunct  professor  and the director of the weekend
program,  a college program for working adults,  at Mercy College,  Dobbs Ferry,
New York.

     Dr.  Buntzman  received a doctorate  in  education  through  the  executive
leadership  program of Fordham  University  Graduate  School of Education in May
1995,  a  professional  diploma  in  educational   administration  from  Fordham
University  Graduate  School of  Education in May 1993 and a Masters of Business
Administration  from  Arizona  State  University  in finance and  management  in
September  1970.  His  doctoral  dissertation  focused  on  the  usage  of  live
interactive video conferencing as an educational delivery method and its use for
graduate education programs.

     Dr. John J.  McGrath has served as  president  and a director of EVCI since
it's  inception in March 1997.  From October 1996 until he founded EVCI with Dr.
Buntzman,  he worked with Dr. Buntzman on EVCI's business plan. From August 1995
to October 1996, he was  president,  a director and a principal  stockholder  of
Educational Televideo Communications, Inc.

         From  January  1995 to February  1997,  Dr.  McGrath  served as special
assistant to the president of the Mercy College,  Dobbs Ferry, New York. Through
December 1994, he served as assistant  vice-president  for extension  Centers of
Mercy College  where he was  responsible  for  establishing  and managing  seven
college extension centers in New York City and Westchester  County, New York. He
also served as the dean of the White  Plains  Campus of Mercy  College from 1990
through 1993.

     Dr. McGrath holds a Ph.D.  from the Fordham  University  Graduate School of
Arts and Sciences, with a specialization in law and criminal justice.

     Richard Goldenberg has served as chief financial  officer,  secretary and a
director of EVCI since its inception.  From October 1996 until October 1997, Mr.
Goldenberg  served as chief  financial  officer,  treasurer and secretary of RDX
Acquisition Corp., a company that provides proprietary  electronic messaging and
automation   software.   From  1986  through   September   1996,  he  served  as
vice-president,  treasurer  and  secretary  of Celadon  Group,  Inc., a publicly
traded  transportation  company.  He has a  B.B.A.  in  accounting  from  Baruch
College, CUNY.

     James H. Mollitor joined EVCI in July 1998 as vice president of operations.
He became EVCI's chief technical  officer in December 1999. From May 1997 to May
1998 he served as director of the Manhattan  Data Center of Lockheed  Martin,  a
defense contractor. From June 1976 to March 1997, he served as chief information
officer of Loral Electronics Systems, Inc., a military electronics manufacturer.

                                       24

<PAGE>


     Frederick  H.  Zolla  joined  EVCI in July  1999 as  director  of  business
development.  He  became  EVCI's  vice-president  of  corporate  development  in
November  1999.  From May 1997  through  June 1999,  Mr.  Zolla was a consultant
(d/b/a as Professional Consultants) to The Hispanic  Telecommunication  Network,
The New York City Board of  Education,  PBS  -Channel  13,  The JASON  Classroom
Network  and Claire  Transportation  Services,  where he utilized  his  distance
learning expertise and knowledge of education sales and marketing.

     From  November1992 to May 1997 he was the sole stockholder and director and
president and Chief Executive Officer of Distance Learning Associates,  Inc. DLA
was the first marketing  company to organize  distance  learning programs from a
variety  of  providers  into a package  that made it  possible  for K-12  school
districts to utilize distance learning resources.  Under Mr. Zolla's leadership,
DLA  established  distance  learning  programs  in over 1,800  school  districts
throughout  the  country.  During  this time,  Mr.Zolla  also  served as a guest
lecturer at the University of Southern Connecticut.  Through a program initiated
from the State  Department  of Education in Georgia,  Mr. Zolla  lectured on the
integration  of distance  learning  resources in the  classroom and workplace at
Georgia Tech, Valdosda  University and the regional  educational service centers
throughout  Georgia.  DLA ceased  operations in May 1997 as the education market
changed from satellite delivered resources to Internet delivered resources.  Mr.
Zolla declared and was discharged  from personal  bankruptcy in 1997 as a result
of having personally guaranteed  approximately  $800,000 in DLA liabilities.  To
his knowledge, DLA did not file for bankruptcy protection.

     In  1996,  Mr.Zolla  served  on the  White  House  advisory  committee  for
educational technology and in 1995 was appointed to the National  Infrastructure
Awards committee, headed by Vice President Al Gore.

     Royce N.  Flippin,  Jr.  has been a director  and a member of EVCI's  audit
committee  since  February  1999.  He has served,  since 1992,  as  president of
Flippin Associates,  a consulting firm focusing on the development of resources,
programs  and new markets and human  resource  management  for career  planning,
communication  and leadership  skills.  After serving as a tenured professor and
director  of  athletics  at MIT from  1980 to 1992,  he has been a  director  of
program  advancement  at MIT from 1992 to 1999,  in which  capacity  he provided
consulting services to the MIT Office of Individual Giving -Resource Development
regarding projects that include technology  transfers,  individual gift bequests
and the planned MIT athletic center. Mr. Flippin is a trustee or board member of
several profit and non-profit organizations,  including Ariel Capital Management
Funds   (trustee   since  1986),   Radkowsky   Thorium  Power   Corporation,   a
privately-held  company  that  is  developing  non-proliferative  nuclear  fuels
(director since 1994 and chairman from 1995-1997),  Kinematic, Inc., a privately
held company that is developing a virtual  environment  training  system for the
improvement of motor skills under an exclusive  license from MIT (director since
1994),  Newark Boys Chorus School  (trustee  since 1993) and Asphalt Green Acqua
Center,  New York, NY (director  since 1993).  Mr. Flippin holds an A.B.  degree
from Princeton  University and an M.B.A. degree from Harvard University Graduate
School of Business Administration.

     Arthur H.  Goldberg  has been a  director  and  member of EVCI's  audit and
compensation  committees  since  February  1999.  He has served as  president of
Manhattan  Associates,  L.L.C., an investment and merchant banking firms,  since
1994.  From 1990 through  1993, he served as

                                       25

<PAGE>

chairman  of Reich & Co.,  a New  York  Stock  Exchange  member  firm  that
specialized in investment banking and corporate finance for small-cap companies.
Mr.  Goldberg  holds a B.S.  degree  from New York  University  Stern  School of
Business and a J.D. degree from New York University School of Law.

     Philip M. Getter has been a director  since May 1999.  Since March 1996, he
has served as a managing director and head of corporate finance of Prime Charter
Ltd.,  the lead  underwriter  of EVCI's IPO.  From 1992 to March 1996,  he was a
senior vice president, investment banking, at Josephthal Lyon & Ross. Mr. Getter
has more than 30 years of experience in the  securities  industry.  From 1975 to
1981 he was  chairman and chief  executive  officer of Generics  Corporation  of
America,  a public company that was one of the largest generic drug companies in
the U.S. He is a member of the League of American Theatres and Producers, serves
on the Board of the  American  Theatre  Wing and is a Trustee  of the Kurt Weill
Foundation  for Music.  Mr. Getter has produced  events for  Broadway,  film and
television.  Mr. Getter  received his B.S. in industrial  relations from Cornell
University.

     Executive  officers of EVCI are  appointed  by the board of  directors  and
serve as the discretion of the Board.  There are no family  relationships  among
any of the directors or executive officers of EVCI.

     As set forth  above,  each of Drs.  Buntzman  and McGrath was an  executive
officer,  director and principal  stockholder  of  Educational  Televideo.  From
February 1995 through July 1996,  Educational Televideo had delivered courses to
one customer,  using video  conferencing  equipment  and dedicated  phone lines.
Educational  Televideo  ceased  business  operations  in  September  1996.  Drs.
Buntzman and McGrath terminated their affiliation with Educational  Televideo in
October 1996 when it became apparent to them that  anticipated  financing needed
to resume Educational  Televideo's business would not be provided. Drs. Buntzman
and McGrath believe that, when they resigned,  Educational Televideo's remaining
liabilities  consisted solely of  approximately  $300,000 of accounts payable to
vendors, primarily for equipment and supplies. To the knowledge of Drs. Buntzman
and McGrath,  bankruptcy proceedings have not been commenced or threatened by or
against Educational Televideo.

Classified Board

     In December 1998 EVCI adopted a classified  board of directors  pursuant to
which the directors are divided into three  classes.  The term of office of each
class of directors will expire as follows:

     o    Class 1, at the first annual  meeting of  stockholders  following  the
          date of this report.

     o    Class 2, at the second annual  meeting of  stockholders  following the
          date of this report.

     o    Class 3, at the third annual  meeting of  stockholders  following  the
          date of this report.

     Thereafter,  the term of office of each  director  will expire at the third
annual meeting of stockholders  following his or her election.  The directors in
each class are: Class 1: Arol I.

                                       26

<PAGE>

Buntzman  and  Philip  M.  Getter;  Class 2, John J.  McGrath  and Royce N.
Flippin, Jr.; and Class 3, Richard Goldenberg and Arthur H. Goldberg.

Section 16(a) Beneficial Ownership Reporting Compliance

     A review of Forms 3 and 4  furnished  to EVCI  during its fiscal year ended
December  31,  1999,  Forms 5 furnished  to EVCI with respect to its fiscal year
ended December 31, 1999 and the written representations, if any, of the relevant
reporting persons,  indicates that Philip M. Getter did not file his Form 3 in a
timely manner.

Item 10. Executive Compensation.

     The following  table shows  compensation  paid for the years ended December
31, 1999, 1998 and 1997 to EVCI's chief executive  officer and its other highest
paid executive offices who earned more than $100,000 in 1999.

<TABLE>
<CAPTION>
                                                        Summary Compensation Table                                    Long Term
                                                           Annual Compensation                                      Compensation
                      --------------------------------------------------------------------------------------   ---------------------




                                                                                                                      Awards
                                                                                                                    Securities
                                                                                            Other Annual            Underlying
                                                     Salary                  Bonus          Compensation             Options
Name and Principal Position           Year            ($)                      ($)               ($)                   (#)
- ------------------------------------------------------------------------------------------------------------   --------------------
<S>                                  <C>            <C>                    <C>                  <C>                <C>
Dr. Arol I. Buntzman                  1999           270,000                293,333 (1)          ---                 120,000
     Chairman of the                  1998           210,000                 70,000              ---                   ---
     board and chief                  1997           136,000                 35,600              ---                   ---
     executive officer

Dr. John J. McGrath                   1999           158,666                 91,667 (2)          ---                  40,000
     President                        1998           126,500                  5,750              ---                   ---
                                      1997            50,000                   ---               ---                   ---

Richard Goldenberg                    1999           117,666                 55,000 (3)          ---                  15,000
     Chief financial officer          1998           102,000                  4,750            13,200 (4)              ---
                                      1997            18,750                   ---             11,100 (4)              ---

James H. Mollitor                     1999           120,000                  5,000              ---                   ---
     Chief technical officer          1998            57,500                  2,000              ---                  50,000
                                      1997              ---                    ---               ---
                                                        ---
- ----------------------
</TABLE>

(1) Includes $43,333 of bonus earned in 1998,  payment of which was deferred at
    the election of Dr. Buntzman.

(2) Includes $21,667 of bonus earned in 1998, payment of which was deferred
    at the election of Dr. McGrath.

(3) Includes $15,000 of bonus earned in 1998, payment of which was deferred
    at the election of Mr. Goldenberg.

(4) Consulting  fees earned prior to Mr.  Goldenberg's  full-time  employment by
    EVCI, the payment of which was deferred at the election of Mr. Goldenberg.

(5) Was not employed by EVCI prior to July 1998.

                                       27

<PAGE>

Options Grants in Last Fiscal Year

     The following table sets forth information regarding options granted during
the year ended December 31, 1999,  under EVCI's  Incentive stock option plan, to
the executive officers named in the immediately preceding table.
<TABLE>
<CAPTION>

                                    Number of
                                   Securities
                                    Underlying       Percent of Total
                                 Options Granted    Options Granted to     Excercise Price
Name                                   (#)           Employees in 1999          ($/sh)              Expiration Date
- ----                             ---------------     -----------------     ---------------          ---------------

<S>                               <C>                     <C>                <C>                         <C> <C>
Arol I. Buntzman                   120,000                 47.1%              10.375                  May 06, 2004
John J. McGrath                     40,000                 15.7%              10.375                  May 06, 2004
Richard Goldenberg                  15,000                  5.9%              10.375                  May 06, 2004

Aggregate Option Exercises in 1999 and Year-End Option Values
</TABLE>

<TABLE>
<CAPTION>

                                              Number of Securities
                                        Underlying Unexercised options at   Value of Unexercised In-The-Money
                                              December 31, 1999 (#)          Options at December 31, 1999 ($)
Name                                        Exercisable/Unexercisable           Exercisable/Unexercisable
- ----                                    ---------------------------------   ---------------------------------

<S>                                                  <C>                                <C>
Dr. Arol I. Buntzman                                  0/120,000                          0/1,185,000

Dr. John J. McGrath                                    0/40,000                            0/395,000

Dr. Richard Goldenberg                                 0/15,000                            0/148,125

James H. Mollitor                                 10,000/40,000                              2,500/0

</TABLE>

Compensation of Directors

     Directors  who are not  officers or  employees  of EVCI are paid $1,000 for
attendance at each meeting of the board of directors or any committee thereof
and travel  expenses.  In addition,  EVC1's  Amended and Restated 1998 Incentive
Plan  authorizes  the automatic  grant of an option to purchase  5,000 shares of
common  stock to  non-employee  directors on the date on which such person first
becomes a non-employee  director.  Each  non-employee  director is automatically
granted an option to purchase  5,000 of common  stock  shares on March 1 of each
year,  provided he or she is then a non-employee  director and, as of such date,
he or she has served on the board of directors  for at least the  preceding  six
months.   Options  granted  to  non-employee  directors  vest  in  three  annual
installments commencing on the first anniversary of the date of grant and have a
term of ten  years.  The  exercise  price of  options  granted  to  non-employee
directors is 100% of the fair market value per share of common stock on the date
of grant. A non-employee  director who has been granted stock or options by EVCI
under a consulting or other  arrangement is ineligible to receive any subsequent
automatic grants unless the compensation committee determines otherwise.

                                       28

<PAGE>

Employment Agreements

     Each of Dr. Buntzman,  Dr. McGrath,  Mr. Goldenberg and Mr. Mollitor has an
employment agreement with EVCI.

     The employment  agreement with Dr. Buntzman  provides for his employment as
chairman  and chief  executive  officer at an annual  salary of  $330,000  since
September 1, 1999.

     The employment  agreement  with Dr. McGrath  provides for his employment as
president at an annual salary of $200,000 since September 1, 1999.

     The employment agreement with Mr. Goldenberg provides for his employment as
chief financial officer at an annual salary of $125,000 since September 1, 1999.

     The employment  agreement with Mr. Mollitor  provides for his employment as
chief technical officer at an annual salary of $120,000.

     Each of the employment agreements expires December 31, 2001. Dr. Buntzman's
and Dr. McGrath's  agreements  expressly permit increases in salary as the Board
determines. The employment agreements entitle the officers to participate in the
health,  insurance,  pension and other benefits,  if any,  generally provided to
employees of EVCI and Dr. Buntzman's and Dr. McGrath's  agreements  entitle them
to additional life insurance equal to three times their respective salaries. The
employment  agreements  also provide  that,  with certain  exceptions,  until 18
months after the termination of employment with EVCI, the officer may not induce
employees  to leave the employ of EVCI or  participate  in any  capacity  in any
business  activities that compete with the business conducted by EVCI during the
term of the employment agreement.

     EVCI may  terminate  the  employment of the officers upon death or extended
disability or for cause (as defined in each respective  agreement),  except that
Mr. Mollitor's agreement can be terminated by EVCI at any time. If employment is
terminated by EVCI without cause, the agreements generally provide EVCI must pay
the officer's  salary and health and insurance  benefits  until the earlier of a
specified date or the scheduled termination date of the employment agreement or,
in the case of each of Drs.  Buntzman  and Dr.  McGrath,  until 36 months  after
termination of his employment.

     EVCI  entered has an  agreement  with Dr. Arol I.  Buntzman  providing  for
payments to him, in the event his  employment  with EVCI is  terminated  after a
change in control of EVCI during the time of the agreement.  A change of control
means any of the following:

     o    any  person  becomes  the  beneficial  owner of 25% or more of  EVCI's
          voting securities; or

     o    during any consecutive three years,  EVCI's directors at the beginning
          of such three year  period and any new  director  whose  election  was
          approved by at least 662/3% of the  directors,  cease to  constitute a
          majority of the board; or

                                       29
<PAGE>

     o   EVCI's  stockholders  approve a merger or consolidation other than one
          where EVCI's  outstanding  voting  securities  before the  transaction
          constitute  50% or more of the  outstanding  securities  of the entity
          surviving the transaction or where a  recapitalization  is effected in
          which no person acquires 25% or more of EVCI's voting securities; or

     o    EVCI's stockholders approve a total liquidation of EVCI or sale of all
          or substantially all of EVCI's assets.

     The  agreement  expires  September  30,  2001,  but is subject to automatic
extension to December 31, 2001, and, thereafter,  for successive one-year terms,
unless otherwise  terminated by either party. The agreement  requires  severance
payments  to Dr.  Buntzman  of 2.99  times  the sum of his base  salary  and the
highest  annual bonus,  if any, paid to him during the three  previous years and
the  continuation of his medical and dental  insurance  benefits.  The agreement
requires these payments to be made in equal  installments over a 36 month period
and for the insurance benefits to continue for 36 months.

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

     The  following  table  sets  forth,  as of March 1,  2000,  the  beneficial
ownership of common stock by each person (or group of affiliated  persons) known
by EVCI to own  beneficially  more than 5% of the  outstanding  shares of common
stock,  each  director and  executive  officer of EVCI,  and all  directors  and
executive  officers as a group.  Except as  indicated  in the  footnotes  to the
table, the persons named in the table have sole voting and investment power with
respect to all shares of common stock shown as beneficially owned by them.

                           [Intentionally left blank]


                                       30

<PAGE>


<TABLE>
<CAPTION>

                                                                            Shares of
                                                                          Common Stock            Percentage of
Name of Beneficial Owner(1)                                            Beneficially Owned         Total Shares
- ---------------------------                                            ------------------         ------------

<S>                                                                    <C>                           <C>
Dr. Arol I. Buntzman                                                    1,276,834(2)                  29.4%
Dr. John J. McGrath                                                       420,146                      9.7
Richard Goldenberg (3)                                                     84,127                      1.9
James H. Mollitor                                                          16,250(4)                   0.4
Frederick H. Zolla                                                            -                         -
Tayside Trading Ltd. (5)                                                  417,705(6)                   9.3
125/5 Sanhedria Murchevet, Jerusalem, Israel
DEWI Investments Limited (7)                                              533,334                     12.3
37 Bar Ilan Street, Jerusalem, Israel
B&H Investments Ltd (8)                                                   268,409 (9)                  6.1
50 Town Range, Gibraltar
Royce N. Flippin, Jr.                                                       3,333 (10)                  -
Arthur H. Goldberg                                                        114,000 (11)                 2.6
Philip Getter                                                              29,417 (12)                  .7
All directors and executive officers as a group                         1,439,834 (13)                32.2
(8 persons)

</TABLE>

(1)       Unless  otherwise  indicated,  the address for each stockholder is c/o
          Educational  Video  Conferencing,  Inc.,  35 East Grassy  Sprain Road,
          Suite 200,  Yonkers,  New York 10710.

(2)       Includes   the  420,146   and  84,127   shares   beneficially   owned,
          respectively, by Dr. McGrath and Mr. and Mrs. Goldenberg. An agreement
          between  Drs.  Buntzman  and McGrath  gives Dr.  Buntzman the right to
          direct the vote of the shares of common stock owned by Dr.  McGrath as
          Dr.  Buntzman  directs  until  December  31, 2001.  Additionally,  Dr.
          Buntzman  has the right to direct the vote of the shares  owned by Mr.
          and Mrs.  Goldenberg  until December 31, 2001 pursuant to an agreement
          with  them.

(3)       Owned  jointly  by Mr.  Goldenberg  and his wife and  excludes  15,000
          shares of common stock owned by Mr. Goldenberg's adult children, as to
          which Mr.  and Mrs.  Goldenberg  disclaim  beneficial  ownership.

(4)       Includes currently  exercisable options to purchase 10,000 shares.
(5)       The  ultimate  beneficial  owner is Mr.  Esriel  Pines.
(6)       Includes 167,705 shares underlying currently exercisable warrants.
(7)       The  ultimate  beneficial  owner is Mr.  Aron  Gee.
(8)       The  ultimate  beneficial  owns are Mr.  Chaim  Segal  and Mr.  Simcha
          Senerovitch.
(9)       Includes 46,545 shares underlying currently exercisable warrants.
(10)      Comprised of shares underlying  currently  exercisable  options.
(11)      Includes currently exercisable options and warrants to purchase 79,000
          shares.
(12)      Includes  3,750 shares  owned by Mr.  Getter's  wife,  as to which Mr.
          Getter  disclaims  beneficial   ownership,   1,667  shares  underlying
          currently  exercisable options and 24,000 shares underlying  currently
          exercisable warrants.
(13)      Includes 118,000 shares underlying  currently  exercisable options and
          warrants.

                                       31

<PAGE>

Item 12. Certain Relationships and Related Transactions.

     In January and  February  1998,  EVCI  issued to Tayside  Trading  Ltd.,  a
principal  stockholder  of EVCI,  warrants to purchase  17, 705 shares of common
stock at $6.00 per share as a finder's fee in connection  with EVCI's receipt of
a portion of the gross  proceeds to  $1,072,500  from the  issuance in a private
placement of 195,000 shares of common and warrants to purchase  78,000 shares of
common  stock at $6.00 per share.  Tayside  and B&H  acquired  their  other EVCI
securities  disclosed  in  Item  11  of  this  report  prior  to  the  foregoing
transactions  and at a time  when  they  had no  relationship  with  EVCI or any
officer or director of EVCI.

     In March 1998,  EVCI entered into a three year  consulting  agreement  with
Arthur H. Goldberg, a director of EVCI. The agreement provides that Mr. Goldberg
will help EVCI to obtain  financing and agreements with corporate  customers and
education  providers and in strategic  planning and corporate  development.  The
agreement  entitles  Mr.  Goldberg  to 5% of  revenues  received  by  EVCI  from
activities,  if any,  with one  education  provider  with  which  EVCI  does not
currently have an agreement.  The agreement also grants Mr.  Goldberg seven year
options to purchase  100,000 shares of common stock at $7.00 per share, of which
options to purchase  75,000 shares have vested  overtime and options to purchase
25,000 shares vested on March 4, 2001 if the agreement remains in effect.

     The transactions  described above between EVCI and each of Tayside, B&H and
Mr.  Goldberg were  consummated  when such  companies and  individuals  were not
affiliates of EVCI. EVCI believes the terms of such transactions were negotiated
at  arms  length  and  were  as  favorable  to  EVCI  as it  could  obtain  from
unaffiliated third parties.

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

(a) The following exhibits are filed as part of this Report:

Exhibit No.*            Description of Exhibit
- ------------            ----------------------

       3.1[1]     --    Certificate of Incorporation of the Registrant.

       3.1.(a)[6] --    Certificate of Amendment to Certificate of
                        Incorporation.

       3.2[6]     --    Amended and Restated By-Laws of the Registrant.

       3.3[1]     --    Certificate of Merger of Educational Video Conferencing,
                        Inc. (a New York Corporation) into the Registrant
                        (a Delaware Corporation).

       3.4[1]     --    Certificate of Correction of the Certificate of
                        Incorporation of the Registrant.

       3.5[10]    --    Second Amended Certificate of Designation of Series A
                        7.5% Convertible Preferred Stock of the Registrant.

                                       32

<PAGE>


       3.5(a)[11] --    Certificate of Correction of Second Amended Certificate
                        of Designation of Series A 7.5% Convertible Preferred
                        Stock of the Registrant.

       4.1[1]     --    Form of Common Stock  Purchase  Warrant  issued to
                        investors  in  private  placements  and for  services
                        provided in connection with such private placements.

       4.2[1]     --    Tayside Common Stock Purchase Warrant.

       4.3[5]     --    Adelphi Common Stock Purchase Warrant.

       4.4[5]     --    Form of Representative's Warrant Agreement (including
                        Form of Representative's Warrant).

       4.5[5]     --    Form of Common Stock certificate.

       4.6[5]     --    Amended and Restated 1998 Incentive Stock Option Plan of
                        the Registrant.

       4.7[9]     --    Warrant Agreement, dated as of January 14, 2000, between
                        Educational Video Conferencing, Inc. and Bruce R.
                        Kalisch.

       4.8[10]    --    Common Stock Purchase Warrant, dated as of February 3,
                        2000, issued to The Shaar Fund Ltd.

       4.9(10]    --    Form of  Finder's  Warrant  (relating  to  the  issuance
                        of   warrants   to   purchase   3,870   shares   of  the
                        Registrant's common stock).

     +10.1[3]     --    Agreement between the Registrant and Adelphi University
                        for the Offering of Interactive Televideo Courses,
                        dated May 13, 1997.

     +10.2[2]     --    Agreement  between the  Registrant and The College  of
                        Insurance   for  the   Offering  of   Interactive
                        Televideo Courses, dated September 16, 1997.

     +10.3[2]     --    Agreement between the Registrant and Mercy College
                        for the Offering of Interactive Video Conferenced and
                        Computer Courses, dated March 10, 1998. Agreement
                        between the  Registrant  and  Reliance National  for the
                        Offering of  Interactive  Televideo Courses and Distance
                        Learning Programs, dated October 7, 1998.

      10.4[1]     --    Agreement between the Registrant and Reliance National
                        for the Offering of Interactive Televideo Courses and
                        Distance Learning Programs, dated October 7, 1998

      10.5[1]     --    Agreement between the Registrant and Citibank, dated May
                        20, 1997.

      10.6[1]     --    Agreement between the Registrant and American
                        International Group, dated May 21, 1997.

      10.7[1]     --    Agreement between the Registrant and Merrill Lynch
                        for the Offering of Interactive Televideo Courses and
                        Distance Learning Programs, dated June 3, 1998.

                                       33

<PAGE>

      10.7(a)[8]  --    Agreement  between  the  Registrant  and  Merrill
                        Lynch,  Pierce,  Fenner & Smith  Incorporated for the
                        Offering  of   Interactive   Televideo   Courses  and
                        Distance Learning Programs, dated June 30, 1999.

      10.8[5]     --    Agreement for Interactive Televideo Courses and Distance
                        Learning Programs between the Registrant and Travelers
                        Indemnity Company, dated July 24, 1998.

      10.9[1]     --    Agreement between the Registrant and Zurich Insurance
                        Company, U.S. Branch for the Offering of Interactive
                        Televideo Courses and Distance Learning Programs, dated
                        August 12, 1998.

      10.11[6]    --    Lease Agreement between the Registrant and Realty Co.
                        (doing business as Royal Realty), dated as of December
                         15, 1998.

      10.12[1]    --    Employment Agreement between the Registrant and Dr. Arol
                        I. Buntzman, dated October 1, 1998.

      10.13[1]    --    Employment Agreement between the Registrant and Dr. John
                        J. McGrath, dated October 1, 1998.

      10.14[1]    --    Employment Agreement between the Registrant and Richard
                        Goldenberg, dated October 1, 1998.

      10.15       --    Intentionally omitted.

      10.16[1]    --    Employment Agreement between the Registrant and James H.
                         Mollitor, dated October 1, 1998.

      10.17[1]    --    Consulting Agreement between the Registrant and Arthur
                        H. Goldenberg, dated March 4, 1998.

      10.18[4]    --    Consulting Agreement between the Registrant and William
                        R. Coda, dated May 10, 1998.

      10.19       --    Intentionally omitted.

      10.20[1]    --    Chief Executive Officer Change in Control Agreement
                        between the Registrant and Dr. Arol I. Buntzman, dated
                        October 1, 1998.

      10.21[1]    --    Form of Indemnification Agreement.

      10.22[5]    --    Intentionally omitted.

      10.23[4]    --    ICS  Network  Systems  Equipment  Collocation  and
                        Services  Agreement, dated November 20, 1997.

                                       34

<PAGE>


      10.24[4]    --    Agreement  between  the  Registrant  and  General
                        Reinsurance   Corporation   for   the   Offering   of
                        Interactive  Televideo  Courses and Distance Learning
                        Programs, dated November 6, 1998.

     +10.25[4]    --    Agreement  between the  Registrant  and  Manhattan
                        College  for  the  Offering  of   Interactive   Video
                        Conferenced Courses, dated November 23, 1998.

      10.26[4]    --    Comarketing Agreements between AT&T Corp. and the
                        Registrant.

      10.27[4]    --    Tariff agreement between the Registrant and AT&T Corp.
                        dated in June 1998.

      10.28       --    Agreement between Arol I. Buntzman and Richard and
                        Bonnie Goldenberg, dated March 1, 2000.

      10.29       --    Agreement between Arol I. Buntzman and John J. McGrath,
                        dated March1, 2000.

      10.30       --    Intentionally omitted.

      10.31[6]    --    Agreement between the Rochester City School District and
                        the Registrant, dated December 22, 1998.

      10.32[6]    --    National Agreement between Lockheed Martin Corporation
                        and the Registrant dated as of February 17, 1999.

     +10.33[6]    --    Educational Provider Agreement between Kaplan
                        Educational Centers, Inc. and Educational Video
                        Conferencing, Inc. dated March 23, 1999.

      10.34[7]    --    EVC and CWE Co-Marketing Agreement, dated May 21, 1999,
                        between the Registrant and the Consortium for Workers
                        Education.

      10.35[8]    --    Video Conferencing and Telecommunications Services
                        Agreement,  dated  as of July 1,  1999,  between  the
                        Board of Education of the City School District of the
                        City  of New  York  on  behalf  of  Community  School
                        District No. 10 and the Registrant.

      10.36[8]    --    Agreement  between the  Registrant  and  Atlantic
                        District  Lutheran  Church  Missouri  Synod  for  the
                        Offering of Interactive Televideo Courses, dated July
                        21, 1999.

      10.37[8]    --    Letter  Agreement  between  Excite  @Home  Network  and
                        the Registrant, dated July 26, 1999.

     +10.38[8]    --    Agreement  between the  Registrant  and  Concordia
                        College  for  the  Offering  of   Interactive   Video
                        Conferenced Courses, dated August 19, 1999.

                                       35

<PAGE>


     +10.39(a)[8] --    Agreement, dated August 26, 1999, between We Media,
                        Inc. and the Registrant.

     +10.39(b)[8] --    Agreement, dated September 22, 1999, between We Media,
                        Inc. and the Registrant.

     +10.40[8]    --    Co-Marketing Agreement, dated September 1, 1999, between
                        the Registrant and Bell Atlantic Network Services,  Inc.

     +10.41[8]    --    Agreement, dated September 1, 1999, between the
                        Registrant and Touro College and Touro University
                        College and Touro University International.

     +10.42[8]    --    Agreement,  between the  Registrant and St. John's
                        University  for the  Offering  of  Interactive  Video
                        Conferenced   and   Internet-Based   Courses,   dated
                        September 24, 1999.

      10.43[9]    --    Stock Purchase Agreement, dated as of January 14, 2000,
                        among Bruce R. Kalisch, Interboro Holding, Inc. and
                        Interboro Institute, Inc.

      10.44[9]    --    Escrow Agreement, dated January 14, 2000, among Bruce R.
                        Kalisch, Interboro Holding, Inc. and Fischbein Badillo
                        Wagner Harding.

     10.45[10]    --    Securities Purchase Agreement, dated as of February 3,
                        2000, between Educational Video Conferencing, Inc.
                        and The Shaar Fund Ltd.

      10.46[10]   --    Registration Rights Agreement, dated as of February 3,
                        2000, between Educational Video Conferencing, Inc.
                        and The Shaar Fund Ltd.

     ++10.50      --    Agreement between Educational Video Conferencing, Inc.
                        and Golden Gate University for the Offering of
                        Interactive video conference courses, dated March 3,
                        2000.

      10.51       --    License and services agreement between Educational Vide
                        Conferencing, Inc. and Learningforce Inc. dated as
                        of October 18, 1999.

      10.52       --    Educational Provider/Co-Marketing Agreement between
                        Educational Video Conferencing, Inc. and Computer
                        Generated Solutions, Inc. dated as of January 13, 2000.

      10.53       --    Stock Subscription and Stockholders' Agreement, dated as
                        of November 29, 1999 among Educational Video
                        Conferencing, Inc., Visiocom Worldwide, S.A., the
                        individuals set forth in Exhibit A to such agreement,
                        and Visiocom USA Incorporated ("VUSA"), including
                        Exhibits.

      27          --    Financial Data Schedule

                                       36

<PAGE>


      99.1[9]     --    Press Release of Educational Video Conferencing, Inc.,
                        dated January 20, 2000.

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

[1]       Incorporated by reference to the Registrant's  Registration  Statement
          on Form SB-2, dated October 23, 1998, registration no. 333-66085.

[2]       Incorporated by reference to Amendment No. 1, dated November 12, 1998,
          to the Registrant's Form SB-2, Registration no. 333-66085.

[3]       Incorporated by reference to Amendment No. 2, dated November 20, 1998,
          to the Registrant's Form SB-2, Registration No. 333-66085.

[4]       Incorporated by reference to Amendment No. 3, dated December 23, 1998,
          to the Registrant's Form SB-2, Registration No. 333-66085.

[5]       Incorporated by reference to Amendment No. 4, dated February 10, 1999,
          to the Registrant's Form SB-2, Registration No. 333-66085.

[6]       Incorporated by reference to Registrant's Form 10-QSB, for the quarter
          ended March 31, 1999.

[7]       Incorporated by reference to Registrant's Form 10-QSB, for the quarter
          ended June 30, 1999.

[8]       Incorporated by reference to Registrant's  Form 10-QSB for the quarter
          ended September 30, 1999.

[9]       Incorporated by reference to the  Registrant's  Form 8-K dated January
          14, 2000.

[10]      Incorporated by reference to the Registrant's  Form 8-K dated February
          3, 2000.

[11]      Incorporated by reference to the  Registrant's  Form 8-K/A dated March
          3, 2000.

*         Numbers inside  brackets  indicate  documents from which exhibits have
          been incorporated by reference.

+         Confidential  treatment  has been granted with respect to the redacted
          portions of this exhibit.

++        Confidential treatment has been requested with respect to the redacted
          portions of this exhibit.

(b) EVCI did not file any reports on Form 8-K during the fourth quarter of 1999.

                                       37

<PAGE>
                                   SIGNATURES

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

                                        EDUCATIONAL VIDEO CONFERENCING, INC.


Date: March 29, 2000                    By:  /s/  Dr. Arol I. Buntzman
                                           -------------------------------------
                                            Dr. Arol I. Buntzman
                                            Chairman and Chief Executive Officer

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

Signature                                                            Date
- ---------                                                            ----


/s/  Dr. Arol I. Buntzman                                         March 29, 2000
- -------------------------------------------------------
Dr. Arol I. Buntzman
Chairman and Chief Executive Officer


/s/  Dr. John J. McGrath                                          March 29, 2000
- -------------------------------------------------------
Dr. John J. McGrath
President and Director


/s/  Richard Goldenberg                                           March 29, 2000
- -------------------------------------------------------
Richard Goldenberg
Chief Financial Officer, Secretary and Director (Principal
Financial and Accounting Officer)


/s/  Royce N. Flippin, Jr.                                        March 29, 2000
- -------------------------------------------------------
Royce N. Flippin, Jr.
Director


/s/  Philip M. Getter                                             March 29, 2000
- -------------------------------------------------------
Philip M. Getter
Director

                                                                  March 29, 2000
- -------------------------------------------------------
Arthur H. Goldberg
Director

                                       38

<PAGE>

EDUCATIONAL VIDEO CONFERENCING, INC.

INDEX TO FINANCIAL STATEMENTS

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


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


Independent Auditor's Report                                                                    F-2


Financial Statements:

   Balance Sheet as of December 31, 1999 and 1998                                               F-3

   Statement of Operations for the Years Ended December 31, 1999 and 1998                       F-4

   Statement of Stockholders' Equity for the Years Ended December 31, 1999 and 1998             F-5

   Statement of Cash Flows for the Years Ended December 31, 1999 and 1998                       F-6

   Notes to Financial Statements                                                             F-7 - F-17
</TABLE>

                                       F-1

<PAGE>



INDEPENDENT AUDITOR'S REPORT

To the Board of Directors
Educational Video Conferencing, Inc.


We  have  audited  the   accompanying   balance  sheets  of  Educational   Video
Conferencing,  Inc.  ("EVC") as of December  31, 1999 and 1998,  and the related
statements of  operations,  stockholders'  equity,  and cash flows for the years
then  ended.  These  financial   statements  are  the  responsibility  of  EVC's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Educational Video Conferencing,
Inc. as of December 31, 1999 and 1998, and the results of its operations and its
cash  flows for the years  then  ended in  conformity  with  generally  accepted
accounting principles.


/s/ Goldstein Golub Kessler LLP

GOLDSTEIN GOLUB KESSLER LLP



New York, New York

January 28, 2000, except for Note 12 as
to which the date is February 3, 2000


                                       F-2


<PAGE>
                      EDUCATIONAL VIDEO CONFERENCING, INC.



                                  BALANCE SHEET
<TABLE>
<CAPTION>

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

December 31,                                                                                  1999                1998
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                                                  <C>                 <C>
ASSETS

Current Assets:
  Cash and cash equivalents                                                          $  6,925,823         $    914,700
  Accounts receivable, net of allowance for doubtful accounts of
   $75,000 and $35,000, respectively                                                      461,234              226,776
  Prepaid expenses and other current assets                                               138,583               80,846

- ----------------------------------------------------------------------------------------------------------------------
      Total current assets                                                              7,525,640            1,222,322

Property and Equipment, net                                                             2,916,091            1,405,150

License Agreement                                                                         200,000             -

Deferred Income Tax Asset, net of valuation allowance of $856,000 and
 $520,000, respectively                                                                  -                    -

Equity and Other Investments                                                              240,533             -

Other Assets                                                                               15,246                7,832

Deferred Offering Costs                                                                  -                     900,000

- ----------------------------------------------------------------------------------------------------------------------
      Total Assets                                                                    $10,897,510          $ 3,535,304
======================================================================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
  Accounts payable and accrued expenses                                             $     524,539         $    920,643
  Current portion of capital lease obligation                                              15,717            -

- ----------------------------------------------------------------------------------------------------------------------
      Total current liabilities                                                           540,256              920,643

Capital Lease Obligation, net of current portion                                           46,034            -

- ----------------------------------------------------------------------------------------------------------------------
      Total liabilities                                                                   586,290              920,643
- ----------------------------------------------------------------------------------------------------------------------

Commitments

Stockholders' Equity:
  Preferred stock - $.0001 par value; authorized 1,000,000 shares, none issued           -                   -
  Common stock - $.0001 par value; authorized 20,000,000 shares,
   issued and outstanding 4,347,243 shares and 3,008,909 shares, respectively                 435                  301
  Additional paid-in capital                                                           19,889,224            6,064,920
  Accumulated deficit                                                                  (9,578,439)          (3,450,560)

- ----------------------------------------------------------------------------------------------------------------------
      Stockholders' equity                                                             10,311,220            2,614,661

- ----------------------------------------------------------------------------------------------------------------------
      Total Liabilities and Stockholders' Equity                                      $10,897,510          $ 3,535,304
======================================================================================================================
</TABLE>


                        See Notes to Financial Statements

                                       F-3


<PAGE>

                      EDUCATIONAL VIDEO CONFERENCING, INC.

                             STATEMENT OF OPERATIONS
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------

Year ended December 31,                                                               1999                        1998
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                                           <C>                         <C>

Net revenue                                                                   $    752,777                $    351,598

Interest income                                                                    437,645                      56,369

- ----------------------------------------------------------------------------------------------------------------------
Total revenue                                                                    1,190,422                     407,967
- ----------------------------------------------------------------------------------------------------------------------

Operating expenses:
  Cost of sales                                                                    295,640                     210,326
  Selling, general and administrative                                            6,591,609                   2,820,398
  Noncash consulting services                                                      425,533                   -
  Interest and financing costs                                                       5,519                     105,681

- ----------------------------------------------------------------------------------------------------------------------
Operating expenses                                                               7,318,301                   3,136,405
- ----------------------------------------------------------------------------------------------------------------------

Net loss                                                                       $(6,127,879)                $(2,728,438)
======================================================================================================================

Basic loss per common share                                                $         (1.48)             $        (1.03)
======================================================================================================================

Weighted-average number of common shares outstanding                             4,147,604                   2,641,636
======================================================================================================================
</TABLE>

                        See Notes to Financial Statements

                                       F-4
<PAGE>

<TABLE>
<CAPTION>


                      EDUCATIONAL VIDEO CONFERENCING, INC.


                        STATEMENT OF STOCKHOLDERS' EQUITY

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

                                                   Common Stock            Additional
                                              Number                        Paid-in        Accumulated        Stockholders'
                                             of Shares         Amount       Capital          Deficit              Equity
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>               <C>       <C>              <C>                  <C>
Balance at December 31, 1997                  2,329,279         $233      $  1,857,027     $   (722,122)        $  1,135,138

Issuance of common stock for cash               533,334           53         3,599,954            -                3,600,007

Issuance of common stock in connection
 with private placement                          69,546            7           349,130            -                  349,137

Issuance of common stock upon conversion
 of notes payable                                66,250            7           248,310            -                  248,317

Issuance of common stock for services
 relating to raising equity                       7,000            1                (1)           -               -

Issuance of common stock for services             3,500          -              10,500            -                   10,500

Net loss                                          -              -                -          (2,728,438)          (2,728,438)
- ----------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1998                  3,008,909          301         6,064,920       (3,450,560)           2,614,661

Issuance of common stock in connection with
 initial public offering                      1,338,334          134        13,398,771            -               13,398,905

Issuance of common stock purchase warrants
 and stock options for services                   -              -             425,533            -                  425,533

Net loss                                          -              -                -          (6,127,879)          (6,127,879)
- ----------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1999                  4,347,243         $435       $19,889,224      $(9,578,439)         $10,311,220
============================================================================================================================
</TABLE>

                        See Notes to Financial Statements

                                       F-5


<PAGE>






                      EDUCATIONAL VIDEO CONFERENCING, INC.


                             STATEMENT OF CASH FLOWS
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------

Year ended December 31,                                                                      1999                 1998
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>                   <C>
Cash flows from operating activities:

  Net loss                                                                           $ (6,127,879)         $(2,728,438)
  Adjustments to reconcile net loss to net cash used in operating activities:
    Depreciation                                                                          458,410              234,984
    Amortization of debt issue costs                                                                            81,903
    Allowance for doubtful accounts                                                        40,000               35,000
    Common stock options and warrants issued for services                                 425,533               10,500
    Loss from equity method investment                                                     54,717                -
    Changes in operating assets and liabilities:
      Increase in accounts receivable                                                    (274,458)            (261,776)
      Increase in prepaid expenses and other current assets                               (57,737)             (69,608)
      Increase in licensing agreements                                                   (200,000)               -
      (Increase) decrease in other assets                                                  (7,414)               6,460
      (Decrease) increase in accounts payable and accrued expenses                       (396,104)             385,995
- ----------------------------------------------------------------------------------------------------------------------
          Net cash used in operating activities                                        (6,084,932)          (2,304,980)
- ----------------------------------------------------------------------------------------------------------------------

Cash flows used in investing activities:

  Purchase of property and equipment                                                   (1,896,013)            (449,883)
  Net payments for equity and other investments                                          (295,250)               -
- ----------------------------------------------------------------------------------------------------------------------
          Cash used in investing activities                                            (2,191,263)            (449,883)
- ----------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:

  Net proceeds from issuance of common stock                                           13,398,905            4,639,144
  Deferred offering costs                                                                 900,000             (900,000)
  Principal payments on capital lease obligation                                          (11,587)               -
  Repayment of notes payable                                                                -                 (160,177)
  Expenses incurred in the conversion of notes payable to common stock                      -                  (36,683)
- ----------------------------------------------------------------------------------------------------------------------
          Net cash provided by financing activities                                    14,287,318            3,542,284
- ----------------------------------------------------------------------------------------------------------------------

Net increase in cash and cash equivalents                                               6,011,123              787,421

Cash and cash equivalents at beginning of year                                            914,700              127,279
- ----------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                                             $  6,925,823          $   914,700
======================================================================================================================

Supplemental disclosure of cash flow information:

  Cash paid during the year for interest                                             $      5,519          $    47,979
======================================================================================================================

Supplemental schedule of noncash investing and
 financing activities:

  Conversion of notes payable to common stock                                      $      - 0 -            $   285,000
======================================================================================================================
  Capital lease obligation incurred                                                $       73,338          $   - 0 -
======================================================================================================================
</TABLE>

                        See Notes to Financial Statements

                                       F-6

<PAGE>
                       EDUCATIONAL VIDEO CONFERENCING INC.

                          NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
1. PRINCIPAL                  Educational Video  Conferencing,  Inc. ("EVC") was
   BUSINESS                   formed on March 4, 1997. EVC delivers  educational
   ACTIVITY AND               courses  and   programs  to   employees  of  major
   SUMMARY OF                 corporations  via interactive  video  conferencing
   SIGNIFICANT                systems. Interactive video conferencing allows the
   ACCOUNTING                 instructor to see, hear and interact with students
   POLICIES:                  as the students  see, hear and interact with their
                              instructor   and  other   students   at   multiple
                              locations.  EVC provides its  corporate  customers
                              with access to a number of  educational  providers
                              and  the  marketing  and  administrative  services
                              necessary to recruit,  enroll and deliver  courses
                              and programs to the corporation's  employees.  EVC
                              serves  as  a  marketing  and  technology   bridge
                              between  accredited  colleges,   universities  and
                              training   organizations  that  want  to  increase
                              enrollment   and  tuition   revenue  from  student
                              populations  they otherwise  could not serve,  and
                              corporations  that want to raise the education and
                              skill levels of their employees.

                              EVC commenced its planned principal operations in
                              February 1998.

                              In April 1998, pursuant to an agreement  and plan
                              of  merger  (reincorporation),  Educational  Video
                              Conferencing,   Inc.   ("EVC-NY"),   a  New   York
                              corporation,  merged  into  and  with  Educational
                              Video  Conferencing,   Inc.  ("EVC-DE"),  a  newly
                              formed, inactive Delaware corporation owned by the
                              stockholders  of EVC-NY.  EVC-DE is the  surviving
                              corporation  and EVC-NY  has ceased to exist.  The
                              merger was accounted  for at historical  cost in a
                              manner similar to a pooling of interests.

                              EVC  considers   all  highly  liquid   instruments
                              purchased  with a maturity of three months or less
                              to be cash equivalents.

                              EVC  maintains  its cash in bank deposit  accounts
                              which,  at times,  may  exceed  federally  insured
                              limits.  It has not experienced any losses in such
                              accounts.

                              EVC  reviews   long-lived  assets  and  identified
                              intangibles  for  impairment  whenever  events  or
                              changes  in   circumstances   indicate   that  the
                              carrying  value  of an  asset  may  not  be  fully
                              recoverable.  EVC performs nondiscounted cash flow
                              analyses to determine if an impairment exists.

                              EVC recognizes income ratably over the semester in
                              which  courses  are  given.   EVC  began  offering
                              courses in February  1998.  The courses range from
                              8-week to 16-week  periods  meeting 1 or 2 times a
                              week.

                              During the year ended  December  31,  1999,  three
                              education  providers  accounted for 98% (60%,  27%
                              and 11%) of EVC's  net  revenue.  During  the year
                              ended December 31, 1998, three education providers
                              accounted  for  100%  (64%,  19% and 17%) of EVC's
                              revenue.

                              Property  and   equipment  is  recorded  at  cost.
                              Depreciation is provided for by the  straight-line
                              method  over  the  estimated  useful  lives of the
                              property and equipment.  Amortization of leasehold
                              improvements is provided for by the  straight-line
                              method over the term of the lease.

                              The   preparation   of  financial   statements  in
                              accordance  with  generally  accepted   accounting
                              principles   requires  the  use  of  estimates  by
                              management. Actual results could differ from these
                              estimates.

                              Deferred    offering   costs    represent    costs
                              attributable   to  the  initial  public   offering

                                                F-7
<PAGE>


                       EDUCATIONAL VIDEO CONFERENCING INC.

                          NOTES TO FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
                              ("IPO") (see Note 2) which were offset against the
                              proceeds from this transaction.

                              Advertising  costs are expensed as  incurred.  The
                              cost of brochures  are  capitalized  and amortized
                              over the  semester to which the  specific  courses
                              relate. Advertising expenses approximated $635,000
                              and $483,000 for the years ended December 31, 1999
                              and 1998, respectively.

                              EVC employs the liability method of accounting for
                              income taxes pursuant to SFAS No. 109, under which
                              method recorded  deferred income taxes reflect the
                              tax  consequences  on  future  years of  temporary
                              differences  (differences between the tax basis of
                              assets and liabilities and their financial amounts
                              at year-end).  EVC provides a valuation  allowance
                              that  reduces  deferred  tax  assets  to their net
                              realizable value.

                              SFAS No. 128,  Earnings per Share,  requires  dual
                              presentation  of basic  earnings per share ("EPS")
                              and diluted EPS on the face of all  statements for
                              all  entities  with  complex  capital  structures.
                              Basic EPS is computed as net  earnings  divided by
                              the  weighted-average   number  of  common  shares
                              outstanding  for the period.  Diluted EPS reflects
                              the  potential  dilution  that  could  occur  from
                              common   shares   issuable   through   stock-based
                              compensation  including stock options,  restricted
                              stock  awards,   warrants  and  other  convertible
                              securities. Diluted EPS is not presented since the
                              effect would be antidilutive.

                              In  December   1998,   EVC's  board  of  directors
                              approved a 1-for-2  reverse  stock split which was
                              effective  on  the  date  of  the  initial  public
                              offering.  All  references to the number of common
                              shares  and per  share  amounts  elsewhere  in the
                              financial  statements  and related  footnotes have
                              been restated as appropriate to reflect the effect
                              of the reverse split for all periods presented.

                              EVC  accounts  for  employee   stock   options  in
                              accordance   with  Accounting   Principles   Board
                              ("APB")  Opinion  No.  25,  Accounting  for  Stock
                              Issued to Employees. Under APB No. 25, EVC applies
                              the  intrinsic  value  method  of  accounting  and
                              therefore does not recognize  compensation expense
                              for  options  granted,  because  options  are only
                              granted at a price  equal to the  market  price on
                              the day of grant.  SFAS No.  123,  Accounting  for
                              STOCK-BASED    Compensation,     prescribes    the
                              recognition of  compensation  expense based on the
                              fair value of options as  determined  on the grant
                              date.  However,  SFAS No. 123 allows  companies to
                              continue  applying APB No. 25 if certain pro forma
                              disclosures  are made assuming  hypothetical  fair
                              value method application (see Note 10).

 2. INITIAL PUBLIC            In  February   1999,   EVC  completed  an  IPO  of
    OFFERING:                 1,200,000 shares of its common stock at $12.00 per
                              share.  The net  proceeds  to the  Company,  after
                              deducting underwriting commissions and expenses of
                              the  offering of  approximately  $2,500,000,  were
                              approximately   $11,900,000.   Additionally,   the
                              Company  received  net  proceeds of  approximately
                              $1,500,000  from the issuance of 138,334 shares of
                              common  stock  and the  underwriters'  warrant  to
                              purchase an aggregate of 120,000  shares of common
                              stock pursuant to an over-allotment option.

                                                        F-8
<PAGE>

                       EDUCATIONAL VIDEO CONFERENCING INC.

                          NOTES TO FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
                              During  October 1999, EVC entered into a five-year
3. LICENSE                    exclusive  limited license and services  agreement
   AGREEMENT:                 with an entity (the "Licensor") to utilize any and
                              all   educational   data  management  and  college
                              advising-related   software   developed   by   the
                              Licensor,  including  any  and all  software  code
                              developed for use on the Internet. The license fee
                              under the  agreement  is $50,000 per year of which
                              EVC has prepaid the Licensor $200,000 and will pay
                              an additional $50,000 upon the delivery of certain
                              software,  as  defined.  In  addition,  under  the
                              agreement,  EVC shall  reimburse  the  Licensor an
                              amount  not  to  exceed  $59,000  a  month  with a
                              minimum  payment of  $700,000  during the first 12
                              months  from  the  effective   date,  as  defined.
                              Additionally, EVC shall be entitled to receive 30%
                              of all revenue  generated  by the Licensor for the
                              Licensor's   fee-based  advising  and  remediation
                              services.

4. EQUITY AND                 Equity  and  other  investments
   OTHER                      consist of the following:
   INVESTMENTS:
                              Investment in Visiocom (a)                $195,533
                              Advance to Interboro Institute
                              (see Note 11)                               45,000

- --------------------------------------------------------------------------------
                                                                        $240,533
================================================================================

                              (a)  On November 29, 1999,  EVC invested  $250,000
                                   for a 50% interest (33-1/3% of voting rights)
                                   in Visiocom USA Incorporated ("Visiocom"),  a
                                   newly formed Delaware  corporation.  Visiocom
                                   provides business employees with "one-on-one"
                                   training,     via    the     Internet     and
                                   video-conferencing,  on how  to use  business
                                   software   programs   and,   using  the  same
                                   teaching  methods,   also  provides  business
                                   employees   with   language   courses.    The
                                   investment in Visiocom is accounted for under
                                   the  equity  method  of  accounting   whereby
                                   earnings  or losses from the  investment  are
                                   reflected  in EVC's  earnings  based on EVC's
                                   pro  rata  ownership  interest.  The net loss
                                   from  this  investment  for  the  year  ended
                                   December  31, 1999  aggregated  approximately
                                   $55,000.


                                                        F-9
<PAGE>

                       EDUCATIONAL VIDEO CONFERENCING INC.

                          NOTES TO FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
5.  PROPERTY  AND            Property and  equipment,  at cost,  consists of the
    EQUIPMENT:               following:

<TABLE>
<CAPTION>
                                                                                                           Estimated
                              December 31,                                  1999                1998      Useful Life
                              ----------------------------------------------------------------------------------------
<S>                           <C>                                  <C>                <C>               <C>
                              Furniture and fixtures                $     71,034       $     58,187            7 years
                              Office computers                           506,250            182,865            5 years
                              Video teaching equipment                 2,774,201          1,292,813            5 years
                              Computer software                          102,565             83,946            5 years
                              Automobile                                  22,233             22,233            5 years
                              Leasehold improvements                      59,774              -          Term of lease
                              Equipment acquired under
                               capital lease                              73,338              -                5 years

- ----------------------------------------------------------------------------------------------------------------------
                                                                       3,609,395          1,640,044
- ----------------------------------------------------------------------------------------------------------------------

                              Less accumulated depreciation and amortization:

                                Equipment acquired under
                                 capital lease                             7,334              -
                                Other                                    685,970            234,894
- ----------------------------------------------------------------------------------------------------------------------

                                                                         693,304            234,894

- ----------------------------------------------------------------------------------------------------------------------
                                                                      $2,916,091         $1,405,150
======================================================================================================================
</TABLE>


  6.  ACCOUNTS PAYABLE AND    Accounts payable and  accrued expenses consist  of
      ACCRUED EXPENSES:       the following:
<TABLE>
<CAPTION>

                              December 31,                                                  1999                1998
                              ---------------------------------------------------------------------------------------
<S>                          <C>                                                       <C>                   <C>
                              Accounts payable                                          $212,635              $101,652
                              Accrued bonuses                                              -                    77,445
                              Accrued professional fees                                   25,586               586,285
                              Accrued marketing brochures                                 31,617                74,405
                              Computer and video equipment payable                        61,025                80,856
                              Accrued telephone                                          122,456                 -
                              Accrued other                                               71,220                 -
- ----------------------------------------------------------------------------------------------------------------------
                                                                                        $524,539              $920,643
======================================================================================================================
</TABLE>


7. OBLIGATIONS                The  Company  leases  office   equipment  under  a
   UNDER CAPITAL              capital lease expiring in 2003. The lease requires
   LEASE:                     monthly   payments  of  principal   and  interest,
                              imputed at 14.2% per annum.

                                                        F-10

<PAGE>
                       EDUCATIONAL VIDEO CONFERENCING INC.

                          NOTES TO FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
                              Minimum future obligations under this lease are as
                              follows:
<TABLE>
<CAPTION>

                              Year ending December 31,
<S>                                      <C>                                                                  <C>

                                          2000                                                                 $24,155
                                          2001                                                                  24,155
                                          2002                                                                  24,155
                                          2003                                                                   8,053
- ----------------------------------------------------------------------------------------------------------------------

                                                                                                                80,518
                              Less amount representing interest                                                 18,767
- ----------------------------------------------------------------------------------------------------------------------

                                                                                                                61,751
                              Less current portion                                                              15,717
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                               $46,034
======================================================================================================================

</TABLE>


 8. INCOME TAXES:             The  tax  effects  of loss  carryforwards  and the
                              valuation allowance that give rise to deferred tax
                              assets are as follows:
<TABLE>
<CAPTION>
                              December 31,                                                   1999                 1998
- ----------------------------------------------------------------------------------------------------------------------
<S>                          <C>                                                    <C>                     <C>

                              Net operating losses                                      $ 856,000            $ 520,000
                              Less valuation allowance                                   (856,000)            (520,000)
- ----------------------------------------------------------------------------------------------------------------------
                                      Deferred tax assets                               $ - 0 -              $ - 0 -
======================================================================================================================


                              The  provision  (benefit) for income taxes differs from  the  amount computed using  the
                              federal statutory rate of 34% as a result of the following:

                              Year ended December 31,                                        1999                 1998
- ----------------------------------------------------------------------------------------------------------------------

                              Federal statutory rate                                          (34)%              (34)%
                              Increase in valuation allowance                                  34                 34
- ----------------------------------------------------------------------------------------------------------------------
                                      Deferred tax assets                                    - 0 -%             - 0 -%
======================================================================================================================
</TABLE>


                              As of December  31,  1999,  EVC had net  operating
                              loss  carryforwards  available  to  offset  future
                              taxable income of  approximately  $9,084,000 which
                              expire in  various  years  through  2019.  Between
                              October  1997  and  August  1998,   EVC  completed
                              private offerings of securities. In February 1999,
                              EVC had an IPO of its  securities.  Under  Section
                              382 of the Internal Revenue Code, these activities
                              effect an  ownership  change and thus may severely
                              limit,  on  an  annual  basis,  EVC's  ability  to
                              utilize its net operating loss carryforwards.  EVC
                              uses the lowest marginal U.S. corporate tax of 15%
                              to determine  deferred tax amounts and the related
                              valuation  allowance  because  EVC had no  taxable
                              earnings through December 31, 1999.

                                                        F-11
<PAGE>

                       EDUCATIONAL VIDEO CONFERENCING INC.

                          NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
 9. COMMITMENTS:              EVC  leases   office  space  under   noncancelable
                              operating  leases which expire in August 2002. EVC
                              also  leases  space  and  other  services  for its
                              multiport  control units that expires in 2000. The
                              leases are subject to escalations for increases in
                              EVC's share of  increases in real estate taxes and
                              other expenses.

                              Minimum future  obligations under these leases are
                              as follows:
<TABLE>
<CAPTION>
                              Year ending December 31,

<S>                                      <C>                                                                 <C>
                                          2000                                                                $278,410
                                          2001                                                                 168,002
                                          2002                                                                 117,353
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                              $563,765
======================================================================================================================
</TABLE>
                              Rent expense  charged to operations  for the years
                              ended  December  31,  1999  and 1998  amounted  to
                              approximately $267,000 and $160,000, respectively.

                              EVC has entered into  employment  agreements  with
                              executive   officers  of  EVC  which  provide  for
                              compensation  and other benefits as defined in the
                              agreements.

                              Aggregate  compensation under the agreements is as
                              follows:
<TABLE>
<CAPTION>
                              Year ending December 31,
<S>                                      <C>                                                              <C>

                                          2000                                                             $   845,000
                                          2001                                                                 845,000
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                            $1,690,000
======================================================================================================================
</TABLE>
                              In 1998,  EVC entered into a consulting  agreement
                              with an individual  which  entitles the consultant
                              to 2.5% of payments actually  collected by EVC for
                              services  provided  by it to  corporate  customers
                              with  which  EVC  contracts  as a  result  of  the
                              consultant's  direct  involvement.  The  agreement
                              also  provides  for payment of $5,000 per month to
                              the consultant. The agreement expires in May 2003,
                              unless earlier terminated,  including upon 30 days
                              notice to the consultant.

                              In  1998,  EVC  also  entered  into  a  consulting
                              agreement  with  another  individual  who became a
                              director of EVC upon the  commencement of the IPO.
                              The  agreement  entitles the  consultant  to 5% of
                              revenue received by EVC from  activities,  if any,
                              with an education provider with which EVC does not
                              currently have an agreement.  The agreement grants
                              the consultant  seven-year  options to purchase up
                              to  100,000  shares of  common  stock at $7.00 per
                              share,  of which options to purchase 25,000 shares
                              are vested and options to  purchase an  additional
                              25,000  shares of common  stock vest each March of
                              the years 1999 through 2001.

10. STOCKHOLDERS'             In  December   1998,   EVC's  board  of  directors
    EQUITY:                   approved a 1-for-2  reverse  stock split which was
                              effective  on  the  date  of  the  initial  public
                              offering.  All  references to the number of common
                              shares  and per  share  amounts  elsewhere  in the
                              financial  statements  and related  footnotes have
                              been restated as appropriate to reflect the effect
                              of the reverse split for all periods presented.

                                                        F-12
<PAGE>

                       EDUCATIONAL VIDEO CONFERENCING INC.

                          NOTES TO FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
                              Between  January 1998 and April 1998, EVC received
                              gross proceeds of $1,072,500  from the issuance of
                              195,000  shares  of  common  stock  and  warrants,
                              expiring  in 2003,  to purchase  78,000  shares of
                              common  stock at $6.00 per share.  As of  December
                              31, 1997,  EVC had received  subscriptions  for an
                              aggregate of $690,000 to purchase  125,000  shares
                              of common stock and warrants, expiring in 2003, to
                              purchase  50,200  shares  of  common  stock.   The
                              $690,000  was received by EVC by January 13, 1998.
                              Transaction costs incurred in connection with this
                              private  placement  were  approximately   $99,000.
                              Additionally,  warrants to purchase  51,752 shares
                              of common stock for $6.00 per share were issued as
                              a   finder's   fee  in   connection   with   these
                              transactions.

                              In March 1998, in connection  with the  employment
                              of  its  chief  technology  officer,   EVC  issued
                              options to purchase 50,000 shares of common stock.
                              The  options  vest  ratably  over  10  years  with
                              exercise  prices  ranging from $20.00 per share to
                              $40.00 per share.

                              Between May and August 1998,  EVC  received  gross
                              proceeds of $4,000,000 for the issuance of 533,334
                              shares  of common  stock.  The  transaction  costs
                              incurred in connection with this private placement
                              were approximately  $400,000 and the issuance to a
                              finder of warrants,  expiring in 2003, to purchase
                              25,000 shares of common stock at $12.00 per share.

                              In  May   1999,   EVC   issued   warrants   to  an
                              unaffiliated  entity  to  purchase  up  to  50,000
                              shares of common  stock  for  $12.00  per share as
                              additional   consideration   under  a   consulting
                              agreement.   The  warrants  are  exercisable  upon
                              issuance and expire after seven years.

                              In September 1999, in connection with a consulting
                              agreement, EVC issued warrants to an individual to
                              purchase  5,000  shares of common  stock at $17.50
                              per share.  Warrants are exercisable upon issuance
                              and expire on February 22,  2004.  Pursuant to the
                              terms  of  the   agreement,   EVC  will  issue  an
                              additional  7,500  warrants at $22.50 per share in
                              January  2000,  and another 7,500 shares at $25.00
                              per share in May 2000.

                              In October  1998,  the board of  directors  of EVC
                              adopted an  incentive  stock  option plan in which
                              356,000  shares of common stock have been reserved
                              for future  issuance  through  September 30, 2008.
                              The plan  provides for grants of  incentive  stock
                              options,  nonqualified stock options and shares of
                              common stock to employees,  nonemployee  directors
                              and others.  The option  price cannot be less than
                              the  fair  market  value  of  the  shares  of  the
                              incentive  stock  options  at the  date of  grant.
                              Vesting of options  and stock  awards and  certain
                              other conditions are determined by, or a committee
                              appointed by, the board of  directors.  During the
                              year ended December 31, 1999, 255,000 options were
                              granted under this plan.

                                                        F-13
<PAGE>


                       EDUCATIONAL VIDEO CONFERENCING INC.

                          NOTES TO FINANCIAL STATEMENTS




- --------------------------------------------------------------------------------
The following table represents the warrants  outstanding as of December 31, 1999
and 1998:
<TABLE>
<CAPTION>
                                                                        Exercise           Warrants Outstanding
                                                                       Price Per               December 31,
                              Expiration Date                           Warrant            1999              1998
- ----------------------------------------------------------------------------------------------------------------------
<S>                          <C>                                       <C>               <C>                  <C>

                              June 2002                                 $  2.00            11,500               11,500
                              August 2002                                  4.00             5,500                5,500
                              October 2002                                 4.00           100,000              100,000
                              October 2002                                20.00            50,000               50,000
                              December 2002                                4.00            18,000               18,000
                              January 2003                                 6.00            88,252               88,252
                              February 2003                                6.00            37,500               37,500
                              April 2003                                   6.00            12,000               12,000
                              August 2003                                 12.00            25,000               25,000
                              February 2004                               17.50             5,000                -
                              February 2004                               19.80           120,000                -
                              February 2004                               20.00            10,000                -
                              February 2005                                5.44            37,500               37,500
                              May 2006                                    12.00            50,000                -
- ----------------------------------------------------------------------------------------------------------------------
                                                                                          570,252              385,252
======================================================================================================================
</TABLE>


Presented  below is a summary  of stock  option  activity  for the  periods
shown:

<TABLE>
<CAPTION>
                                                                                 Wtd.-Avg.                    Wtd.-Avg.
                                 Exercise                                        Exercise       Options       Exercise
                              Price Range                            Options       Price      Exercisable       Price
- ----------------------------------------------------------------------------------------------------------------------
<S>                          <C>                                    <C>           <C>            <C>           <C>

                              Granted                                165,000
- ----------------------------------------------------------------------------------------------------------------------

                              Balance at December 31, 1998           165,000       $13.76         12,500         $7.00

                              Granted                                255,000

- ----------------------------------------------------------------------------------------------------------------------
                              Balance at December 31, 1999           420,000       $11.84         55,000         $9.09
======================================================================================================================
</TABLE>

                                                        F-14
<PAGE>

                       EDUCATIONAL VIDEO CONFERENCING INC.

                          NOTES TO FINANCIAL STATEMENTS



- --------------------------------------------------------------------------------
The following table summarizes information for options currently outstanding and
exercisable at December 31, 1999:

<TABLE>
<CAPTION>
                                                                 Options Outstanding               Options Exercisable
                                                          ----------------------------------       -------------------
                                                                         Wtd.-       Wtd.-                      Wtd.-
                                                                         Avg.        Avg.                       Avg.
                                 Exercise                              Remaining   Exercise                   Exercise
                              Price Range                  Number        Life        Price        Number        Price
- ----------------------------------------------------------------------------------------------------------------------
<S>                          <C>                          <C>          <C>       <C>               <C>        <C>

                              $  4.80                       15,000      10 yrs.   $  4.80            -             -
                              $  7.00                      100,000       7 yrs.   $  7.00           50,000     $  7.00
                              $10.00 - $20.00              255,000       4 yrs.    $10.60            -             -
                              $20.00 - $40.00               50,000      10 yrs.    $30.00            5,000         -
- ----------------------------------------------------------------------------------------------------------------------
                              $  4.80 - $40.00             420,000       6 yrs.    $11.84           55,000     $  9.09
======================================================================================================================
</TABLE>


                              EVC has elected, in accordance with the provisions
                              of SFAS No. 123,  to apply the current  accounting
                              rules   under  APB  Opinion  No.  25  and  related
                              interpretations  in  accounting  for stock options
                              and,     accordingly,     is    presenting     the
                              disclosure-only  information  as  required by SFAS
                              No.  123.   If  EVC  had   elected  to   recognize
                              compensation  cost  based on the fair value of the
                              options granted at the grant date as prescribed by
                              SFAS  No.  123,  EVC's  net  loss and net loss per
                              common  share  would  approximate  the  pro  forma
                              amounts shown in the following table.
<TABLE>
<CAPTION>

                              Year ended December 31,                                        1999                  1998
- -----------------------------------------------------------------------------------------------------------------------
<S>                          <C>                                                     <C>                  <C>

                              Reported net loss                                       $(6,127,879)         $(2,728,438)
=======================================================================================================================

                              Pro forma net loss                                      $(6,498,459)         $(2,791,468)
=======================================================================================================================

                              Reported net loss per common share                  $         (1.48)     $         (1.03)
=======================================================================================================================

                              Pro forma net loss per common share                 $         (1.57)     $         (1.03)
=======================================================================================================================
</TABLE>

                              The  fair  value  of  options  granted  (which  is
                              amortized  to  expense  over  the  option  vesting
                              period in  determining  the pro forma  impact)  is
                              estimated   on  the  date  of  grant   using   the
                              Black-Scholes   option-pricing   model   with  the
                              following   assumptions:    no   dividend   yield,
                              volatility   of  78%  in  1999  and  0%  in  1998,
                              risk-free  interest  rates  ranging  from 5.18% to
                              6.7% and an  expected  life of 2 to 10 years  from
                              the date of vesting.

                                                        F-15
<PAGE>
                       EDUCATIONAL VIDEO CONFERENCING INC.

                          NOTES TO FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
                              The weighted-average fair value of options granted
                              is as follows:
<TABLE>
<CAPTION>

                              Year ended December 31,                                        1999                  1998
- -----------------------------------------------------------------------------------------------------------------------
<S>                          <C>                                                      <C>                 <C>
                              Fair value of each option granted                        $    1.274          $      1.54

                              Total number of options granted                             260,000              150,000

- ----------------------------------------------------------------------------------------------------------------------
                                   Total fair value of all options granted               $331,240             $231,089
======================================================================================================================
</TABLE>


                              In    accordance    with   SFAS   No.   123,   the
                              weighted-average   fair  value  of  stock  options
                              granted is required  to be based on a  theoretical
                              statistical     model    using    the    preceding
                              Black-Scholes assumptions.  In actuality,  because
                              EVC's  incentive  stock  options do not trade on a
                              secondary exchange, employees can receive no value
                              or derive any benefit from holding  stock  options
                              under  these  plans  without  an  increase  in the
                              market  price of EVC.  Such an  increase  in stock
                              price    would     benefit    all     stockholders
                              commensurately.

11. ACQUISITION OF            On January 14, 2000, EVC acquired the  outstanding
    INTERBORO                 shares of Interboro  Institute  for $672,500  plus
    INSTITUTE:                50% of earning before  interest,  taxes,  debt and
                              amortization ("EBITDA") for the three fiscal years
                              ending June 30,  2001,  2002 and 2003.  Payment of
                              Interboro's  purchase  price  is  contingent  upon
                              there being EBITDA.  The acquisition was accounted
                              for under the purchase  method of accounting  and,
                              accordingly,  the  results of  operations  will be
                              included  in the  financial  statements  as of the
                              date  of  the  acquisition,  and  the  assets  and
                              liabilities will be recorded based upon their fair
                              values  at  the  date  of  the  acquisition.   EVC
                              acquired assets with a fair value of approximately
                              $900,000 and assumed  liabilities of approximately
                              $1,500,000.

                              In connection  with the  acquisition  of Interboro
                              Institute,  EVC recorded approximately $750,000 in
                              goodwill,   which   will   be   amortized   on   a
                              straight-line basis over a period of 10 years.

                              The following  summarized  pro forma  consolidated
                              statement  of  income   (unaudited)   assumes  the
                              acquisition of the business of Interboro Institute
                              as if it  had  occurred  at the  beginning  of the
                              period:
<TABLE>
<CAPTION>
<S>                          <C>                                                                          <C>
                              Net revenue                                                                  $ 7,181,825
======================================================================================================================

                              Net loss                                                                     $(9,009,179)
======================================================================================================================

                              Basic loss per common share                                              $         (2.17)
======================================================================================================================
</TABLE>

                              This pro forma financial  information is presented
                              for   informational   purposes  only  and  is  not
                              necessarily  indicative of the  operating  results
                              that would have occurred had the acquisition  been
                              consummated  as of  the  assumed  date,  nor is it
                              necessarily   indicative   of   future   operating
                              results.

                                                        F-16
<PAGE>


                       EDUCATIONAL VIDEO CONFERENCING INC.

                          NOTES TO FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
12. PREFERRED STOCK:          On February 3, 2000,  EVC received  gross proceeds
                              of $4,000,000  for the issuance of 400,000  shares
                              of 7.5%  convertible  preferred stock and warrants
                              to  purchase   40,000   shares  of  common  stock.
                              Transaction costs incurred in connection with this
                              placement were approximately $260,000.



                                                        F-17
<PAGE>

                                 EXHIBIT INDEX

Exhibit 10.28

Exhibit 10.29

Exhibit 10.50

Exhibit 10.51

Exhibit 10.52

Exhibit 10.53





                               EXHIBIT 10.28









                                                          March 1, 2000








Dr. Arol I. Buntzman
325 Mile Square Road
Yonkers, New York 10701

Dear Arol:

     This will confirm our  agreement  regarding  the shares of capital stock of
Educational Video  Conferencing,  Inc. owned by me. Until December 31, 2001, all
of such shares shall be voted as you direct on any matter  requiring the vote or
consent of stockholders.


                                                  Sincerely yours,

                                                 /s/ Richard Goldenberg
                                                  Richard Goldenberg

                                                /s/ Bonnie Goldenberg
                                                 Bonnie Goldenberg

AGREED:

/s/ Dr. Arol I. Buntzman
- ------------------------
Dr. Arol I. Buntzman




                                 EXHIBIT 10.29











                                                          March 1, 2000








Dr. Arol I. Buntzman
325 Mile Square Road
Yonkers, New York 10701


Dear Arol:

     This will confirm our  agreement  regarding  the shares of capital stock of
Educational Video  Conferencing,  Inc. owned by me. Until December 31, 2001, all
of such shares shall be voted as you direct on any matter  requiring the vote or
consent of stockholders.

                                                       Sincerely yours,

                                                      /s/ Dr. John J. McGarth

                                                       John J. McGarth


AGREED:

/s/ Dr.Arol I. Buntzman
- -----------------------
Dr. Arol I. Buntzman




                                 EXHIBIT 10.50

               AGREEMENT BETWEEN EDUCATIONAL VIDEO CONFERENCING, INC.
           AND GOLDEN GATE UNIVERSITY FOR THE OFFERING OF INTERACTIVE
                           VIDEO CONFERENCED COURSES




                               W I T N E S S E T H

          AGREEMENT made this 3rd day of 2000,  between  GOLDEN GATE  UNIVERSITY
with offices located at 536 Mission Street, San Francisco, CA 94105 (hereinafter
referred  to  as  "Golden  Gate"),  and  Educational  Video  Conferencing  Inc.,
(hereinafter  "EVC"),  with  offices  located  at 35 East  Grassy  Sprain  Road,
Yonkers, New York 10710.

                  WHEREAS,  Golden  Gate is an  institution  of higher  learning
accredited  by  the  Western  Association  of  Schools  and  Colleges  to  offer
undergraduate and graduate courses, and,

                  WHEREAS, EVC is a domestic corporation engaged in the business
of providing  access to such courses to  consumers by way of  interactive  video
conferencing and computer conferencing, and,

                  WHEREAS,  Golden  Gate and EVC wish to enter  into a  mutually
beneficial  agreement  whereby EVC will provide access to Golden Gate courses to
such consumers,

                  NOW,  THEREFORE in  consideration  of the mutual  promises and
covenants contained herein, the parties hereby agree as follows:

               1. a.) EVC shall  have the  right,  for the  duration  of this
                  agreement and any renewal hereof,  to offer all  undergraduate
                  and  graduate  degree   programs,   courses,   and  continuing
                  education  programs  offered  by Golden  Gate via  Interactive
                  Video  Conferencing/Distance  Learning (hereinafter  "IVC/DL")
                  commencing with the Summer 2000 term. Subject to the terms set
                  forth herein in paragraphs 24 and 25, Golden Gate may continue
                  to offer  courses and  programs  via  interactive  video under
                  agreements with third parties,  including applicable successor
                  organizations,  entered into prior to the  initiation  of this
                  agreement,   which  may   continue   at  Golden   Gate's  sole
                  discretion.

                  b.) For  the  purposes  of this  agreement,  IVC/DL  shall  be
                  defined  as live,  two way  video  conferencing,  either  over
                  desktop  computers  equipped for video  conferencing  or video
                  conferencing  room  systems,  as the case may be, in which the
                  student  can see and  hear  the  professor/instructor  and the
                  professor/instructor  can see and hear the individual student.
                  IVC/DL also shall  include  one-way  video and  two-way  audio
                  distance learning.

                  c.) Unless Golden Gate and EVC agree otherwise in writing, the
                  minimum  class size for the offering of an ITV/DL course shall
                  be twenty-five (25) students.
<PAGE>


            2.    EVC will provide all hardware (except  personal  computers,
                  modems,   keyboards  and   monitors),   software,   and  video
                  conferencing   equipment    (collectively   referred   to   as
                  "equipment")  necessary  to provide  access  for  Golden  Gate
                  courses to IVC/DL students.  Students taking IVC/DL courses on
                  desktop  computers must have modern computers capable of being
                  video enabled and function as an IVC/DL  desktop  system.  The
                  parties  acknowledge  that  it is the  primary  goal of EVC to
                  solicit students from corporations, governmental agencies, and
                  institutions  (hereinafter   "Institutional  Employers")  with
                  substantial  tuition  reimbursement and that EVC shall address
                  all  student  use  equipment  issues  with  the  Institutional
                  Employers and their employees. In any event, Golden Gate shall
                  not be responsible for the cost of any equipment whatsoever at
                  Institutional Employer locations and/or students homes.

            3.    EVC is responsible for costs for marketing,  advertising,  and
                  promotion  regarding  EVC's  offering of access to Golden Gate
                  courses.  Unless otherwise agreed,  Golden Gate will provide a
                  reasonable   quantity   of   brochures,   catalogues,   course
                  schedules, program and course descriptions,  posters, etc., to
                  EVC  for   distribution  to  employees  of  EVC's   corporate,
                  governmental and  institutional  clients  promoting the Golden
                  Gate programs and courses offered through EVC.

            4.    Golden  Gate  shall  provide  and  maintain  rooms  capable of
                  becoming  teacher  stations.   This  includes  installing  and
                  maintaining  adequate  telecommunication  lines (ISDN, DSL, or
                  cable,  or regular  telephone  lines) and electrical  outlets.
                  Golden  Gate  will  be   responsible   for  the  cost  of  the
                  telecommunication   signal  transport  for  video  conferenced
                  courses from teacher  stations to the MCU Bridge.  EVC assumes
                  responsibility or cost for obtaining, providing, or paying for
                  telecommunication   signal  transport  for  video  conferenced
                  courses  from the MCU  Bridge to  corporate  locations  and/or
                  students homes.

            5.    EVC will be responsible  for installing and  maintaining up to
                  three (3)  teaching  stations in the rooms  provided by Golden
                  Gate to  videoconference  IVC/DL courses  offered through EVC,
                  subject to  enrollment.  All teaching  stations  installed and
                  paid for by EVC shall remain the exclusive property of EVC. On
                  termination of this  Agreement,  all such  equipment  shall be
                  promptly removed by EVC at their expense.

            6.    All  equipment  supplied  by  EVC is the  sole  and  exclusive
                  property  of EVC,  including  but not  limited  to any and all
                  patents,   copyrights  and  trademarks,   if  any,  associated
                  therewith.  All  classroom,  course and program  materials  or
                  other information  supplied by Golden Gate, and all rights and
                  interests in said materials will remain the sole and exclusive
                  property of Golden Gate.

            7.    a.) EVC is responsible for the necessary  maintenance,  repair
                  and/or replacement of video conferencing equipment supplied to
                  Golden Gate for IVC/DL courses.

                  b.) EVC will provide  reasonably  prompt service for repair or
                  replacement  of  defective   interactive  video   conferencing
                  equipment and software as necessary.

                  c.) Golden  Gate will be  responsible  for the  prompt  repair
                  and/or replacement of interactive video conferencing equipment
                  located at Golden Gate,  which may be damaged through improper
                  or unauthorized use.

                  d.) Golden Gate is responsible for the repayment to EVC of the
                  economic value of any EVC  equipment,  which is lost or stolen
                  while in Golden Gate's custody and control.

                                       2
<PAGE>


            8.    Neither party shall utilize the other's name or any associated
                  names,  trademarks,  copyrights,  etc.,  without prior written
                  consent,  except with regard to EVC's marketing,  advertising,
                  and promotion of Golden Gate courses.  Such  permission  shall
                  not be unreasonably denied.

            9.    a.) EVC  will  provide  faculty  development  to  Golden  Gate
                  faculty  reasonably  required  for the offering of Golden Gate
                  courses through EVC.

                  b.)  Golden  Gate  shall  be  responsible  for  obtaining  the
                  services  of and paying all faculty  participating  in courses
                  offered  through  EVC,  including  but  not  limited  to  said
                  faculty's  salary,  benefits  (if  any)  and  verification  of
                  qualifications.  EVC assumes no  responsibility  for any costs
                  associated therewith.

            10.   EVC is solely responsible to provide site locations for IVC/DL
                  students to  participate  in Golden Gate courses.  Golden Gate
                  assumes no  responsibility  for obtaining or maintaining  said
                  sites, nor for any rent or other costs associated therewith.

            11.   EVC is not responsible for curriculum, course content, faculty
                  qualifications,  course  materials  or any other aspect of the
                  academic  content of any courses offered  hereunder.  However,
                  Golden Gate agrees to be  receptive  to and consider EVC input
                  as to  course  content  presentation  and  delivery  of IVC/DL
                  courses consistent with required academic standards.

            12.   EVC agrees to make every  reasonable  effort to  maintain  its
                  equipment  in  good  working  order.   However,   EVC  is  not
                  responsible  for service or repair delays or  interruption  of
                  service caused by strikes, labor actions, power outages (other
                  than those limited to site  locations  alone),  acts of God or
                  other matters beyond EVC's control.

            13.   Golden  Gate  hereby  acknowledges  that the  IVC/DL  programs
                  marketed  by  EVC  are  targeted  toward  the  non-traditional
                  working  adult student  market and  therefore  agrees to offer
                  IVC/DL  courses at dates and times  appropriate  to the target
                  market,  including the hours of 8:00 a.m. to 11:00 p.m., seven
                  days per week,  and at such  other  times  requested  by EVC's
                  Institutional  Employers  and  their  employees,   subject  to
                  enrollment.  And,  including  but  not  limited  to the  three
                  academic  semesters  offered each year by Golden  Gate,  i.e.,
                  Fall, Spring and Summer.

            14.   a.) The parties  hereby  acknowledge  that this  agreement  is
                  intended by the parties to facilitate  the offering of college
                  courses, degree programs and/or courses of study.

                  b.)  Golden  Gate  shall  attempt  to obtain  and/or  maintain
                  accreditation  necessary to the  offering of college  programs
                  courses and credits under the  applicable  law.  Should Golden
                  Gate lose its  accreditation  at any time  during  the term of
                  this agreement or any renewal hereof, EVC shall have the right
                  to  cancel  this  contract  at  the  end of  the  semester  in
                  progress,  if  applicable,  or  immediately  if no semester is
                  underway.

                  c.)  EVC  shall  make  all  reasonable  efforts  to  meet  its
                  obligation  under  this  agreement  to  provide  high  quality
                  delivery and access of Golden Gate's courses  offered  through
                  EVC.  If at any time after the third  anniversary  date of the
                  execution  of this  agreement,  EVC  has  failed  to meet  its
                  obligations  under the contract,  then and in that event only,
                  Golden Gate may:

                         i.   provide  EVC with  written  notice  (the  "Default
                              Notice")  specifying the manner in which EVC is in
                              default under the contract;

                                       3

<PAGE>


                         ii.  EVC shall  have six  months  from  receipt  of the
                              Default Notice to cure the default;

                         iii. if at the end of such period EVC has not cured the
                              default,  then this agreement  shall  terminate at
                              the end of the then current term or if classes are
                              not in session, immediately. In that event, Golden
                              Gate shall  have the right to take such  action as
                              it believes  necessary  or prudent to complete the
                              delivery  of all  courses or  programs to students
                              that theretofore had been in programs delivered by
                              EVC.

                  d.) Any  dispute  which  may  arise  between  the  parties  in
                  connection  with whether the  deficiencies  identified  in the
                  default notices are breaches of EVC's  obligations  under this
                  contract,  or in the event that EVC contends that it has cured
                  such  deficiencies  as set  forth in the  default  notice  and
                  Golden Gate contends it has not, shall be arbitrated under the
                  commercial  arbitration  rules  of  the  American  Arbitration
                  Association.  The award  rendered  therein  shall be final and
                  binding  between  the parties and may be entered as a judgment
                  in any court of competent jurisdiction.  The sole questions to
                  be presented to the arbitrator  shall be whether those matters
                  identified  as decencies  in the Default  Notice are in fact a
                  breach  of this  agreement  and if they  were,  then  were the
                  deficiencies cured. The arbitrator shall be chosen from a list
                  of persons who have  substantial  academic  experience  in the
                  distance learning field.  Subject to the American  Arbitration
                  Associations  rules, the following time periods shall apply to
                  such a preceding:

                         i.   the  arbitrator  shall be selected  from a list of
                              supplied by the American  Arbitration  Association
                              within 15 days after the filing of the claim;

                         ii.  the hearing shall be held within 30 days following
                              the date of the  selection of the  Arbitrator  and
                              completed within 5 business days from the starting
                              date;

                         iii. the award shall be rendered  within 15 days of the
                              completion of the completion of the hearing.

                         iv.  If the arbitrator finds in favor of Golden Gate on
                              both  issues (or on one issue if only one issue is
                              contested), then the remedy shall be the immediate
                              termination of this contract,  unless a term is in
                              session,   in  which  case  the   contract   shall
                              terminate at the end if the then current  term. If
                              the award is in favor of EVC then the remedy shall
                              be the continuation of the contract.

            15.   a.)  Golden  Gate  shall  be  responsible  for  all of its own
                  administrative   functions  (admissions,   academic  advising,
                  registration,   financial  aid,  etc.)   associated  with  the
                  offering of IVC/DL courses through EVC.

                  b.)   Golden   Gate  will   provide   to  EVC  all   necessary
                  administrative  forms,  applications,   written  instructions,
                  catalogues,  etc.  in  advance  of  marketing  courses  to any
                  organization.  It is  understood  by the  parties  that EVC is
                  merely a conduit and  assumes no  liability  whatever  for the
                  accuracy  or  correctness  of the  information  in said  forms
                  provided by Golden Gate nor for return of any of the aforesaid
                  documents to Golden Gate.

                                       4

<PAGE>


         16.      Fees

                  a.)  Golden  Gate  shall  pay to EVC,  on the 10th day of each
                  month,  [*]  of  the  net  tuition  actually  collected  by
                  Golden Gate the  preceding  month,  from any source  whatever,
                  from or on behalf of any student  registered for and attending
                  accredited  college degree courses being offered  through EVC,
                  except as noted  below,  said  payments to commence  the month
                  immediately  following  the  collection of any such tuition by
                  Golden Gate.  All checks for courses taken will be made out to
                  Golden Gate.  Net tuition  shall be defined as the  difference
                  between  the   publicly   marketed   tuition   price  and  any
                  scholarships  or discounts  provided by Golden Gate as a sales
                  discount  for  purposes  of   increasing   enrollment   and/or
                  affecting  the  student  mix of any given  class.  Any and all
                  scholarships or discounts will be mutually agreed upon between
                  Golden Gate and EVC.

                  b.)  For  students  registered  for and  attending  accredited
                  college  degree  courses  being  offered  through  EVC, if the
                  aforementioned  student  was  enrolled  in any Golden Gate for
                  credit  course  during the  twelve  month  period  immediately
                  preceding this agreement, Golden Gate shall be required to pay
                  EVC 40% of the net tuition actually collected.

                  c.) EVC shall  have the  right,  on a  semi-annual  basis,  to
                  examine the books and records of Golden  Gate,  pertaining  to
                  all students taking courses through EVC, in order to audit any
                  accounts  due and owing the  respective  parties.  Golden Gate
                  shall have the right to audit EVC accounts for students taking
                  Golden Gate courses on the same basis.

                  d.)  Commencing on April 10, 2000,  and continuing on the 10th
                  day of every  month  thereafter,  Golden  Gate will supply EVC
                  with a list of all  students  who have applied to Golden Gate,
                  and/or  registered,  for courses through EVC, the said list to
                  include as available, each student's name, address,  telephone
                  number,  social security number,  registration,  financial aid
                  loans and  payment  status.  EVC shall  provide to Golden Gate
                  updated  information  relating  to Golden Gate  students  each
                  month.

                  e.) EVC shall  require  that each  student  registering  for a
                  course offered through EVC, sign a waiver and release granting
                  EVC access to said student's records,  said waiver and release
                  form to be provided to Golden Gate by EVC, the format of which
                  shall be subject to Golden  Gate's  approval,  which  approval
                  shall not be  unreasonably  withheld.  It is understood by EVC
                  that Golden Gate will not consent to any requested  release of
                  student  records  which  is, or may be,  in  violation  of any
                  Federal or State law or regulation  relating to student record
                  access.

                  f.) Within  THIRTY (30) DAYS of the  completion  of each Fall,
                  Spring, and Summer Semester, Golden Gate shall present to EVC,
                  in writing,  any requests for adjustments or credits on moneys
                  already paid to EVC,  which credits or  adjustments  have been
                  made  necessary  by an EVC  student  having  dropped a course,
                  bounced  a  check,   etc.  EVC  will  credit  any  such  valid
                  adjustment   to  Golden   Gate's   account   in  three   equal
                  installments over the three months immediately  following such
                  request by Golden Gate.

[*] Confidential Portion

                                       5

<PAGE>


                  g.) Students  registering  for Golden Gate courses through EVC
                  who are employed by an Institutional  Employer customer of EVC
                  which have a tuition  reimbursement policy for their employees
                  shall be eligible for tuition deferment from Golden Gate until
                  completion  of the course,  thereby  enabling said students to
                  register  for Golden Gate  completion  of the course,  thereby
                  enabling  said  students to register  for Golden Gage  courses
                  through EVC without payment of tuition or fees up front.  Said
                  students shall be required to sign a tuition payment guarantee
                  providing  that  they are  fully  responsible  for 100% of all
                  tuition  in the  event  that,  for any  reason,  they  are not
                  reimbursed by their employer.

                  h.)  Students  registering  for Golden  Gate  courses  offered
                  through EVC who are not employed by an Institutional  Employer
                  customer  of EVC  providing  tuition  reimbursement  to  their
                  employees  shall be  required to pay tuition and fees up front
                  when registering.

            17.   a.) Golden Gate will provide a minimum of three(3__) dedicated
                  rooms  which will  accommodate  teaching  stations in order to
                  facilitate  IVC/DL courses  marketed by EVC emanating from its
                  campus  and will grant  EVC,  its  agents and  subcontractors,
                  reasonable access to said facilities as is required for proper
                  installation,   operation,   maintenance  and  repair  of  all
                  equipment  contemplated  herein,  including but not limited to
                  IVC/DL  equipment.  Said room shall be a minimum of 10 feet by
                  16 feet with adequate electrical, air conditioning,  lighting,
                  etc.,   and  be   otherwise   suitable  for  use  as  a  video
                  conferencing teacher station.  Said rooms will be provided one
                  at a time subject to registration demand.

                  b.) Rooms at Golden Gate equipped by EVC for IVC/DL may not be
                  used by the college for any class,  function or other purpose,
                  without the prior written  permission of EVC. Such  permission
                  shall not be unreasonably withheld.

            18.   Golden  Gate's  Public   Relations   Department  will  provide
                  reasonable  cooperation with EVC in promoting  EVC/Golden Gate
                  Telecommute to College  Program and the IVC/DL courses offered
                  through EVC.

            19.   Golden  Gate and EVC will,  whenever  possible,  cooperate  in
                  applying  for and  obtaining,  any grants,  awards,  stipends,
                  fellowships,  etc.,  which  are  mutually  beneficial  to  the
                  parties.

            20.   Golden Gate shall maintain  academic  control over all courses
                  and will be receptive to EVC input as to IVC/DL presentation.

            21.   Golden  Gate will  assign at least one person who at all times
                  will act as liaison between Golden Gate and EVC.

            22.   Term of Agreement

                  a.) The basic term of this agreement shall be FIVE (5) YEARS.

                  b.) The parties hereby  acknowledge the necessity for allowing
                  IVC/DL  students  continuity and ongoing access to courses and
                  programs, so long as there is adequate registration.

                                       6

<PAGE>


                  c.)  In  light  of  the  foregoing,  the  parties  agree  that
                  commencing on the 1st  anniversary  date this  agreement,  and
                  every  anniversary  date  thereafter,   this  agreement  shall
                  automatically  be  extended  for an  additional  period of one
                  year, subject to the conditions hereinafter contained. For the
                  purpose of this paragraph,  it is agreed that the "Anniversary
                  Date" shall be April 1.

                  d.) In the  event  that  either  party  should  desire  not to
                  automatically  extend this agreement,  then and in that event,
                  such party shall so notify the other in writing,  by Certified
                  Mail, Return Receipt Requested,  no later than the anniversary
                  date of any given year,  after which the agreement will not be
                  extended for an  additional  ONE (1) YEAR,  but will have only
                  the Four (4) YEARS of the existing term remaining.

            23.   Golden  Gate shall have the right to offer  courses via IVC/DL
                  on its own to  Institutional  Employer and/or the employees of
                  any  Institutional  Employer not under  contract  with EVC. In
                  such  event,  EVC shall  not have any  obligation  to  market,
                  provide  any  services or  equipment,  permit the use of EVC's
                  equipment,   or  incur  any  costs  in  connection  with  such
                  offerings.

            24.   Golden Gate agrees that,  for the  duration of this  agreement
                  and any extensions  hereof, as well as for a period of ONE (1)
                  YEAR  immediately  following  any  termination  or  expiration
                  thereof,  Golden Gate will not independently  video conference
                  or computer conference its college courses or programs offered
                  under this contract to EVC students or institutional  clients.
                  If this  agreement is terminated  pursuant to paragraph  14(c)
                  then , and in that event only,  nothing  within this  contract
                  shall prohibit Golden Gate to deliver  curriculum,  coursework
                  and  instruction  in any and all means  necessary,  to include
                  using video conference or computer  conference  methodologies,
                  in order to allow a  student  to  complete  a course  of study
                  which  was  initiated  with  Golden  Gate and EVC  while  this
                  agreement  was in effect.  This  paragraph is not intended to,
                  and  shall  not be  interpreted  as,  permitting  Golden  Gate
                  University to directly target and market to persons on account
                  of their status as employees of EVCI institutional clients.

            25.   Asynchronous Programs

                  a.) Golden Gate and EVC agree that  asynchronous  programs are
                      not a part of this  contract.  Notwithstanding  the above,
                      Golden  Gate  agrees  that,   for  the  duration  of  this
                      agreement  and  any  extensions  hereof,  as well as for a
                      period  of  ONE  (1)  YEAR   immediately   following   any
                      termination  or expiration  thereof,  Golden Gate will not
                      independently   offer  asynchronous   college  courses  or
                      programs,  to EVCI's students or institutional  clients. A
                      list of EVCI's current  institutional  clients is attached
                      hereto as Exhibit A and made a part hereof. This paragraph
                      is not  intended  to,  and  shall  not be  interpreted  as
                      permitting  Golden Gate  University to directly target and
                      market to persons on account of their  status as employees
                      of EVCI institutional clients.

                  b.) During  the  term  of this  agreement,  when  EVC  signs a
                      contract with an institutional  employer, EVC shall advise
                      Golden Gate, in writing, of the institutional employer and
                      offer   Golden  Gate  the   opportunity   to  include  its
                      asynchronous programs in the content EVC shall provide for
                      that  employer.  If Golden Gate wishes to  participate  it
                      shall  notify  EVC, in  writing,  of its  intent.  In that
                      event,  the  programs  shall  be  incorporated  into  this
                      agreement.


                                       7
<PAGE>



                  c.) If Golden Gate opts not to offer its asynchronous  courses
                      to that employer,  then Golden Gate may not  independently
                      offer  asynchronous  college courses or programs,  to that
                      employer  for  the  duration  of  this  agreement  and any
                      extensions hereof, as well as for a period of ONE (1) YEAR
                      immediately   following  any   termination  or  expiration
                      thereof,

            26.   Nothing in this  agreement  shall  preclude  Golden  Gate from
                  offering or from  providing:  a.)  non-EVC  courses to non-EVC
                  students,  non-EVC  institutional  clients or their employees;
                  b.) asynchronous  programs  currently  offered by Golden Gate;
                  c.) synchronous programs currently offered by Golden Gate; d.)
                  live programs currently offered to corporate clients.


            27.   The  parties  agree  that  disclosure  of the  terms  of  this
                  agreement to others will cause EVC  irreparable  damage to its
                  business.. The parties  agree that Golden  Gate,  without the
                  prior  consent of EVC,  shall not  disclose  the terms of this
                  agreement to any person, except as follows:

                         (i)     to any employee of Golden Gate;

                         (ii)    to any person or entity  with whom  Golden Gate
                                 has a professional  relationship  and who has a
                                 need to know of the terms of this agreement;

                         (iii)   pursuant  to a valid  court  order or  subpoena
                                 issued by a court or arbitral tribunal".

            28.   It is expressly agreed and understood that neither party shall
                  be liable for incidental, special or consequential damages for
                  any breach or violation of this agreement.

            29.   The foregoing  constitutes  the entire  agreement  between the
                  parties, and any other agreements or representations,  whether
                  verbal or written,  if not contained  herein,  are void, of no
                  effect, and are not binding upon the parties.

            30.   No valid modification,  amendment,  or deletion may be made to
                  this  agreement  except in writing and executed by the parties
                  in substantially the same manner as this agreement.

            31.   Any and all notices  required  hereunder shall be by Certified
                  Mail,  Return  Receipt  Requested,  to each party's last known
                  address  and  shall be  deemed  given at the time of  mailing.
                  Notices for Golden Gate shall be sent to:

                                    Golden Gate University
                                    536 Mission Street
                                    San Francisco CA 94105

                                    Attention::
                                    Jeff Bialik
                                    Vice President for Operations

                                       8

<PAGE>


                            Notice for EVC shall be sent to

                                   Educational Video Conferencing
                                   35 East Grassy Sprain Road
                                   Yonkers, NY 10710

                                   Attention:
                                   Arol Buntzman
                                   Chief Executive Officer

            32.   If any  portion of this  agreement  shall be found to be void,
                  voidable or unenforceable, it shall not effect the validity of
                  the remainder of the agreement.

            33.   This  agreement  shall be binding on the  respective  parties'
                  heirs,  successors,  and assigns.  The parties  agree that any
                  disputes or disagreements  arising  hereunder or in connection
                  herewith  shall be  mediated  under the  Commercial  Mediation
                  rules of the  American  Arbitration  Association  In the event
                  that such  dispute  or  disagreement  cannot  be  successfully
                  settled through  mediation,  it shall be arbitrated  under the
                  Commercial  Arbitration  Rules  of  the  American  Arbitration
                  Association then in effect, and any award rendered  thereunder
                  may be entered in any court of appropriate  jurisdiction,  and
                  will have full force and effect therein.

            34    This  agreement  shall be construed in  accordance  with,  and
                  governed by, the laws of the State of New York.


         In witness  whereof the parties have  hereunto set their hands and seal
the date first appearing above.



GOLDEN GATE UNIVERSITY

By: /s/ Philip Friedman
    --------------------------
        Philip Friedman, Ph.D.
        President



EDUCATIONAL VIDEO CONFERENCING, INC.


By: /s/ John J. McGrath
    ---------------------------
        John J. McGrath, Ph.D.
        President

                                       9


                                 EXHIBIT 10.51

                         LICENSE AND SERVICES AGREEMENT

     This  agreement  (the   "Agreement")  is  made  and  entered  into  between
Educational Video Conferencing,  Inc.,  ("EVCINC"),  35 East Grassy Sprain Road,
Suite 200, Yonkers, New York, 10710, and Learningforce,  Inc. ("Learningforce"),
4455  Connecticut  Avenue,  NW,  Washington,   D.C.  20008,   (collectively  the
"Parties")

     WHEREAS,  EVCINC is in the  business of  marketing  educational  courses to
adult learners and,  therefore,  requires an  educational-oriented  tracking and
data management system; and,

     WHEREAS,  Learningforce has, over the course of a decade, already developed
and refined an extensive educational data management system; and

     WHEREAS,  EVCINC has the need to assist  potential  customers  in  choosing
among its course and/or degree offerings; and

     WHEREAS,  Learningforce  has  developed  a  proprietary,   computer-driven,
academic  advising and admissions  process for adult  learners which  integrates
seamlessly with its data management system;

     NOW, THEREFORE, the Parties do hereby agree as follows:

I.   LICENSE

     A. Use of Software.  This  Agreement  shall  provide to EVCINC an exclusive
limited license  ("License") to utilize any and all educational  data management
and college advising-related software developed by Learningforce,  including any
and all software  code  developed  for use on the  world-wide  Internet web (the
"Software").  Learningforce  will insure the  compatibility and transfer of data
between EVCINC corporate  offices and any other outsourced  support operation at
the  request  of  EVCINC.   Exclusive   limited  license  shall  be  defined  as
Learningforce  granting  the  rights to EVCINC to use its  software  to  support
EVCINC's  enrollment  and  academic  advising  systems  or for any other  reason
related  to  enrolling  students  in  EVCINC's  educational  courses.   Further,
Exclusive  Limited License shall mean that  Learningforce may not license or use
the  software  for any  company  or  entity in direct  competition  with  EVCINC
according to EVCINC's definition of "Direct Competitor" without EVCINC's written
permission.

     B.  Future  Improvements.  The  License  shall  include  any  enhancements,
improvements, or additional capabilities developed by Learningforce at any time,
for any reason,  and for any client,  throughout  the  effective  period of this
Agreement,  except in such cases as Learningforce is contractually  obligated to
restrict usage of software developed exclusively for the use of a single client.

     C.  No  License  to  Competitive   Parties.   Except  for   Learningforce's
unrestricted  use of the  Software  for its own data  management  and  marketing
purposes and to provide services to Learningforce  clients,  Learningforce  will
not  provide a license for the  Software to any third party which shall  enhance
such party's  capability to compete with EVCINC  without the written  consent

<PAGE>


of EVCINC. While this Agreement is in effect,  Learningforce shall not engage in
any activity  considered in direct competition with EVCINC according to EVCINC's
definition  of "Direct  Competition,"  without  the express  written  consent of
EVCINC.  For the  purposes  of this  agreement,  "Direct  Competition"  shall be
defined as selling  educational  programs of any kind,  through  any  electronic
distance  learning delivery method using  Learningforce  enrollment and advising
service or any other method of placing students with educational providers as to
create direct competition to EVCINC.

II.  Learningforce Services To EVCINC

     Learningforce  shall provide the services listed below (the  "Services") to
EVCINC.  Learningforce  shall commit to meet the timelines desired by EVCINC for
the development of EVCINC-specific  software and for Learningforce's role in the
development of an EVCINC enrollment website.

     A.   Software Customization

          1.  Learningforce  will  customize  the Software.  The Software  shall
include,  but not be limited  to, the  screens  and  scripts  required to create
prospect\customer records, capture information as required by EVCINC, create all
documents to assist academic advisors located at Learningforce and other offices
in a professional  process  focused on enrolling  students in EVCINC classes and
all  related  computer  driven  systems  required  by EVCINC  in the  enrollment
process.  Learningforce  will have the  Software  fully  functional  (subject to
normal operational adjustments),  ready for beta testing and capable of handling
a minimum of 20 complete  degree  programs,  as prioritized  by EVCINC,  to meet
EVCINC's enrollment and academic advisement requirements by the end of the sixth
week following the signing of this  Agreement,  at which time the system will be
fully operational (subject to normal operational  adjustments).  At such time, a
two week beta testing period  ("Initial  Beta Period") will occur,  during which
time  software  corrections  will  be  made as  identified.  Learningforce  will
continue to meet the specific needs of EVCINC by adding EVCINC programs into the
functioning system on a continuing basis beyond the Initial Beta Period. Failure
to meet the above time schedule will be a material  breach of this  agreement by
Learningforce.  Any delay  caused by EVCINC for  approvals  or any other  reason
beyond the  control of  Learningforce  will  adjust the time lines  accordingly.
(note:  at the beginning of the


Initial Beta Period  website  visitors  will,  at a minimum,  be able to see and
choose from the entire list of available  EVCINC degree  programs;  however only
the  prioritized  programs  as  designated  by EVCINC  will be  required to have
advising-level  detail.)  Learningforce  will  provide  the  following  services
throughout the entire process:

                    a. Analysis of EVCINC current system and long-term needs;

                    b. Strategic data management planning;

                    c. Initial and as needed on-going  programming to tailor the
Software to EVCINC  offerings,  corporate  and  consumer  client  bases and data
management structures

                    d. Development of an interface for seamless  electronic data
exchange between Learningforce and EVCINC.

                                       2
<PAGE>


                    e. Use of the software as part of the EVCINC interactive Web
Site

     B.  Customized  Academic  Advising  Learningforce  will provide  customized
academic  advising to potential  customers of EVCINC,  providing  the  following
services:

          1.  Advisement  of  in-bound   callers   regarding  the  academic
credibility  and  suitability  of  EVCINC  offerings  so as to  maximize  EVCINC
revenue;

          2.  Out-bound  follow-up  calls to  non-responding  leads to determine
their continued interest in EVCINC programs and convert them to customers.

          3.  Enrollment by  Learningforce  advisors of customers  interested in
EVCINC programs.

     C.   Additional Academic Advising

          1. It is further  anticipated that some potential EVCINC customers may
have little or no prior  college  experience,  and/or  considerable  doubt about
their  secondary-level  skills.  In  such  instances,   and  where  appropriate,
Learningforce   shall  encourage   potential   customers  to  enroll  in  EVCINC
video-assisted,  at-home remedial  courses  available  through  Learningforce or
through EVCINC providers through various delivery and program design methods, in
order to increase their opportunity for success in EVCINC college level courses.
Learningforce  shall make best efforts to secure the rights from the appropriate
copyright holders of the programs currently distributed by Learningforce,  to be
offered to and used by EVC  students.  EVC shall set the  market  price of these
courses.  Learningforce will be paid 70% of the current Learningforce  published
price  regardless  of the price EVCINC  charges its students for these  courses.
EVCINC  would be free to charge a surcharge,  for  whatever  amount it considers
appropriate,  at its discretion,  to students taking the Learningforce  remedial
courses.  If courses are offered  through other EVCINC  providers  Learningforce
will  not  be  entitled  to  any   compensation  for  this  service  beyond  the
compensation described as part of the "Service" in this agreement.

     D.   Personalized Learner Educational Website

          1. Learningforce will create a customized online capability for EVCINC
students to track their  progress  toward  degrees,  certificates  and/or  other
educational  credentials  available  through  EVCINC  delivery  mechanisms.  The
website  will be  functional,  ready for beta  testing and capable of handling a
minimum of 20  complete  degree  programs,  as  prioritized  by EVCINC,  to meet
EVCINC's enrollment and academic advisement requirements by the end of the sixth
week following the signing of this  Agreement,  at which time the system will be
fully operational (subject to normal operational  adjustments).  At such time, a
two week beta testing period  ("Initial  Beta Period") will occur,  during which
time  software  corrections  will  be  made as  identified.  Learningforce  will
continue to meet the specific needs of EVCINC by adding EVCINC programs into the
functioning system on a continuing basis beyond the Initial Beta Period. Failure
to meet the above  time  schedule  is a  material  breech of this  agreement  by
Learningforce  Any delay  caused by EVCINC  for  approvals  or any other  reason
beyond the  control of  Learningforce  will  adjust the time lines  accordingly.
(note:  at the beginning of the

                                       3

<PAGE>


Initial Beta Period  website  visitors  will,  at a minimum,  be able to see and
choose from the entire list of available  EVCINC degree  programs;  however only
the  prioritized  programs  as  designated  by EVCINC  will be  required to have
advising-level detail which will continue to grow during the ongoing Beta period
as stated  above).  The features of this  capability  will  include,  but not be
limited to:

                    a. The ability to view,  on a  course-by-course  basis,  the
precise courses remaining to be completed to earn the desired credential;

                    b. The ability to enroll in  additional  EVCINC  courses via
the website;

                    c. The ability to network with other EVCINC  students around
the nation via a student bulletin board;

                    d. If provided  information by EVCINC, the ability to access
information about their corporate tuition reimbursement policy.

III. TERM

     The term of the  Agreement  (the "Term")  shall be for a period of five (5)
years  from  the date of  signature  of the  Agreement,  subject  to an  earlier
termination under Section VI below.

IV.  Financial Provisions

     A.  License  Fees A license fee of $250,000  ("License  Fee") shall be
earned  over  the  Term of the  Agreement.  In  consideration  for  the  License
provisions  described in Paragraphs  IA-B, such fee will be calculated at a rate
of $50,000 per annum.  Payment of the license fee will be $150,000  upon signing
of this  Agreement,  $50,000  three weeks after the signing of the Agreement and
$50,000  upon the timely  delivery of  functional  Software for the Initial Beta
Period. In the event that the closing of the acquisition of 51% of Learningforce
by EVCINC occurs prior to any of the payments set forth above, then all payments
not yet made shall be made upon closing of such  acquisition.  A working copy of
the software and all upgrades,  will be  immediately  held in escrow as security
for the advanced  payment of the License,  and shall be updated every quarter to
include specific  software code written for EVCINC under this Agreement.  In the
event that Learningforce  commits a material breach of this Agreement,  then any
software code  specifically  written for EVCINC by Learningforce for the purpose
of performing under this Agreement shall become the property of EVCINC.

     B.   Compensation for Learningforce Services

          1.   Cost Reimbursement. EVCINC shall reimburse Learningforce for
costs,  not to exceed a monthly fee of $59,000 which does not include the profit
percentage  described  below,  without  the express  written  consent of EVCINC.
Learningforce  is required to provide the Services  according  to the  following
terms and mechanisms:

               a.   Learningforce shall submit to EVCINC purchase orders for all
start-up  equipment  expenses as approved  by EVCINC  official  representatives.
EVCINC will

                                       4

<PAGE>


order  and pay for all  computer  equipment  and  furniture  directly.  Computer
equipment and furniture  purchased under this agreement shall be inventoried and
remain the property of EVCINC.  In the event of  termination,  EVCINC shall have
the right to remove the equipment and furniture and any other items specifically
purchased  by EVCINC and  placed in the  Learningforce  office  for the  express
purpose of supporting Learningforce in its execution and delivery of services to
EVCINC under this agreement.

               b.   EVCINC shall pay all direct costs for services by submitting
invoices  to EVCINC  representatives.  Checks or  electronic  transfers  will be
issued on the 15th and last day of each  month,  except  for  payroll  costs for
EVCINC-approved  personnel,  for which a mechanism  shall be developed to ensure
that  Learningforce  receives such funds prior to the bimonthly  payroll periods
for which such personnel costs must be paid.

                    1)  Prior to incurring an obligation for a cost required for
the performance of the Services, Learningforce shall obtain the written approval
of  EVCINC  to make  such an  expenditure  unless  the  expenditure  is  clearly
identified  as part of the  official  budget.  Any of the  following  line  item
categories, subject to budget approval by EVCINC, shall be considered legitimate
direct costs (not general or administrative costs) expenditures required for the
performance of the Services:

                         i)   Fulfillment,   advising  and  project   management
                              personnel  and  personnel-related   costs  (agency
                              fees,  ad  placements,   payroll  taxes,  approved
                              benefits, etc.)

                         ii)  Training  costs   (detailed  time  charges  to  be
                              provided)

                         iii) Programming  for  database  and  website  software
                              customization   (detailed   time   charges  to  be
                              provided)

                         iv)  Telephone line and time charges

                          v)  New  telephone,  computer  equipment  and required
                              over-the-counter  software  expenditures

                         vi)  New furniture expenditures

                         vii) Rent (pro rata)

                         viii) Postage

                         ix)  Consulting,  legal and accounting fees for reports
                              and  services at EVCINC's  request (not to include
                              legal   and    accounting    fees    expended   by
                              Learningforce  for the purpose of  executing  this
                              Agreement)

                         x)   Travel, as approved by EVCINC.

               2.  Documenting  Costs.  Learningforce  shall document the actual
costs,  without mark-up,  incurred by Learningforce (the "Costs") for line items
approved by EVCINC.  Documented  costs within the approved budgets shall be paid
directly to the vendor or to Learningforce as appropriate.

                                       5
<PAGE>



               3. Margin Fee On the 15th day of each  month,  a sum equal to 30%
of the Costs (excluding Costs for capital expenditures)  documented and expended
from the budget during the prior  calendar month ("Margin Fee") shall be paid to
Learningforce  if the  proposed  acquisition  of 51% of  Learningforce  stock is
consummated.  In the event that the acquisition of  Learningforce by EVCINC does
not happen, the margin fee will be 20% of the Costs (excluding Costs for capital
expenditures)  documented and expended from the budget during the prior calendar
month.

               4.  Minimum  Expenditure  EVC  guarantees  to spend a minimum  of
$700,000 in Costs (excluding Costs for capital expenditures) in the first twelve
(12) months from the effective date of the customized  software and commencement
of  customized  service  from  Learningforce  to EVCINC (The  Guarantee  Period)
provided that Learningforce is not in default of any provision of this agreement
and the  acquisition  of 51% of  Learningforce  stock by EVCINC is completed and
closed  before  December 31, 1999.  If the sum of the  documented  costs for the
Guarantee Period does not total $700,000, then EVC shall pay to Learningforce on
the fifteen day of the thirteenth month the difference between the guarantee and
the total Margin Fees paid to  Learningforce  during the Guarantee Period if all
other conditions as described in this agreement are met.

               5.  Revenue to EVCINC In the event EVCINC does not make an equity
investment  in  Learningforce,  EVCINC shall be entitled to a fee of 30 % of all
revenue  generated by Learningforce  for  Learningforce  fee-based  advising and
remediation services ("EVCINC Revenue Share").

               6.  Executive   management   consulting   services   specifically
requested of Michael Falk by EVCINC,  including those services required in order
for Learningforce to meet its obligations under this Agreement shall be provided
by Mr. Falk to  whatever  extent  required as his  obligation  as  president  of
Learningforce in completing the required services of EVCINC.  Mr. Falk's efforts
on behalf of EVCINC and the timely  completion of this agreement are the primary
considerations  for EVCINC to pay the five year licensing fee in advance and the
reason for consideration of the acquisition of Learningforce by EVCINC. Mr. Falk
shall consider EVCINC his highest priority and function accordingly.

V.   Confidentiality.

     A.  On its part, Learningforce shall treat all information regarding EVCINC
operations, corporate matters of which it may become knowledgeable in the course
of the  execution  of the  Agreement  and  non-public  knowledge  regarding  its
proprietary   technology  and  other   properties   ("EVCINC   Information")  as
confidential.  Learningforce  shall not disclose EVCINC Information to any other
party,  nor  shall  Learningforce  sell or  otherwise  use the  names of  EVCINC
students or potential students provided to Learningforce in order to provide the
Services described in this Agreement in any way except as specifically  directed
by EVCINC for the  execution of the  provisions of the  Agreement,  or for joint
marketing  ventures which shall be set forth in such other written agreements as
EVCINC and Learningforce may elect to jointly execute.

                                       6

<PAGE>


     B. On its part,  EVCINC  acknowledges  that it has been informed that it is
the policy of  Learningforce to maintain as secret and confidential all software
programs and systems heretofore or hereafter acquired,  developed and/or used by
Learningforce  in the  implementation  of this  Agreement,  and  that  all  such
confidential information is of great value to Learningforce.  EVCINC agrees that
it shall not  disclose,  use,  permit or cause to authorize any third parties to
disclose or use, any such  confidential  information , or any other  information
relating to the  business or interests  of  Learningforce  which EVCINC knows is
regarded as confidential  and valuable to  Learningforce,  except as provided by
this Agreement.

     C. In the event of a breach  or  threatened  breach by either  Party of the
provisions  of A.  or B.,  above,  the  other  Party  shall  be  entitled  to an
injunction  restraining  the first from  disclosing,  in whole or in part,  such
information.  With  respect  to any  action for  injunction  or other  equitable
relief,  the Parties  agree that there is no  adequate  remedy at law for such a
breach and the Parties agree not to assert such an equitable defense.

VI.  TERMINATION.

     A. Termination  Without Cause by EVCINC In the event that EVCINC terminates
this Agreement without cause, then:

          1. The License granted herein shall be revoked upon the effective date
of termination and,  commencing upon such date,  EVCINC shall no longer have the
right  to  utilize  the  Software,   or  any  customizations   made  thereto  by
Learningforce as a result of this Agreement, and,

          2. EVC shall be entitled to a pro-rata  refund for licensing and other
fees paid in advance of the termination  date. The formula used will be based on
number of months used vs. total contract of 60 months.

     B. Termination without Cause by Learningforce will not be permitted.

     C.  Termination  for Cause.  Either Party may  terminate  the Agreement for
cause upon thirty (30) days prior written notice of  termination  (the "Notice")
to the other,  except that,  within such thirty day period,  the Party receiving
such Notice has the  opportunity to cure within 30 days. In such case as a cause
is cured in a timely  manner,  the  Agreement  will  continue  in full force and
effect.  For the purposes of this Agreement,  cause shall mean a material breach
of this  Agreement  and a notice of default  with  specificity  of the  material
breach shall be delivered to the other party by the accusing party.

          1. In the event that  Learningforce  fails to deliver ongoing services
as detailed in this agreement,  and in  consideration of the five year licensing
agreement paid in advance,  if EVCINC  terminates this Agreement for cause,  the
License  granted  herein  shall remain in full force and effect  throughout  the
stated  term of this  Agreement.  Further,  Learningforce  shall be  required to
refund  to  EVCINC  a pro  rate  portion  of the  License  Fee as of the date of
termination. The Software held in escrow will become the property of EVCINC.

                                       7

<PAGE>

          2. For  Learningforce,  cause to  terminate  would  be  considered  to
include,  but not limited to, EVCINC not generating a minimum expenditure in any
given  calendar year equal to the  guaranteed  expenditure  during the Guarantee
Period.  In such an event,  30 days shall be given to correct the situation.  If
the breach is not  resolved  within the time  period  either  party can  request
immediate arbitration to resolve the breach.

VII.     Entire Agreement.
         ----------------

         This Agreement  contains the entire  understanding  of the parties with
respect of the  subject  matter  hereof  and may not be  changed  or  terminated
orally.  No change,  termination  or attempted  waiver of any of the  provisions
hereof shall be binding unless in writing and signed by both parties.

VIII.    Successors and Assigns.
         ----------------------

         Learningforce  shall not assign ,  transfer,  subcontract  or otherwise
dispose of all or any of its  obligations  under  this  Agreement,  without  the
written consent of EVCINC.

IX.      Notices.
         -------

         Any notices  required or  permitted  under this  Agreement  shall be in
writing and  effectively  given upon personal  delivery or upon deposit with the
United States Postal Service,  faxed,  sent  electronically or via next day mail
service to the  respective  address set forth at the head of this  Agreement  or
such other address as either party hereto may properly give to the other.

X.       Non-Waiver of Rights.
         --------------------

         The  failure  to  enforce  at any  time any of the  provisions  of this
Agreement or to require at any time performance by the other party of any of the
provisions hereof shall in no way be construed to be a waiver of such provisions
or to affect either the validity of this Agreement,  or any part hereof,  or the
right of  either  party  thereafter  to  enforce  each and every  provisions  in
accordance with the terms of this Agreement.

XI.      Severability.
         ------------

         The invalidity or unenforceability of any particular  provision of this
Agreement shall not affect the other provisions hereof, and this Agreement shall
be construed in all respects as if such invalid or unenforceable provisions were
omitted.

XII.     Governing Law.
         -------------

         All  matters   concerning  the  validity  and   interpretation  of  and
performance of this Agreement  shall be governed by the laws of the State of New
York .

XIII.    Dispute Resolution.
         ------------------

         Except for  violations  or  threatened  violations  of Article V, which
shall entitle a Party to seek immediate  injunctive  relief,  neither party will
file an action or  institute  legal  proceedings

                                       8

<PAGE>

with respect to any dispute,  controversy, or claim arising out of, relating to,
or in connection  with,  this Agreement until first complying with the following
procedures:

          A.  Good  Faith   Negotiation.   The  parties   will  hold  a  meeting
("Meeting"), attended by senior executives for both parties with decision-making
power. During such Meeting,  the parties will make good faith efforts to achieve
an amicable means of resolution.  Should the parties achieve a resolution to the
dispute,  such resolution shall be set out in writing in the form of a cure plan
or settlement agreement, signed by an authorized signatory for each party.

          B. Arbitration.  Any dispute or claim arising under or with respect to
this Agreement shall be settled in accordance  with the Commercial  Rules of the
American  Arbitration  Association  (Association)  before  a  single  arbitrator
selected in accordance with the procedures of the Association.  The award of the
arbitrator  shall be final and binding upon the parties and any such award shall
be  entered  as a judgment  in any  competent  court  having  jurisdiction.  The
prevailing  party in any such  arbitration  shall be entitled to the entry of an
award of reasonable  attorney fees and costs  associated  with said  arbitration
proceeding,  including the  reimbursement  of the arbitrator  fees in connection
with the  proceeding.  The  arbitration  shall take place in New York City,  New
York, and the law of the State of New York shall apply

         IN WITNESS  WHEREOF,  the parties hereto have executed this  instrument
the day and year first above written.

         LEARNINGFORCE, INC.

                Michael Falk                                President
         ----------------------------------             ------------------------
                 Printed Name                                    Title

         /s/    Michael Falk                               October 18, 1999
         ----------------------------------             ------------------------
                 Signature                                       Date


         EDUCATIONAL VIDEO CONFERENCING, INC.


            Dr. Arol I. Buntzman                            Chairman & CEO
         ----------------------------------             ------------------------
                 Printed Name                                    Title

         /s/ Dr. Arol I. Buntzman                              10/18/99
         ----------------------------------             ------------------------
                 Signature                                       Date


                                       9


                                  EXHIBIT 10.52

                  Educational Providers/Co-Marketing Agreement


     This AGREEMENT,  dated as of January 13th 2000 (this  "Agreement"),  by and
between  Educational  Video  Conferencing,  Inc., a Delaware  corporation,  with
principal  executive offices located at 35 Grassy Sprain Road, Yonkers, NY 10710
(the "Company"), and Computer Generated Solutions, Inc., a Delaware corporation,
with principal  executive  offices located at 1675 Broadway,  New York, New York
10019 ("Educational Provider and/or Co-Marketer").

     WHEREAS,  upon the terms and conditions set forth herein the parties hereto
agree as follows:

Nature of  Transaction        A joint venture  between  Computer Generated
                              Solutions    (CGS)    and    Educational     Video
                              Conferencing,  Inc.  (EVC) whereby both  companies
                              shall   cross-market  each  other's  products  and
                              services to their respective client bases.


                              Scope of  Services  Computer  Generated  Solutions
                              will  make  available  its  entire   inventory  of
                              corporate  training  programs  except for  courses
                              that CGS does not have  capability  to deliver due
                              to  current  contractual  obligations.  Individual
                              programs will be selected and mutually agreed upon
                              by CGS and EVC  based on  client  requirements  as
                              identified in the individual  "Project  Memo." EVC
                              will be  permitted to market and  distribute  said
                              CGS's   programs   as  live,   synchronous   video
                              conferenced  courses  and  asynchronous   distance
                              learning  courses.  CGS,  at its  discretion  will
                              grant  EVC   permission   to   migrate   the  live
                              interactive synchronous video conferenced programs
                              to an asynchronous  on-line service  maintained by
                              EVC. CGS will also provide (where  appropriate and
                              mutually agreed upon) technical and  non-technical
                              help  desk   services,   network   and   equipment
                              installation,   systems  maintenance,   marketing,
                              enrollment and sales activities.

                              Educational Video Conferencing, Inc. will  provide
                              network  services  which  include,  but  are  not
                              limited  to,  hardware,  software,  switching  and
                              bridging, telecommunications services, IP services

                                                     1

<PAGE>


                              and billing.   EVC  shall  also  provide  program
                              content from colleges,  universities  and training
                              institutes.  EVC will also provide training to CGS
                              instructors to maximize the effectiveness of their
                              teaching  presentation  of  materials  using EVC's
                              distance  learning  technologies.  EVC  will  also
                              provide  marketing,   sales,   academic  advising,
                              employee skill assessment,  tuition  reimbursement
                              program administration and enrollment services.


                              EVC  and  CGS  will  participate  in  co-marketing
                              opportunities.  These  opportunities will include,
                              but not be  limited  to, an  initial  joint  press
                              release  highlighting the CGS/EVC  relationship,
                              development   of  a  joint   CGS/EVC   promotional
                              brochure,   promotional  video DVD,   direct  mail
                              campaign,  direct  introductions to  each  other's
                              clients,   joint   sponsorship   of   professional
                              seminars  highlighting  the  combined  services of
                              each company.

Fees and Commissions          Both parties will identify  approved  non-inflated
                              direct  costs  on  a   project-by-project   and\or
                              client- by-client basis, take the direct costs off
                              the  top of  all  client  charges  and  split  the
                              balance,  i.e. the profit 50\50  between  EVC and
                              CGS. An example of approved direct costs is: EVC -
                              Network     Services     including      equipment,
                              installation,    testing,    software   licensing,
                              communication  connections,  switching,  bridging,
                              network support services, multi-point connections,
                              teleco usage  charges,  tuition fees to providers,
                              teacher  training,  marketing,  sales,  enrollment
                              services and fees. CGS - Equipment, installation,
                              instructors,   maintenance  services,   marketing,
                              sales and enrollment services.

                              (Note Software  licensing  will  be  treated  as a
                              billable  item only in the case where  clients are
                              purchasing  technology  and not content  services.
                              Software  licensing  will be  included in fees and
                              tuition to  clients  that are  purchasing  bundled
                              services  that include  technology  and content as
                              detailed in the  individual  "Project Memo" agreed
                              to by both CGS and EVC.  EVC  will  establish  the

                                                    2

<PAGE>


                              software  license  price.  CGS  will  be  free  to
                              increase this fee up to a total 50/50 split on the
                              total deal.)


Projects                      A separate  "Project Memo" will be agreed upon for
                              each  individual  project  detailing  the scope of
                              services,       direct      costs,      individual
                              responsibilities, objective of the project and any
                              other detail that would identify the direction and
                              intention of the project.


Payments                      All payments received from the client for all
                              direct costs,  profits,  fees and commissions will
                              be paid by the collecting  party within 30 days of
                              receipt of payment. If advance retainers, or early
                              funding for  capital  outlays  are  involved,  the
                              collecting  party shall make  payment to the other
                              party  within  seven  working days from receipt of
                              payment  from  client.  Retainers  will  be  split
                              pro-rata in relation to expense  projected by each
                              project detailed in the "Project Memo".


Teacher Stations              CGS will provide  facilities to initially  install
                              one  or  two  teacher  stations.  Teacher  station
                              installations  will be increased  according to the
                              demand  for  service  in  the  market.  CGS  shall
                              provide   space   capable   of   housing   teacher
                              station(s).  All costs  related  to the  purchase,
                              installation   and  maintenance  of  said  teacher
                              stations shall be equally divided by CGS and EVC.


Primary Relationship          EVC   will   be   CGS's    primary,    but     not
                              exclusive,  supplier of two-way interactive  video
                              conferencing, both  asynchronous  and  synchronous
                              mode,   provided   it   is   technologically   and
                              financially competitive in the marketplace.

                              CGS  will be  EVC's  primary,  but not  exclusive,
                              vendor for technical  distance  learning  programs
                              where CGS has the expertise and is technologically
                              and financially competitive in the marketplace.

                                                     3

<PAGE>


                              The  determination of  technological,  competitive
                              and  feasibility  of the  partnership  for a given
                              engagement (project) will be reasonably decided by
                              the party with the direct client relationship.

Financial Statements          CGS and EVC agree that a complete financial
                              accounting  will be delivered to each other in the
                              form of a financial  status report every  quarter.
                              Each company  agrees that they will make available
                              books  and  records  relevant  to this  agreement,
                              regarding CGS and EVC  transactions,  to the other
                              company  during  regular  business  hours  for the
                              purposes of auditing, reconciling or  verification
                              of the activity between both companies.  Notice of
                              financial review will be given at least seven days
                              in advance of the actual review.



Term                          A) Three years with  automatic  one-year renewal
                              in absence of written notice not to renew.

                              B) This agreement may be terminated for breach of
                              any provision in this  agreement or any individual
                              "Project   Memo"  that  is  not  cured  within  10
                              business days after receiving  written notice from
                              the other party.

                              C) In  the  event  of  termination,  the  physical
                              equipment purchased during this agreement shall be
                              divided  equally,  as mutually  agreed between the
                                                 -------------------
                              parties  with  the  exception  of any  proprietary
                              items, software or hardware.

                              D) In the event of termination any project started
                              shall  continue  to   completion,   including  any
                              renewal  clauses as  determined  by the client and
                              detailed  in either the  Project  Memo  and\or the
                              client   contract.   Neither  EVC  nor  CGS  shall
                              discontinue providing services to clients, for any
                              reason,  while either party is still a functioning
                              business, for the term of the client contract.

                                                     4

<PAGE>


                              Arbitration The parties agree that any disputes or
                              disagreements  arising  hereunder or in connection
                              herewith  shall be settled by binding  arbitration
                              before the  American  Arbitration  Association  at
                              their offices  located in New York,  New York, and
                              that  any  judgment  awarded   thereunder  may  be
                              entered in any court of appropriate  jurisdiction,
                              and will have full force and effect therein.




Agreed this 13 Day of January,  2000





  /s/ Dr. Arol Buntzman
 -------------------------------------------------------------------------------
 Dr. Arol Buntzman                                    CEO, EVC




 /s/ Victor Freeman
- --------------------------------------------------------------------------------
Mr. Victor Freeman                              Executive Vice President, CGS






                                 EXHIBIT 10.53

                Stock Subscription and Stockholders' Agreement
                ----------------------------------------------

                  Agreement  made as of the 29th day of  November,  1999 between
Educational Video Conferencing,  Inc., a Delaware corporation with offices at 35
East  Grassy  Sprain  Road,  Suite 200,  Yonkers,  NY 10710  ("EVCI"),  Visiocom
Worldwide,  S.A., a Belgian  corporation  with  offices at 13/15 Avenue  Charles
Madoux,  Brussels,  Belgium  1160  ("Visio"),  the  individuals  whose names and
residence  addresses are set forth in Exhibit A hereto (each,  an "Investor" and
collectively,  the  "Investors")  and  Visiocom  USA  Incorporated,  a  Delaware
corporation that was  incorporated on October 1, 1999 (the "Company").  EVCI and
Visio  are  collectively  referred  to as the  "Founders".  EVCI,  Visio and the
Investors are sometimes each referred to as a "Subscriber" or "Stockholder"  and
collectively referred to as the "Subscribers" or the "Stockholders".

                              W I T N E S S E T H:
                              - - - - - - - - - -

          EVCI delivers  accredited  college  courses and degree  programs,  and
professional   development,   corporate   training   and  other   programs,   to
corporations,  government organizations and others by means of interactive video
conferencing systems.

          Visio provides business employees with "one-on-one"  training, via the
Internet and video  conferencing,  on how to use business software programs and,
using the same teaching  methods,  Visio also provides  business  employees with
language courses (the "Training Business").

          EVCI and Visio desire to finance,  from their own  resources  and from
the resources of the Investors, and operate the Company.

          The Investors desire to participate in the  financing of  the Company.

          The parties  desire to formalize  their  agreement with respect to the
initial  financing,  management and other matters affecting the Company and also
with  respect  to the  transfer  or other  disposition  of their  shares  of the
Company.

          NOW,  THEREFORE,  in  consideration  of the  premises,  and the mutual
covenants and obligations  hereinafter set forth,  EVCI, Visio and the Investors
agree as follows:

          1. Business and Offices of the Company. (a) The Company will engage in
the Training  Business in North America,  including the co-marketing  activities
referred to in Section 8.

          (b) The principal  office of the Company shall be located in Fairfield
County,  Connecticut,  or Westchester  County,  New York. The Company shall have
such  other  office  or  offices  as its  Board  of  Directors  ("Board")  shall
determine.

          2. Stock  Subscription  and  Issuance.  (a) EVCI and Visio each hereby
subscribes for the number of shares of the Company's  Series A Preferred  Stock,
("Series A Preferred"),  the terms of which are set forth in the  Certificate of
Designations  attached  hereto as Exhibit B, and common stock,  $.0001 par value
per share ("Common Stock"), for the aggregate price set forth below:

<PAGE>

                                                  EVCI                  VISIO
                                                 --------              ---------
          No. and aggregate price of shares        10,000                 10,000
          of Series A Preferred                  $250,000               $250,000
          No. and aggregate price of shares       150,000                150,000
          of Common Stock                           $15                      $15


          (b) Each Investor hereby subscribes for the number of shares of Series
A  Preferred  (for a  total  of  40,000  shares  by all the  Investors)  for the
aggregate  price ($25 per  share) set forth  opposite  such  Investor's  name in
Exhibit A to this Agreement.

          (c) The  certificates  for the Series A  Preferred  and  Common  Stock
subscribed for above shall be issued and delivered promptly after receipt by the
Company of full payment of the  applicable  subscription  price,  which could be
occurring simultaneously with the execution and delivery of this Agreement.

          (d) The form of promissory note referred to in Section 8(e) of Exhibit
B hereto is attached hereto as Exhibit B-1.

          3. Subscriber Representations and Warranties.

          Each of the Subscribers severally represents and warrants to the other
and the Company:

          (a) The  Subscriber  understands  that none of the  shares of Series A
Preferred (or underlying  Common Stock) or the Common Stock  (collectively,  the
"Securities")  has been registered  under the Securities Act of 1933, as amended
("Securities  Act"), or any state  securities laws in reliance on exemptions for
private offerings;  although federal securities laws will not prevent the resale
of the  Securities,  the  Securities  cannot be resold or otherwise  disposed of
unless they are subsequently  registered under the Securities Act and applicable
state  securities laws or an exemption from  registration is available,  and the
certificates  representing the Securities will bear a restrictive legend to such
effect;  there  may be no  public  market  for the  Securities  and  there is no
assurance one will develop in the future;  the  Subscriber  may have to hold the
Securities  indefinitely  and it may  not be  possible  for  the  Subscriber  to
liquidate the Subscriber's  investment in the Company; and the Subscriber should
not purchase the Securities  unless the Subscriber can afford a complete loss of
the Subscriber's investment and can bear the burden of owning the Securities for
an indefinite period of time.

          (b) The  Subscriber is subscribing  for the Securities  solely for the
Subscriber's  own  account  for  investment  and  not  with a view to or for the
resale, assignment,  distribution,  subdivision or fractionalization thereof. No
other person has a direct or indirect beneficial interest in the Securities.

          (c) The Subscriber  understands that the purchase of the Securities is
a speculative investment which involves a high degree of risk of loss.

          (d) The Subscriber is an "accredited investor" as that term is defined
under Rule 501(a) of Regulation D promulgated  under the  Securities Act because
the Subscriber:

               (i) is a natural person whose  individual net worth, or joint net
worth with the Subscriber's spouse, exceeds $1,000,000; or

                                       2

<PAGE>


               (ii) is a natural  person  who had  individual  income  exceeding
$200,000 in each of the two most recent  calendar years or joint income with the
Subscriber's spouse exceeding $300,000 in each of those years and the Subscriber
has a reasonable expectation of reaching the same level of income in the current
year; or

               (iii) is a corporation,  Massachusetts  or similar business trust
or a partnership, limited liability company or similar entity not formed for the
specific  purpose of  acquiring  the  Securities,  with total  assets  exceeding
$5,000,000; or

               (iv)  is an  entity  in  which  all  of  the  equity  owners  are
accredited investors; or

               (v) is an  accredited  investor for another  reason that has been
disclosed to the Company in writing.

          (e) The Subscriber, alone, or together with the Subscriber's purchaser
representative,  if any, has such knowledge and experience in financial matters,
including   investments   in  securities   that  are   restricted  as  to  their
transferability,  that,  the  Subscriber is capable of evaluating  the risks and
merits of an investment in the Securities  and of making an informed  investment
decision.

          (f) The  address  set  forth  above  or in  Exhibit  A  hereto  is the
Subscriber's  correct  home  address  or,  if the  Subscriber  is other  than an
individual,  the correct address of the Subscriber's  principal office,  and the
Subscriber has no present intention of changing such address.

          (g) If a corporation,  partnership or other entity,  the Subscriber is
duly authorized to purchase and hold the Securities.

          (h) All  documents,  records  and  other  materials  pertaining  to an
investment in the Company which were requested by the Subscriber  have been made
available or delivered to the Subscriber.

          (i) The Subscriber has read and understands Exhibit C hereto regarding
the disqualifications  under the Connecticut "blue sky" law and has no knowledge
of any disqualification, after giving effect to the transactions contemplated by
this Agreement,  with respect to the Company or any of the Company's  directors,
officers,  beneficial owners of 10 percent or more of any class of the Company's
equity securities,  or any promoters (including the Founders) connected with the
Company in any capacity.

          4. The Company's  Representations  and Warranties.  The Company hereby
represents and warrants to the Subscribers as follows:

          (a) The Company is a corporation duly organized,  validly existing and
in good  standing  under the laws of the State of Delaware and has the corporate
power to conduct the business which it proposes to conduct.  A conformed copy of
the Company's  certificate of incorporation,  prior to filing the Certificate of
Designations,  is  attached  as Exhibit  D-1 hereto and a copy of the  Company's
bylaws is attached as Exhibit D-2 hereto.

          (b) All corporate action required to authorize the execution, delivery
and performance of this Agreement has been duly taken.

                                       3

<PAGE>


          (c) The  Securities  have been duly and validly  authorized  and, when
issued,  paid for and delivered in accordance  with the terms of this Agreement,
will be duly and validly  issued,  fully paid and  nonassessable.  After  giving
effect to the issuance of the Securities,  (i) the Company's outstanding capital
stock will consist of 60,000 shares of Series A Preferred and 300,000  shares of
Common  Stock,  (ii) the Company  will not have any  obligation  (contingent  or
otherwise) to purchase, redeem or otherwise acquire any of its equity securities
except as provided in the Certificate of  Designation,  (iii) except for 300,000
shares of Common Stock  reserved for issuance  upon  conversion  of the Series A
Preferred  and 66,668  shares of Common Stock  reserved  for  issuance  upon the
exercise of options  granted to Timothy  Gilbert  and  Patrick  Dessein (to each
purchase  33,334  shares),  the Company  will not have any shares of its capital
stock reserved for issuance,  and (iv) except for the Series A Preferred and the
joint  venture  contemplated  by this  Agreement,  there will be no  outstanding
subscriptions, options, warrants, rights, calls or convertible securities, stock
appreciation rights (phantom or otherwise),  joint venture, partnership or other
commitments  of any  nature  relating  to  shares  of the  capital  stock of the
Company. As of the date hereof, the Company has no liability or indebtedness for
dividends or other distributions declared or accumulated but unpaid with respect
to any shares of stock.

          (d) This  Agreement  is a legal,  valid and binding  agreement  of the
Company enforceable in accordance with its terms except as enforceability may be
limited  by  bankruptcy,  insolvency  or other  laws  affecting  the  rights  of
creditors generally or by equitable principles.

          5. Board;  Committees;  Officers.  (a) The Board shall consist of nine
members.  Of the nine directors,  three shall be designated by EVCI, three shall
be designated by Visio and three shall be designated by the  Investors.  Each of
the Stockholders agrees to vote its shares of the Company to elect the designees
of the other;  provided,  however,  that each Stockholder  shall have a right to
approve the designees of the other  Stockholders,  which  approval  shall not be
unreasonably  withheld or delayed. In the event a vacancy occurs on the Board by
reason  of   resignation,   death,   disability,   or  any  other  reason,   the
Stockholder(s)  who  designated the director who has vacated his or her position
shall  likewise  be  entitled  to  designate  his or her  replacement,  and  the
Stockholders  shall vote as stockholders,  or cause their designees on the Board
to vote as directors, to so fill any such vacancy as promptly as possible.

            (b) The Board shall hold at least one meeting per calendar  quarter.
The presence of five directors  shall be necessary to constitute a quorum of the
Board for the transaction of business.  Except as provided below in this Section
5(b), the affirmative vote of five directors shall likewise be necessary for the
passage of any  resolution or the taking of any action at meetings of the Board.
The bylaws of the Company shall provide that the following matters shall require
the affirmative vote of at least seven members of the Board:

               (i) The  merger,  reorganization,  consolidation,  sale or  other
disposition of  substantially  all the assets or dissolution  and liquidation of
the Company.

               (ii) The amendment of the certificate of  incorporation or bylaws
of the Company.

               (iii)  Subject to Section  5(c),  the election of officers of the
Company  and the  assignment  of  authority  and  duties to any  officer  who is
required to act solely in  accordance  with the  authority  and duties,  if any,
assigned to such officer from time to time by the Board.

                                       4

<PAGE>


               (iv) The approval,  or modification by more than $25,000,  of any
Budget (defined in Section 6(b)).

               (v) The  incurrence or assumption by the Company of any liability
for money  borrowed,  or the  guarantee by the Company of any  obligation of any
person, firm or corporation, in each case in excess of the greater of $25,000 or
an amount designated for such purpose in the current Budget.

               (vi) The  establishment  and maintenance of bank accounts and the
designation  of  authorized  signatories  on  such  accounts  otherwise  than in
accordance with Section 9(b) or in the event the Finance  Committee of the Board
is unwilling or unable to act with respect thereto.

               (vii) Any loan made by the Company.

               (viii) The issuance or  repurchase  of any shares of any class of
the Company.

               (ix)  The  establishment,  modification  or  termination  or  any
employee stock grant or option agreement or plan or any other benefit,  pension,
profit sharing, fringe benefit or similar plan.

               (x) The declaration of any dividend in any form.

               (xi) The approval of any employment arrangement with any employee
providing for compensation,  including fringe benefits, in excess of $50,000 per
annum;   provided,   however,  such  approval  shall  not  be  required  if  the
compensation level and the position the employee is being hired to fill has been
included in a Budget approved pursuant to Section 5(b)(iv).

               (xii) The institution,  or consenting to the institution,  of any
bankruptcy,  insolvency,   reorganization,   readjustment  of  debt  or  similar
proceeding  relating  to the  Company  under  the  law of any  jurisdiction;  an
assignment for the benefit of creditors;  or an application for or consenting to
the  appointment of any receiver,  trustee or similar  officer for any or all of
the property of the Company.

               (xiii)  Any  material  change in the  principal  business  of the
Company or the  establishment  of a new line of  business or class of product or
service.

               (xiv) The entering into of any transaction  with a Stockholder or
any of a Stockholder's affiliates.

               (xv) The designation or change of any committee of the Board.

               (xvi) The engagement or discharge of legal counsel or independent
auditors.

               (xvii) The dissolution and liquidation of the Company.

               (xviii) As required by Section 12(a).

                                       5

<PAGE>

               (xix)  Any  Board  determination  or  selection   (including  the
selection of an  independent  appraiser)  required  pursuant to the terms of the
Series A Preferred set forth in the Company's certificate of incorporation.

               (xx) The discharge of any officer of the Company whose employment
was approved pursuant to Section 5(b)(xi).

          (c) The officers of the Company shall be as set forth in the Company's
bylaws. The Chairman of the Board and the Chief Executive Officer of the Company
shall be  designated  by EVCI and the  Vice  Chairman  of the  Board  and  Chief
Operating  Officer of the Company shall be designated by Visio.  Initially,  the
Chairman of the Board shall be Dr. Arol I.  Buntzman,  the Vice  Chairman of the
Board  shall be  Patrick  Lang,  the Chief  Executive  Officer  shall be Timothy
Gilbert and the Chief  Operating  Officer  shall be Patrick  Dessein.  The Board
shall elect such officers to serve in accordance with the Company's  bylaws.  In
addition to presiding at meetings of stockholders or the Board in the absence of
the  Chairman of Board,  the  authority  and duties of the Vice  Chairman of the
Board shall be limited to the specific authority and duties, if any, assigned to
him or her by the Board in accordance with Section  5(b)(iii).  The Stockholders
shall  each  cause  their  respective  designees  on the  Board  to vote for the
election of persons so  designated  as officers  pursuant to this Section  5(c);
provided,  however, that any person designated by a Stockholder who is not named
above shall be approved by the other  Stockholders,  which approval shall not be
unreasonably withheld or delayed.

          6. Financial Statements;  Budgets;  Finance Committee. (a) In order to
keep the Board  currently  apprised of the  financial  condition  and results of
operations  of the  Company,  there shall be  delivered to each Board member (i)
until the Company has audited financial  statements showing at least one year of
net income,  monthly financial statements containing a balance sheet,  statement
of operations  and statement of cash flows which shall be unaudited but shall be
prepared in accordance with generally accepted accounting principles followed in
the United States  ("GAAP") and  delivered to Board  members  within 10 business
days after the end of the month to which they relate, (ii) thereafter, quarterly
financial  statements which containing a balance sheet,  statement of operations
and  statement of cash flows which shall be  unaudited  but shall be prepared in
accordance with GAAP and delivered to Board members within 45 days after the end
of the calendar quarter to which they relate. Each quarterly financial statement
shall also include a statement of  operations  for the year to date. In addition
to the monthly and quarterly financial  statements provided for above, the Board
shall retain  independent  auditors  (initially  authorized at the Board's first
meeting  following the date of this  Agreement),  to audit the annual  financial
statements  of the Company  and to prepare  and deliver to the Board,  within 90
days after the end of each fiscal year of the Company,  their formal  report and
opinion with respect thereto.

          (b) There shall be delivered to the Board for its review and approval,
at least 45 days prior to the end of each fiscal year of the  Company,  a budget
and business plan for the next succeeding year (collectively, the "Budget"). The
Budget  shall  also set forth in  reasonable  detail,  on a monthly  basis,  the
expected results of operations of the Company for the succeeding year.

          (c) The  Board  of  Directors  shall  designate  a  Finance  Committee
consisting of three members of the Board.  Each of EVCI, Visio and the Investors
shall have the right to designate one member of the Finance Committee from among
the  members  of  the  Board.   The  Stockholders  shall cause  their  designees
on  the  Board  to  vote  as  directors  to  appoint  EVCI's,  Visio's  and  the

                                       6

<PAGE>

Investors'  designees and their successors as members of the Finance  Committee.
The Finance  Committee's duties and authority shall include the requirement that
it authorize, in advance, any single or related expenditures (including under an
agreement  requiring periodic payments) of from $5,000 to $25,000,  which has or
have not been  included  in a Budget  that  has  been  authorized  by the  Board
pursuant to Section 5(b)(iv).

          7. Visio  Royalty.  Visio shall be entitled to receive  royalties from
the Company in accordance with the provisions, that are consistent with the Term
Sheet  dated  October  19,  1999,  of an  agreement  to  be  authorized  by  the
affirmative vote of at least seven members of the Board at its first meeting.

          8. Co-Marketing  Agreement.  EVCI and VUSA shall provide  co-marketing
services and receive  compensation  therefor in accordance  with the provisions,
that are consistent  with the Term Sheet dated October 19, 1999, of an agreement
to be authorized by the affirmative  vote of at least seven members of the Board
at its first meeting.

          9. Books and Records;  Bank  Accounts.(a) All books and records of the
Company  shall be  reasonably  available  for  inspection  at the offices of the
Company   during   normal   business   hours  by  the   Stockholders   or  their
representatives. The Company shall maintain its books in accordance with GAAP.

          (b) The Company shall  maintain three bank accounts at a bank selected
by the Finance Committee that is proximate to the Company's  principal  offices.
One account shall be  designated  "Operating  Account" and shall contain  enough
funds to permit the  Company  to  operate  for one  calendar  quarter  under the
current  Budget.  The second account shall be designated  "Payroll  Account" and
shall be funded from the Operating Account as required to pay payroll. The third
account shall be designated  "Treasury Account" and shall contain the balance of
the  Company's  cash  resources  except to the extent such funds are invested in
short-term,  interest-bearing,  investment grade obligations. The signatories on
the Operating and Payroll  Accounts shall be the Company's  Chief  Executive and
Chief Operating  Officers and the  signatories on the Treasury  Account shall be
the Company's Chief Financial Officer and two members of the Finance Committee.

          10.  Restrictions on  Transferability of Stock. (a) None of the shares
of the  Company  owned by the  Stockholders  shall be sold,  assigned,  donated,
mortgaged,  pledged,  hypothecated or in any other way disposed of or encumbered
by a Stockholder  (each a "Transfer")  without the prior written  consent of the
other  Stockholders,  except as provided  in this  Agreement  and the  Company's
Certificate of Incorporation, as amended.

          (b)  Subject  to the  remaining  provisions  of this  Section  10, the
restrictions  on Transfer of Section  10(a) shall not apply to (A) any  Transfer
among Stockholders or by a Stockholder to a Related  Transferee  (defined below)
of  another  Stockholder,  or  (B)  any  Transfer  by a  Stockholder  who  is an
individual  (an  "Individual  Stockholder"):  (i) to or  among  such  Individual
Stockholder's spouse, children, grandchildren or other living descendants, or to
a trust or family  partnership  of which there are no principal  (i.e.,  corpus)
beneficiaries  or  partners  other  than  the  grantor  or one or  more  of such
Individual  Stockholder,   spouse,  children,   grandchildren  or  other  living
descendants  and,  provided,   in  the  case  of  a  trust,  that  the  existing
beneficiaries  and/or  trustee(s) and/or grantor(s) of such trust have the power
to act with respect to the trust's  assets  without  court  approval and, in the
case of a family  partnership,  that the partners  thereof have the power to act
with  respect  to the  partnership's  assets  without  court  approval  and  the
partnership is not permitted to (x)

                                       7

<PAGE>

distribute assets to persons who are not among the relatives listed above or (y)
have partners who are not among the  relatives  listed above and (ii) to a legal
representative  of such  Individual  Stockholder  in the event  such  Individual
Stockholder  becomes  mentally  incompetent  or to such  Individual  Stockholder
becomes  mentally  incompetent  or to  such  Individual  Stockholder's  personal
representative  following the death of such Individual  Stockholder,  or (C) any
Transfer  by  any  Stockholder  that  is an  entity  to its  members,  managers,
officers,  directors,  stockholders  or  employers  or to an  affiliate  of such
Stockholder. An "affiliate" of a Stockholder is a person or entity that directly
or indirectly, through one or more intermediaries, controls or is controlled by,
or is under common control with, the Stockholder.  Transferees to whom Transfers
are permitted  pursuant to this Section 10(b) are referred to herein as "Related
Transferees".  References in this Agreement to a Founder or the Investors  shall
be deemed to include their Related Transferees.

          (c) No Transfer to a Related  Transferee  or pursuant to Section 11(d)
shall be  effective  unless the  transferee  shall  execute  and  deliver to the
Company  an  appropriate  document  in form and  substance  satisfactory  to the
Company in its reasonable  judgment,  confirming that the transferee  takes such
shares subject to all the provisions of this Agreement to the same extent as its
transferor was bound by and entitled to the benefits of such provisions.

          (d) In  connection  with an initial  public  offering of the Company's
equity securities ("IPO"), each Stockholder agrees to be subject to a lockup for
such period of time recommended by the underwriters, as the Board shall approve.
During such period,  each  Stockholder  agrees not to Transfer any shares of the
Company without the prior written consent of the underwriter(s).  This provision
is  self-operating  but each Stockholder  agrees to execute and deliver a lockup
agreement in such form requested by the underwriter(s).

          (e) In addition to the restrictive legend referred to in Section 3(a),
all  certificates  representing  shares of the Company owned by the Stockholders
shall be inscribed with the following legend:

            "Sale,   assignment,    pledge,   encumbrance   or   other
            disposition  of any  of the  shares  represented  by  this
            Certificate  is also limited and  restricted in accordance
            with  the  terms  of  a  Subscription  and   Stockholders'
            Agreement dated as of November 29, 1999, among Educational
            Video  Conferencing,  Inc.,  Visiocom  Worldwide  S.A. and
            other  stockholders of the Company,  a copy of which is on
            file at the principal office of the Company."


          11. Rights of First Refusal and Tag-Along Option.  (a) If, at any time
after  the  second  anniversary  of the date of this  Agreement,  a  Stockholder
receives an  irrevocable  and  unconditional  bona fide written offer (the "Bona
Fide Offer") from a financially responsible  unaffiliated person (the "Bona Fide
Offeror")  to  purchase  all or a portion  of such  Stockholder's  shares of the
Company  (the   "Offered   Shares"),   then  such   Stockholder   (the  "Selling
Stockholder")  shall give written notice thereof (the "Offering  Notice") to the
other Stockholders (the "Remaining Stockholders").  The Offering Notice shall be
accompanied  by a copy of the Bona  Fide  Offer,  shall  set  forth the name and
address of the Bona Fide Offeror and shall offer to sell all such Offered Shares
to the Remaining  Stockholders at the same price and on the same terms per share
set forth in the Bona Fide  Offer.  Any such Bona Fide  Offer must also apply to
the purchase of not less than all of the Remaining  Stockholder's  shares of the
Company, if any, which become included in the "Offered

                                       8
<PAGE>

Shares" under Section  11(c),  at the same price and on the same terms per share
set forth in the Offering Notice.

          (b) Each Remaining Stockholder shall have the right to purchase all or
any portion of its pro rata portion of the Offered Shares (determined  according
to  ownership  of the  Company's  shares  assuming  conversion  of the  Series A
Preferred into Common Stock) by giving written notice of exercise to the Selling
Stockholder  by the 30th day  following  the date the Offering  Notice is given.
However, nothing contained herein shall prohibit the Remaining Stockholders from
agreeing  among  themselves  or with the Bona Fide  Offeror  as to the number of
Offered Shares to be purchased by each of them.

          (c) A Remaining  Stockholder shall have the right to have a proportion
of its shares of the Company (determined according to ownership of the Company's
shares assuming conversion of the Series A Preferred into Common Stock) included
in the Offered Shares for sale to the Bona Fide Offeror at the same price and on
the same  terms per share set  forth in the  Offering  Notice by giving  written
notice of exercise of such right by the 30th day following the date the Offering
Notice is given.

            (d) In the event the Remaining  Stockholders have not duly exercised
their  rights  to  purchase  a  portion  of  the  Offered  Shares,  the  Selling
Stockholder  shall be free to sell such  portion  of the  Offered  Shares  for a
period of 40 days after the  expiration of the period for such exercise but only
to the Bona Fide Offeror in accordance  with the terms described in the Offering
Notice; provided that, in the event any Remaining Stockholder has not elected to
have all of its shares  included in the Offered  Shares and,  subject to Section
16, as a  condition  of such sale,  the Bona Fide  Offeror  shall agree that the
Offered  Shares  shall  continue  to be subject  to the terms of this  Agreement
following  their  transfer to the Bona Fide Offeror by executing and  delivering
such  instruments  and documents as counsel for the Company shall deem necessary
and  appropriate  in  order  to make  the  Bona  Fide  Offeror  a party  to this
Agreement,  for all purposes,  in lieu of the Selling Stockholder.  In addition,
the  certificate  representing  such shares shall be  inscribed  with the legend
referred to in Section 10.

            (e) The Offered  Shares  (including  any Shares which become part of
the  Offered  Shares  under  Section  11(c)),  if any,  to be  purchased  by the
Remaining  Stockholders or the Bona Fide Offeror shall be sold at a closing that
takes place at the offices of the attorneys  for the Company  within 10 business
days after the 30th day referred to above in Section 11(b).  The purchaser shall
not receive valid title to any of such shares until all of them are purchased in
accordance  with the terms of the Offering  Notice.  The purchase  price for the
Offered Shares shall be paid against receipt of the certificate(s)  representing
the Offered  Shares being  purchased  endorsed in blank or  accompanied by stock
powers  endorsed in blank,  in either case with signature  guaranteed,  together
with such other  documents  as counsel for the Company  shall deem  necessary to
permit the transfer of such shares.

          12.  Drag-Along  Right.  (a) If either of the  Founders  or any of the
Investors (the "Proposing  Stockholder(s)")  propose(s) to make a bona fide sale
of all of their shares of the Company held by the Proposing  Stockholder(s) to a
non-affiliated party (the "Proposed Transferee"),  pursuant to any sale or other
disposition of such shares, including, without limitation, a stock sale, merger,
recapitalization,   consolidation,   reorganization,  restructuring  or  similar
transaction or series of  transactions  that has been approved by at least seven
of nine  members of the Board at a meeting duly called and held for such purpose
(an "Exit Transaction"),  then the Proposing Stockholder(s) shall have the right
(a "Drag-Along Right"),  exercisable  upon 30 days'  prior written notice to the

                                       9
<PAGE>

other  Stockholders,  to  require  the other  Stockholders  to sell all of their
shares of the Company  and, at the  election  of the  Proposing  Stockholder(s),
options to purchase or any other award or right to receive or acquire  shares of
Common  Stock  (whether  vested  or  unvested)  issued  pursuant  to  employment
agreements,  management  agreements  of otherwise  ("Options"),  to the Proposed
Transferee  on the  same  terms  and  conditions  and at the  same  price as the
Stockholders  exercising the Drag-Along Right. In the case of Series A Preferred
or the  Options,  the  purchase  price of each share of Series A  Preferred  and
Option shall be equal to the purchase price attributable to the number of shares
of Common Stock issuable upon  conversion of such Series A Preferred or exercise
of such Option less, in the case of the Option, the exercise price thereof.

          (b)  Each  Stockholder  selling  shares  of  the  Company  in an  Exit
Transaction (a "Drag-Along  Seller"),  agrees to cooperate in  consummating  the
Exit Transaction, including, without limitation, by becoming a party to the sale
agreement  and all  other  appropriate  related  agreements,  delivering  at the
consummation of the Exit Transaction,  stock  certificates and other instruments
for such shares of Common Stock, Series A Preferred or Options duly endorsed for
transfer, free and clear of all liens and encumbrances, and voting or consenting
in favor of such Exit  Transaction (to the extent a vote or consent is required)
and taking any other  necessary or appropriate  action in  furtherance  thereof,
including  the  execution  and  delivery  of any other  appropriate  agreements,
certificates,  instruments and other documents. The Proposing Stockholders shall
be responsible for all of the expenses of the Exit  Transaction  incurred by the
Proposing  Stockholder(s)  and the Drag Along Sellers  (including the reasonable
fees and disbursements of one separate counsel for the Drag Along Sellers,  as a
group).

          13. Restriction on Competition. (a) So long as a Stockholder maintains
a stock interest in the Company,and,  for a period of 12 months thereafter, such
Stockholder and its affiliates shall not, directly or indirectly,

               (i) as a stockholder,  partner,  investor,  lender, or otherwise,
participate or have any interest in the  ownership,  management,  operation,  or
control of any person, firm, corporation or enterprise,  other than the Company,
which is a competitor  of the Company in the  business  conducted by the Company
anywhere  in  North  America;  provided,   however,  such  Stockholder  and  its
affiliates may own, as a group, up to one percent of the equity  securities of a
corporation if the class of such equity  securities is registered  under Section
13(b) or 12(g) of the Securities Exchange Act of 1934 or,

               (ii) hire an employee of the Company or a Founder,  or solicit or
induce,  or authorize  any other person to solicit or induce any employee of the
Company  or a  Founder  to leave  such  employment  during  the  period  of such
employee's  employment  with the Company or a Founder or within six months after
such employment terminates;  provided,  however, nothing herein shall prohibit a
Founder from  continuing  or resuming the  employment of any person who left the
Founder's  employment  to become an  employee  of the  Company  or  remained  an
employee of the Founder while an employee of the Company,  as long as employment
by the Founder is not  prohibited  by any  contract  between such person and the
Company.

          (b) For the purposes of Section  13(a)(i),  the Investors shall not be
deemed  to be  affiliates  of one  another  solely  because  they are  Investors
provided they are not acting in concert.

                                       10
<PAGE>


          14.  Limits  of  Joint  Venture.  The  applicable  provisions  of this
Agreement  shall be  construed  and  deemed to be a joint  venture  for the sole
purposes  set forth  therein.  Nothing  herein  shall be  construed  to create a
general partnership among the parties for any purpose.

          15. Confidential  Information.  (a) In connection with the business of
the Company and the performance of this Agreement,  it is anticipated  that EVCI
and Visio will  disclose to the Company  and one  another,  and that the Company
will  disclose  to  the  Investors,  various  technical  information,  know-how,
proprietary data, and other  confidential  information.  In order to protect the
rights of each Founder and the Company to its  confidential  information,  it is
agreed that,  during the term of this Agreement and any period thereafter that a
Stockholder  is bound by the  non-compete  provisions of Section 13, none of the
Stockholders nor their respective officers, directors, employees or agents shall
disclose  or  use  any  confidential  information  of  the  other,  acquired  in
connection  with the  business  of the  Company,  other than for the  purpose of
furthering the business of the Company. If requested by either Founder or by the
Company,  the other  Stockholders  shall cause each of its officers,  directors,
employees  and agents having access to such  confidential  information  to enter
into an appropriate secrecy and non-disclosure  agreement,  the form and content
of  which  shall  be  reasonably   satisfactory  to  counsel  for  the  parties.
Confidential  information  does not include (i)  information  that is or becomes
publicly  available  through no wrongful act of the recipient,  (ii) information
obtained  from  third  parties  without  a breach  of any  other  non-disclosure
agreement,  (iii)  information  that is  independently  developed by a recipient
without  reference to the  confidential  information or, (iv) information that a
Stockholder is legally  compelled to disclose,  pursuant to any subpoena,  court
order or similar process issued by a court or governmental body.

          (b) A Stockholder  shall give the Company prompt notice of any attempt
to legally compel the Stockholder to disclose  Confidential  Information so that
the Company can seek a protective  order or waive the  Stockholder's  compliance
with the provisions of Section 13(a).

          16. Termination. This Agreement shall terminate the earlier of (i) the
date written  consent  thereto is given by (x) the  Founders  and (y)  Investors
owning 70 percent of outstanding  Series A Preferred and Common Stock into which
the Series A  Preferred  has been  converted;  or (ii) the closing of an IPO; or
(iii) the closing of an Exit Transaction;  or (iv) the date the Founders and the
Investors  collectively  cease to own a majority  of the  outstanding  shares of
Series A Preferred and Common Stock.

          17. Specific  Performance.  The parties hereto  acknowledge that there
would be no  adequate  remedy at law if any party  fails to  perform  any of its
obligations  hereunder and,  accordingly,  agree that each party, in addition to
any  other  remedy to which it may be  entitled  at law or in  equity,  shall be
entitled to compel  specific  performance of the  obligations of the other party
under  this  Agreement  in  accordance  with the  terms and  conditions  of this
Agreement.

          18. Titles.  The titles,  captions or headings of the Sections  herein
are inserted for convenience of reference only and are not intended to be a part
of or to affect the meaning or interpretation of this Agreement.

          19. Notices. All notices,  requests,  demands and other communications
which are required or may be given under this Agreement  shall be in writing and
shall be deemed to have been duly given upon  receipt if  personally  delivered,
receipt  acknowledged  (which shall include Federal Express or similar service);
when  transmitted  if  transmitted  by  telecopy,  receipt  confirmed;  and upon

                                       11
<PAGE>


receipt if sent by certified or registered mail,  return receipt  requested.  In
each case notice shall be sent:

                  If to  EVCI:  Educational  Video  Conferencing,  Inc.
                                35 East Grassy Sprain Road
                                Suite 200
                                Yonkers, NY 10710
                                Attn: Dr. Arol I. Buntzman, Chairman
                                Facsimile: (914) 395-5111

               with a copy to:  Fischbein Badillo Wagner Harding
                                909 Third Avenue
                                New York, NY 10022
                                Attn: Joseph D. Alperin, Esq.
                                Facsimile: (212) 644-3601

                  If to Visio:  Visiocom Worldwide, S.A.
                                13/15 Avenue Charles Madoux
                                Brussels, Belgium 1160
                                Attn: Patrick Lang, President
                                Facsimile: 011-322-629-8971

                with a copy to: Hutchins, Wheeler & Dittmar
                                101 Federal Street
                                Boston, MA  02110
                                Attn: James Westra, Esq.
                                Facsimile: (617) 951-1295

           If to the Investors: L&L Capital Partners LLC
                                274 Riverside Avenue
                                Westport, CT  06880
                                Attn: E. Bulkeley Griswold
                                Facsimile: (203) 222-3033

                with a copy to: Levett Rockwood P.C.
                                33 Riverside Avenue
                                Westport, CT  06880
                                Attn: Cheryl L. Johnson, Esq.
                                Facsimile: (203) 226-8025

          20. Jointly Drafted  Agreement.  The parties  acknowledge that each of
them, and their  attorneys,  have had the  opportunity to draft and comment upon
this  Agreement,  and have in fact done so, and that this Agreement is the joint
product of negotiations  between them. The parties agree that in construing this
Agreement  each term shall be given its  ordinary  meaning.  Each  party  waives
application of the doctrine of construction against the drafter and acknowledges
that  the  parties  shall  jointly  be  considered  to be the  drafters  of this
Agreement.

          21.  Successors and Assigns.  This Agreement shall be binding upon and
shall  inure to the  benefit  of the  parties  and  their  respective  permitted
transferees of their shares of the

                                       12
<PAGE>


Company.  If any Stockholder or any such transferee  shall acquire any shares of
the  Company,  in any manner,  whether by operation  of law or  otherwise,  such
shares  shall be held  subject  to all of the terms of this  Agreement  and,  by
taking and holding such shares, such person shall be conclusively deemed to have
agreed to be bound by and to  perform  all of the terms and  provisions  of this
Agreement.

          22.  Governing Law. This Agreement shall be governed and construed and
enforced in accordance with the laws of the State of Delaware, without regard to
the principles of conflicts of law.

          23. Severability.  If any term or provision of this Agreement shall to
any extent be invalid or  unenforceable,  the remainder of this Agreement  shall
not be affected  thereby,  and each other term and  provision of this  Agreement
shall be valid and enforceable to the fullest extent  permitted by law. Upon the
determination that any term or other provision is invalid,  illegal or incapable
of being  enforced,  the parties  shall  negotiate  in good faith to modify this
Agreement  so as to effect their  original  intent as closely as possible to the
end that transactions contemplated hereby are fulfilled to the extent possible.

          24. No Third Party  Beneficiaries.  The  provisions of this  Agreement
shall be only for the  benefit  of the  parties to this  Agreement  and no other
person  or  entity  shall  have any  third  party  beneficiary  or  other  right
hereunder.

          25. Entire Agreement; Amendments and Waivers. This Agreement, together
with all exhibits hereto,  constitutes the entire agreement  between the parties
pertaining to the subject  matter hereof and  supersedes  all prior  agreements,
understandings,  negotiations and discussions,  whether oral or written,  of the
parties.  No amendment,  supplement,  modification  or waiver of this  Agreement
shall be binding  unless  executed in writing by the party to be bound  thereby,
except that all of the Investors  shall be bound if Investors  owning 70 percent
of the Common  Stock owned by all of the  Investors,  assuming  for such purpose
that the Series A Preferred has been  converted  into Common Stock in accordance
with its terms.  No waiver of any provision of this Agreement shall be deemed or
shall  constitute  a  waiver  of any  other  provision  hereof  (whether  or not
similar),  nor shall any waiver  constitute a continuing waiver unless otherwise
expressly provided therein.

          26.  Counterparts.  This  Agreement  may be  executed  in one or  more
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together shall constitute one and the same instrument.

          27. Dispute Resolution.  Any and all disputes, claims or controversies
arising out of or relating to this  Agreement  that are not  resolved  within 10
business days may be submitted to final and binding arbitration in New York City
before J-A-M-S, or its successor, pursuant to the United States Arbitration Act,
9 U.S.C. Sec. 1 et seq. A party may commence the arbitration  process called for
in this Agreement by filing a written demand for arbitration with J-A-M-S,  with
a  copy  to  all  persons  and  entities  entitled  to  notices  hereunder.  The
arbitration  will be conducted in  accordance  with the  provisions  of J-A-M-S'
Streamlined  Arbitration Rules and Procedures in effect at the time of filing of
the demand for  arbitration.  The parties to the arbitration will cooperate with
J-A-M-S and with one another in selecting an arbitrator  from J-A-M-S'  panel of
neutrals,  and in  scheduling  the  arbitration  proceedings  so  that  a  final
determination  can be made within 30 days after  submission to arbitration.  The
parties  to  the  arbitration   covenant  that  they  will  participate  in  the
arbitration  in good  faith,  and that they will  share  equally  in its  costs.
However, once an award is entered, the losing

                                       13
<PAGE>


party shall be responsible  for paying all of the winner's costs and expenses of
the  arbitration,  including  attorneys' fees. The provisions of this Section 27
may be enforced by any Court of competent  jurisdiction,  and the party  seeking
enforcement  shall be  entitled  to an award of all  costs,  fees and  expenses,
including  attorneys'  fees, to be paid by the party against whom enforcement is
ordered.

          28. Survival. The provisions of 13, 15, 17, 18, 19, 20, 21, 22, 23, 27
and 28 shall survive the termination of this Agreement.

          29.  Expenses.  The Company shall pay or reimburse all reasonable fees
and disbursements of legal counsel to EVCI, Visio and the Investors upon receipt
of  appropriate  invoices and all of the proceeds of the sale of the  Securities
under this Agreement (the "Closing").

          30. Consulting Fees. Promptly after the Closing, the Company shall pay
Alfus Financial Services LLC $30,000 and L&L Capital Partners,  LLC $112,050 for
services  rendered in  connection  with the  transactions  contemplated  by this
Agreement.

          IN WITNESS  WHEREOF,  the parties  have caused  this  Agreement  to be
executed and delivered as of the date and year first above written.

EDUCATIONAL VIDEO CONFERENCING, INC.            VISIOCOM WORLDWIDE, S.A.


By:/s/ Arol I. Buntzman                         By:/s/ Patrick Lang
   ---------------------------------------         -----------------------------
      Arol I. Buntzman, Chairman                      Patrick Lang, President


VISIOCOM USA INCORPORATED


By:/s/ Arol I. Buntzman                         By:/s/ E. Bulkeley Griswold
   ---------------------------------------         -----------------------------
      Arol I. Buntzman, Chairman                       E. Bulkeley Griswold



                                                 NAKOMA INVESTMENTS, LLC



/s/ Kenneth Fadner                               By: /s/ Irwin F. Smith
- --------------------------------------------        ----------------------------
              Kenneth Fadner                            Irwin F. Smith
                                                        Authorized Signatory

L&L CAPITAL PARTNERS, LLC                        SOUTH SHORE CAPITAL FUND LTD.


By: /s/   E. Bulkeley Griswold                  By: /s/ David K. Sing
    ---------------------------------------         ----------------------------
      E. Bulkeley Griswold                             David S. King
      Authorized Signatory                             Authorized Signatory
                                                       Navigator Management Ltd.
                                                       Director
                                       14

<PAGE>

            The  undersigned  hereby  agree  to be bound  by the  provisions  of
Section 12 of the foregoing Subscription and Stockholder's Agreement and to also
be bound  by,  and to be  deemed  a  Stockholder  for all  purposes  under  such
Agreement  with  respect to of any shares of Common  Stock  acquired by him upon
exercise of stock options or otherwise.

                                                /s/ Timothy Gilbert
                                                --------------------------------
                                                    Timothy Gilbert


                                                /s/ Patrick Dessein
                                                --------------------------------
                                                    Patrick Dessein



                                       15
<PAGE>

                                                                       Exhibit A


                   INVESTORS IN VISIOCOM USA INCORPORATED
                   --------------------------------------
<TABLE>
<CAPTION>



                                                                     No. of Shares of Series A
                                                                            Preferred                Total
       Name                                 Address                         Purchased            Purchase Price
       ----                                 -------                  -------------------------   --------------

<S>                                <C>                                   <C>                        <C>
E. Bulkeley Griswold                L&L Capital Partners, LLC              3,000                     $75,000
                                    274 Riverside Avenue
                                    Westport, CT  06880

L&L Capital Partners, LLC           c/o Stephen T. Rossetter               1,000                      25,000
                                    274 Riverside Avenue
                                    Westport, CT  06880

Nakoma Investments, LLC             c/o Irwin F. Smith                    12,000                     300,000
                                    7716 East Black Mountain Road
                                    Scottsdale, AZ  85262

Southshore Capital Fund LTD         c/o Daniel Pickett                     6,000                     150,000
                                    Southridge Capital
                                    90 Grove Street
                                    Ridgefield, CT  06877

Kenneth Fadner                      145 Pipers Hill Road                  18,000                     450,000
                                                                          ------                  ----------
                                    Wilton, CT  06897

                                                                          40,000                  $1,000,000
                                                                          ======                  ==========
</TABLE>


<PAGE>

                                                                       Exhibit B

                           CERTIFICATE OF DESIGNATIONS

                                       OF

                            SERIES A PREFERRED STOCK

                   (Pursuant to Section 151(g) of the General

                    Corporation Law of the State of Delaware)



          VISIOCOM USA INCORPORATED,  a corporation organized and existing under
the laws of the State of Delaware (the "Corporation"),  does hereby certify that
pursuant to authority  conferred upon the Board of Directors of the  Corporation
(the  "Board") by Article  FOURTH of the  Certificate  of  Incorporation  of the
Corporation  (the  "Certificate  of  Incorporation")  and Section  151(g) of the
General  Corporation  Law of the State of Delaware (the  "DGCL"),  the Board has
duly  adopted the  following  resolutions,  which are not in  conflict  with any
provisions of the Certificate of Incorporation or the Corporation's Bylaws.

          RESOLVED,  that the Board hereby fixes and determines the  designation
of, the number of shares constituting, and the rights, preferences,  privileges,
and restrictions relating to, a series of Preferred Stock, as follows:

          1. Designation; Amount; Stated Value.
             ---------------------------------

          From the Corporation's  100,000  authorized shares of Preferred Stock,
$.0001 par value,  60,000 shares are hereby  designated Series A Preferred Stock
("Series A Preferred") with the rights, preferences, privileges and restrictions
specified herein.  Each share of Series A Preferred shall have a stated value of
$25.00 (the "Stated  Value") and all shares of Series A Preferred  shall have an
aggregate Stated Value of $1,500,000.

          2. Dividends.
             ---------

               (a) The  holders  of record of the  Series A  Preferred  shall be
entitled to receive dividends upon the occurrence of the first to occur of (i) a
liquidation  pursuant  to Section 3, (ii) an  automatic  conversion  pursuant to
Section 5 and (iii) a  redemption  pursuant  to  Section  8, out of any  surplus
legally  available  therefor,  at a rate per annum equal to nine percent (9%) of
the Stated  Value.  Dividends  shall accrue from the initial date of issuance of
the Series A Preferred (the  "Original  Issue Date") and shall be cumulative and
compounded annually.

               (b) Shares of Series A Preferred that are automatically converted
pursuant  to  Section 5 or  redeemed  pursuant  to  Section  8 shall not  accrue
dividends following the date the conversion or redemption is deemed effected. In
the case of conversion,  all accrued and unpaid dividends shall be paid,  either
in cash or by  issuance to the record  holder  thereof a number of shares of the
Corporation's  Common Stock, $.0001 par value (the "Common Stock"),  which, when
multiplied by the Conversion Price,  equals the aggregate amount of the dividend
to be paid. The Board shall determine, in its sole discretion, whether dividends
are to be paid in cash or by the issuance of shares of Common Stock. In the case
of redemption, all accrued and unpaid dividends shall be paid in cash.


<PAGE>


               (c) No dividends  or other  distributions  shall be paid,  or set
apart for payment,  on any shares of Common Stock or other  capital stock of the
Corporation ranking junior as to dividends to the Series A Preferred, unless and
until all accrued and unpaid dividends on the Series A Preferred shall have been
paid or set apart for payment.

          3. Liquidation  Preference.  Subject  to Section 5, in the event of a
liquidation or dissolution and winding up of the Corporation,  whether voluntary
or  involuntary,  the  holders  of record  of the  Series A  Preferred  shall be
entitled to receive  ratably in full,  out of lawfully  available  assets of the
Corporation, whether such assets are stated capital or surplus of any nature, an
amount in cash per  outstanding  share of Series A Preferred equal to the sum of
the Stated Value and all dividends  (whether or not declared) accrued and unpaid
thereon, as of the date of final distribution hereunder to such holders,  before
any payment shall be made or any assets distributed to the holders of the Common
Stock or other capital stock of the Corporation ranking junior as to liquidation
to the Series A Preferred. If, upon any liquidation, dissolution and winding up,
the amount available for such payment to the holders of Series A Preferred shall
not be sufficient to pay in full the amounts  payable on the Series A Preferred,
the  holders of the  Series A  Preferred,  and any other  class or series of the
Corporation's  capital stock which may hereafter be created  having parity as to
liquidation rights with the Series A Preferred,  shall share in the distribution
of the amount available in proportion to the respective  preferential amounts to
which each is entitled.

          4. Voting Rights. Each share of a Series A Preferred shall entitle the
holder  thereof to such number of votes per share on matters  requiring the vote
or  consent  of the  holders of Common  Stock as shall  equal the  number  (with
fractions  being  rounded to the nearest whole number) of shares of Common Stock
into which each share of Series A Preferred  is  convertible  at the record date
for the determination of stockholders entitled to vote on such matters or, if no
such record date is  established,  at the date such vote is taken or any written
consent  of  stockholders  is  solicited.  The  holders  of  shares  of Series A
Preferred  and the holders of Common Stock shall at all times vote as one class,
together  with the  holders  of any  other  class  of  stock of the  Corporation
accorded  such general  class  voting  right.  In addition,  the approval of any
action either (i) altering the rights, preferences or privileges of the Series A
Preferred  or (ii)  creating  any new class or series of shares  having  rights,
preference  or  privileges  senior to or on parity with the Series A  Preferred,
shall require the consent of a majority in interest of the outstanding shares of
Series A Preferred.

          5. Automatic Conversion.
             --------------------

          (a)  All   outstanding   shares  of  Series  A   Preferred   shall  be
automatically  converted  into  fully paid and  non-assessable  shares of Common
Stock,  in the event of (i) an initial public  offering of equity  securities of
the  Corporation,  (ii) a  liquidation  or  dissolution  and  winding  up of the
Corporation,  or (iii) the sale of the  Corporation  pursuant  to a stock  sale,
merger, consolidation, recapitalization,  reorganization, restructuring, sale of
all or substantially all of the assets of the Corporation or similar transaction
or series  of  transactions  (each of (i),  (ii) and  (iii)  being a  "Liquidity
Transaction"),   and  provided  the   Corporation's   value  in  such  Liquidity
Transaction is not less than $7,050,000. Such conversion shall be at the rate of
one share of Common Stock for each $5.00,  subject to  adjustment as provided in
Section 6 (the  "Conversion  Price")  of an  amount  equal to the sum of (x) the
Stated Value of the Series A Preferred duly  surrendered  for conversion and (y)
any accrued and unpaid dividends thereon that the Corporation has elected to pay
in Common Stock.  Written notice of such automatic  conversion shall be given by
the Corporation to the holders of Series A


                                      B-2

<PAGE>

Preferred  at least 10 days prior to the  closing of the  Liquidity  Transaction
(the  "Liquidity  Transaction  Closing"),   unless  the  Corporation  reasonably
believes a holder of Series A Preferred has actual  knowledge of such  automatic
conversion.

               (b) In order to receive  certificates  for shares of Common Stock
into which Series A Preferred shall have been automatically  converted, a holder
of record of Series A Preferred shall surrender the certificate(s)  representing
such shares, endorsed in blank or accompanied by stock powers endorsed in blank,
in  either  case  with  signature  guaranteed,  at the  principal  office of the
Corporation or the Corporation's transfer agent for its Common Stock, or at such
other office as the Corporation may designate,  and shall give written notice to
the  Corporation,  that sets forth the name or names in which the certificate or
certificates  for shares of Common  Stock are to be issued;  provided,  however,
that nothing in this  Certificate of Designations  shall be deemed to permit any
holder of Series A Preferred  to  designate  another  person to be the holder of
Common Stock issuable upon  conversion of the Series A Preferred if the issuance
to such other  person  would  violate  Federal or state  securities  laws or any
agreement  a holder of Series A  Preferred  has with the  Corporation  regarding
restrictions on  transferability  of any securities of the  Corporation  held by
such  holder.  Within 10 business  days after  surrender  of the  certificate(s)
representing  the Series A Preferred and payment by the holder of any applicable
transfer  or similar  taxes,  the  Corporation  shall  issue and  deliver  (i) a
certificate  or  certificates  for the  number of full  shares  of Common  Stock
issuable upon  conversion,  in the name or names and to the address or addresses
specified  in the  Conversion  Notice,  subject  to  any  such  restrictions  on
transferability,  and (ii) a check in payment for any fractional shares pursuant
to Section 10 and any accrued and unpaid dividends, if any, that the Corporation
has elected to pay in cash pursuant to Section 2(b).

               (c) The  conversion of the Series A Preferred  shall be deemed to
have  been  effected  simultaneously  with  the  consummation  of the  Liquidity
Transaction Closing. Whereupon, each holder shall cease to be a stockholder with
respect to the Series A Preferred and all rights whatsoever with respect to such
shares  shall  terminate  (except the rights of the holder to receive  shares of
Common Stock and cash in respect of fractional shares pursuant to Section 10 and
to receive  accrued  and unpaid  dividends  pursuant to Section  2(b)),  and the
person or persons in whose name any certificate(s) for Common Stock are issuable
upon such conversion  shall be deemed to have become the holder of record of the
shares represented thereby.

          6. Adjustment of Conversion Price.
             ------------------------------

               (a) In the event the Corporation (i) declares any dividend on the
Common Stock in shares of its capital stock,  (ii)  subdivides  the  outstanding
shares of the Common Stock into a larger  number of shares,  (iii)  combines the
outstanding  shares of the Common Stock into a smaller number of shares, or (iv)
issues by  reclassification of the Common Stock any shares of its capital stock,
then the  Conversion  Price in effect on the record date for such dividend or on
the effective date of such subdivision, combination or reclassification shall be
proportionately  adjusted  so that the  record  holder of any shares of Series A
Preferred

                                      B-3
<PAGE>

converted  after such date shall be  entitled  to receive the kind and amount of
shares which such holder  would have owned or have been  entitled to receive had
such shares of Series A Preferred been converted immediately prior to such date.
Such adjustment shall be made successively whenever any event listed above shall
occur. If, as a result of an adjustment made hereunder, the holder of any shares
of Series A Preferred  shall  become  entitled to receive  shares of two or more
classes of capital  stock or shares of Common Stock and other  capital  stock of
the  Corporation,  the Board shall  determine  the  allocation  of the  adjusted
Conversion  Price  between  shares of such classes of capital stock or shares of
Common Stock and other capital stock.

               (b) After each  adjustment of the  Conversion  Price  pursuant to
this Section 6, the Corporation  will promptly  prepare a certificate  signed by
the Chief  Financial  Officer of the  Corporation  setting forth the  Conversion
Price as so adjusted,  and a brief  statement of the facts  accounting  for such
adjustment.  The Company will promptly cause a brief summary  thereof to be sent
by ordinary first class mail to each record holder of Series A Preferred at such
holder's  last  address  as it  shall  appear  on  the  registry  books  of  the
Corporation or its transfer agent, unless the Corporation  reasonably believes a
holder of Series A Preferred has actual notice of the adjusted  Conversion Price
and the facts accounting for such adjustment. No failure to mail such notice nor
any defect therein or in the mailing  thereof shall affect the validity  thereof
except to the extent a holder of Series A Preferred  shall have suffered  actual
damages as a result  thereof.  The  affidavit  of the  Secretary or an Assistant
Secretary  of the  Corporation  that such notice has been mailed  shall,  in the
absence of fraud, be prima facie evidence of the facts stated therein.

               (c) As used in this Section 6, the term "Common Stock" shall mean
and include the Corporation's Common Stock authorized on the Original Issue Date
and  shall  also  include  any  capital  stock of any  class of the  Corporation
thereafter authorized which shall not be limited to a fixed sum or percentage in
respect of the rights of the holders  thereof to participate in dividends and in
the  distribution  of assets  upon the  voluntary  liquidation,  dissolution  or
winding up of the Corporation;  provided, however, that the shares issuable upon
conversion  of the Series A Preferred  shall  include  only shares of such class
designated in the Corporation's  Certificate of Incorporation as Common Stock on
the Original Issue Date or, in the case of any reclassification of the character
referred to in Section 6(a),  such shares of Common Stock as so  reclassified or
changed.

               (d)  Any  determination  as  to  whether  an  adjustment  in  the
Conversion Price in effect is required  pursuant to this Section 6, or as to the
amount of any such adjustment, if required, shall be binding upon the holders of
the Series A Preferred and the Corporation if made in good faith by the Board.

          7. Reservation of Shares; Payment of Taxes.
             ---------------------------------------

               (a) The  Corporation  covenants that it will at all times reserve
and keep available out of its authorized Common Stock, solely for the purpose of
issue upon conversion of the Series A Preferred, such number of shares of Common
Stock as shall then be issuable upon the conversion of all outstanding  Series A
Preferred. The Corporation covenants that all shares of Common Stock which shall
be issuable  upon  conversion  of the Series A Preferred  shall,  at the time of
delivery,  be duly and validly issued,  fully paid,  nonassessable and free from
all taxes,

                                      B-4

<PAGE>


liens and charges with respect to the issue thereof  (other than those which the
Corporation shall promptly pay or discharge, subject to Section 7(b)).

               (b) The Corporation  shall pay all documentary,  stamp or similar
taxes and other  governmental  charges  that may be imposed  with respect to the
issuance of the Series A Preferred, or the issuance or delivery of any shares of
Common Stock upon conversion of the Series A Preferred; provided, however, that,
if the shares of Common  Stock are to be delivered in a name other than the name
of the holder of record of the certificate  representing  any Series A Preferred
being  converted,  then  no  such  delivery  shall  be made  unless  the  person
requesting the same has paid to the  Corporation the amount of transfer taxes or
charges incident thereto, if any.

          8. Optional Redemption; Right of First Refusal.
             -------------------------------------------

               (a) Subject to Section  8(c),  and in the event that a conversion
has not  occurred  pursuant  to  Section  5,  the  Series A  Preferred  shall be
redeemable  at the  sole  option  of the  holder  of  Series  A  Preferred  (the
"Redeeming  Holder"),  exercisable  during  the  period  of 90 days  immediately
following the fourth anniversary of the Original Issue Date at a price per share
equal to the sum of the Stated Value and all dividends (whether or not declared)
accrued  and unpaid  thereon  through  the date the  Redemption  Notice is given
pursuant to Section 8(b) (the "Redemption Price").

               (b) The holder of shares of Series A Preferred  may exercise such
redemption right by giving notice to the Corporation (the "Redemption  Notice"),
within  such  90 day  period,  of  such  holder's  intent  to  surrender  to the
Corporation for redemption all or a specified  portion of the Series A Preferred
(the  "Redemption  Shares"),  at the principal  office of the Corporation or the
Corporation's transfer agent, accompanied by the certificate(s) representing the
Redemption  Shares  being so  surrendered  for  redemption  endorsed in blank or
accompanied  by stock powers  endorsed in blank,  in either case with  signature
guaranteed.

               (c) Within five days after receipt of the  Redemption  Notice and
such  certificate(s),  the  Corporation  shall transmit a copy of the Redemption
Notice   to   the   Corporation's   remaining   stockholders   (the   "Remaining
Stockholders").  Each Remaining Stockholder shall have the right to purchase all
or any  portion of its pro rata  portion of the  Redemption  Shares  (determined
according to ownership  of the  Corporation's  shares,  assuming  conversion  of
Series A Preferred into Common Stock),  at a price per share equal to the higher
of the Per Share Market Price and the Redemption Price, by giving written notice
of  exercise  to the  Redeeming  Holder  and the  Corporation  by the  45th  day
following the date the Corporation  transmits a copy of the Redemption Notice to
each Remaining Stockholder.  "Per Share Market Price" means the price determined
by an independent  appraiser  selected by the Board.  Nothing  contained  herein
shall prohibit the Remaining Stockholders from agreeing among themselves or with
the Redeeming  Holder as to the number of  Redemption  Shares to be purchased by
each of them.

               (d)  The  Redemption  Shares  to be  purchased,  if  any,  by the
Remaining  Stockholders  shall  be sold at a  closing  that  takes  place at the
offices of the attorneys for the  Corporation  within 10 business days after the
45th day referred to in Section  8(c).  The  purchaser  shall not receive  valid
title to any of such shares until  all  of  them  are  purchased.  The  purchase


                                      B-5
<PAGE>


price  (either  the  Redemption  Price or the Per Share  Market  Price)  for the
Redemption   Shares  shall  be  paid  against  receipt  of  the   certificate(s)
representing  the  Redemption  Shares  being  purchased  endorsed  in  blank  or
accompanied  by stock powers  endorsed in blank,  in either case with  signature
guaranteed,  together with such other documents as counsel for the Company shall
deem necessary to permit the transfer of such shares.

               (e) In  the  event  the  Remaining  Stockholders  have  not  duly
exercised  their  rights  to  purchase  a portion  of the  Offered  Shares,  the
Corporation shall redeem such portion of shares (the "Redemption Shares") at the
Redemption Price.  Payment of the Redemption Price shall be made, out of surplus
legally  available  therefor,  in three equal  installments,  of which the first
shall be due the first day of the month next  following the expiration of the 45
day period referred in Section 8(c) and the other two installments  shall be due
on the first and second  anniversary  dates  thereof.  The obligation to pay the
Redemption  Price shall be evidenced by a promissory note of the Corporation and
shall be secured by the Redemption Shares. The Corporation shall, simultaneously
with such first installation payment,  issue and deliver to the Redeeming Holder
a  Certificate  for the  shares of  Series A  Preferred,  if any,  owned by such
Redeeming Holder and not included in the Redemption Shares.

          9. Status of Reacquired Shares. The shares of Series A Preferred which
have been issued and reacquired in any manner by the Corporation  shall have the
status  of  authorized  and  unissued  shares  of  Preferred  Stock  and  may be
reclassified  and  reissued as a part of a new series of  Preferred  Stock to be
created by resolution or resolutions of the Board.

          10. No Fractional  Shares.  The  Corporation  shall not be required to
issue  fractional  shares  of  Common  Stock  upon any  conversion  of  Series A
Preferred  but shall pay, in lieu  thereof,  an amount in cash equal to the same
fraction of a share of Common Stock outstanding after a conversion multiplied by
the Conversion Price.

          11. Determination  of   the  Board.   Whenever   this  Certificate  of
Designations requires  determination to be made by the Board, such determination
shall be conclusive and shall be set forth in a Board resolution.

          12. Notices.  Any notice  required by these  provisions to be given to
the holders of Series A Preferred  shall be deemed  given on the third  business
day after mailing,  first class mail, postage prepaid, or on the day of delivery
if sent by overnight courier, receipt confirmed, in each instance in an envelope
address to each holder of record of Series A Preferred at such holder's  address
appearing on the books of the Corporation.

          RESOLVED,  FURTHER,  that the Chairman of the Board, the Vice Chairman
of the Board and the Secretary of the Corporation are each hereby authorized and
directed to prepare and file a Certificate of  Designations  in accordance  with
this resolution and as required by law.


                                      B-6
<PAGE>


          IN WITNESS  WHEREOF,  the undersigned has executed this Certificate of
Designations  on  behalf  of  Visiocom  USA  Incorporated  and does  affirm  the
foregoing  as true under the  penalties  of perjury  this 29th  day of November,
1999.

                                                 VISIOCOM USA INCORPORATED


                                                 By:____________________________
                                                    Dr. Arol I. Buntzman
                                                    Chairman of the Board

                                      B-7
<PAGE>

                                                                     Exhibit B-1

                                    FORM OF

                     COLLATERAL INSTALLMENT PROMISSORY NOTE
                     --------------------------------------

$____________________                                                     , 20__


          FOR VALUE RECEIVED, Visiocom USA Incorporated, a Delaware corporation,
("Maker"),  hereby  promises  to pay to the order of [insert  name of  Redeeming
Holder]  ("Payee")  at  [insert  address  to which  payment  is to be sent]  the
principal  sum of $ in lawful  money of the United  State of America.  The first
installment shall be due on [ ] and the remaining two installments  shall be due
the first and second  anniversary date respectively of the due date of the first
installment. Each such installment shall be deemed to include interest at a rate
necessary to avoid the imputation of interest under applicable provisions of the
Internal  Revenue  Code of 1986,  as  amended,  and the  rules  and  regulations
thereunder.  When  ever any  installment  falls  due on a  Saturday,  Sunday  or
business  holiday  in New  York  City,  such  installment  shall  be paid on the
immediately succeeding business day with interest calculated to that date.

          This Note may be prepaid  at the option of Maker in whole,  but not in
part, without premium or penalty.

          In the event that Maker shall fail to pay any installment of this Note
when due,  and such failure  shall  continue  for 10 days after  written  notice
thereof shall have been given to Maker by the holder of this Note, the holder of
this Note,  by further  written  notice to Maker,  may at any time  declare  the
entire unpaid  principal  balance of this Note to be immediately due and payable
without  demand,  protest or notice,  all of which are hereby  waived.  Past due
installment  payments  shall  bear  interest  at nine  percent  (9%) per  annum,
compounded annually, computed from the date of this Note.

          As  collateral  for  this  Note,  Maker  has  pledged,   assigned  and
transferred, and by this instrument and delivery of the stock Certificate No(s).
[ ] for [ ] shares of Makers [ ] (the "Shares")  does hereby pledge,  assign and
transfer,  the Shares to Payee and to every  subsequent  holder of the Note (the
Shares and certificates and any property,  including cash, hereafter distributed
as dividends paid or other  distributions  made upon or in respect of the Shares
or in  exchange  for  any or all  the  Shares  or  property,  being  hereinafter
collectively  called  the  "Pledged  Shares").  Payee  acknowledges  receipt  of
Certificate  No(s).  [ ] representing  all of the Pledged Shares  accompanied by
duly executed stock power(s).

          The holder of this Note shall not be entitled  to exercise  any voting
and/or  consensual powers pertaining to Pledged Shares or any part thereof until
Maker  shall  default  in any  payment  of this Note as and when the same  shall
become due and payable, whereupon the holder of the Note shall immediately,  and
without notice to Maker, be entitled to exercise such powers.

          Upon  default  in the  payment  by  Maker  of this  Note,  subject  to
applicable  securities  laws,  the  holder of the Note shall have the rights and
remedies  provided in the Uniform  Commercial Code then in force in the State of
New York.


<PAGE>

          Maker  agrees  to pay all  costs and  expenses,  including  reasonable
attorney's  fees,  incurred  in  connection  with the  collection  of any of the
indebtedness evidenced hereby.

          This  Note  and all the  rights  hereunder  shall be  governed  in all
respects by the law of the State of New York.

                                                  VISIOCOM USA INCORPORATED



                                                  By:___________________________
                                                       Authorized Signatory


















                                     B-1-2
<PAGE>
                                                                       Exhibit C


                CONNECTICUT BLUE SKY DISQUALIFICATION PROVISIONS
                ------------------------------------------------

(D) (1) The  exemption  hereunder  shall  not be  available  to an issuer if the
issuer,  any of the issuer's  predecessors,  any affiliated  issuer,  any of the
issuer's directors, officers, general partners, beneficial owners of ten percent
(10%)  or  more of any  class  of the  issuer's  equity  securities,  any of the
issuer's  promoters  presently  connected  with the issuer in any capacity,  any
underwriter  of the  securities  to be offered,  or any  partner,  director,  or
officer of such underwriter:
(a) Within the last five years, has filed a registration  statement which is the
subject of a currently  effective  registration  stop order entered by any state
securities administrator or the Securities and Exchange Commission;
(b) Within the last five years,  has been  convicted of any criminal  offense in
connection with the offer,  purchase or sale of any security, or involving fraud
or deceit;
(c) Is  currently  subject  to any state or federal  administrative  enforcement
order or judgment,  entered within the last five years,  finding fraud or deceit
in connection with the purchase or sale of any security; or
(d) Is  currently  subject  to any  order,  judgment  or  decree of any court of
competent  jurisdiction,   entered  with  the  last  five  years,   temporarily,
preliminarily  or permanently  restraining or enjoining such party from engaging
in or continuing to engage in any conduct or practice  involving fraud or deceit
in connection with the purchase or sale of any security.


<PAGE>
                                                                     Exhibit D-1

                         CERTIFICATE OF INCOROPORATION

                                       OF

                            VISIOCOM USA INCORPORATED
   (Under Section 102 of the General Corporation Law of the State of Delaware)


          FIRST: The name of the corporation is VISIOCOM USA  INCORPORATED  (the
"Corporation").

          SECOND:  The  registered  office of  Corporation  is located at 9 East
Loockerman  Street, in the City of Dover, in the County of Kent, in the State of
Delaware. The name of its registered agent at the address is National Registered
Agents, Inc..

          THIRD:  The purpose of the  Corporation is to engage in any lawful act
or  activity  for  which   corporations  may  be  organized  under  the  General
Corporation Law of the State of Delaware.

          FOURTH:  The total  number of shares of all classes of stock which the
Corporation  shall have  authority to issue is 1,100,000  shares,  consisting of
1,000,000  shares of common  stock,  par value  $0.0001;  and 100,000  shares of
preferred stock, par value $0.0001.

          The Board of Directors of the  Corporation is expressly  authorized to
fix by resolution or  resolutions  the  designations  and the powers  (including
voting powers), preferences, and rights, and the qualifications, limitations, or
restrictions  permitted  by Section  151 of the General  Corporation  Law of the
State of  Delaware  in respect of any class or classes of stock or any series of
any class of stock of the  Corporation  which may be desired but which shall not
be fixed by this Certificate of Incorporation.  Such grant of authority includes
the power to specify the number of shares in any series.

          FIFTH:  The name and  mailing  address  of the  sole  incorporator  is
Michael Sufott, Fischbein Badillo Wagner Harding, 909 Third Avenue, New York, NY
10022.

          SIXTH: In furtherance and not in limitation of the powers conferred by
statute,  the Board of Directors of the  Corporation is expressly  authorized to
make,  alter  or  repeal  all  or any of the  provisions  of the  bylaws  of the
Corporation.

          SEVENTH:  A  director  of the  Corporation  shall not be liable to the
Corporation  or its  stockholders  for monetary  damages for breach of fiduciary
duty as a  director,  except to the extent  such  exemption  from  liability  or
limitation  thereof is not permitted  under the General  Corporation  Law of the
State of Delaware as the same exists or may hereafter be amended. Any amendment,
modification or repeal of the foregoing  sentence shall not adversely affect any
right


<PAGE>


or protection of a director of the  Corporation  hereunder in respect of any act
or  omission  occurring  prior to the time of such  amendment,  modification  or
repeal.

          EIGHTH:  (a) The  Corporation  shall,  to the extent and in the manner
permitted by the General  Corporation Law of the State of Delaware,  as the same
now exists or may hereafter be amended,  indemnify any person  against  expenses
(including  attorneys' fees),  judgments,  fines, and amounts paid in settlement
actually and reasonably  incurred in connection with any threatened,  pending or
completed action,  suit, or proceeding in which such person was or is a party or
is  threatened  to be made a party by reason of the fact that such  person is or
was  a  director  or  officer  of  the   Corporation.   For   purposes  of  such
indemnification,  a "director"  or "officer" of the  Corporation  shall mean any
person (i) who is or was a director or officer of the  Corporation,  (ii) who is
or was  serving at the  request of the  Corporation  as a director or officer of
another corporation,  partnership,  joint venture,  trust or other enterprise or
(iii) who was a director  or officer of a  corporation  which was a  predecessor
corporation of the  Corporation or of another  enterprise at the request of such
predecessor Corporation.

          The  Corporation  shall not be  required  to  indemnify  a director or
officer in connection  with any action,  suit,  or proceeding  (or part thereof)
initiated  by such  director or officer  unless the  initiation  of such action,
suit,  or  proceeding  (or part  thereof)  by the  director  or officer and such
indemnification was authorized by the Board of Directors of the Corporation.

          The Corporation  shall pay the expenses  (including  attorney's  fees)
incurred by a director or officer of the Corporation entitled to indemnification
hereunder  in  defending  any  action,  suit or  proceeding  referred to in this
Article  Eighth in advance of its final  disposition;  provided,  however,  that
payment of  expenses  incurred by a director  or officer of the  Corporation  in
advance of the final  disposition  of such action,  suit or proceeding  shall be
made only upon receipt of an undertaking by the director or officer to repay all
amounts  advanced in the event that it should  ultimately be determined that the
director or officer is not entitled to be indemnified  under this Article Eighth
or otherwise.

          The  rights  conferred  on any person by this  section  (a) of Article
Eighth  shall not be exclusive of any other rights which such person may have or
hereafter acquire under any statute,  provision of the  Corporation's  bylaws or
any agreement,  vote of the  stockholders  or  disinterested  directors or other
action provided that the same conforms to the provisions of this  Certificate of
Incorporation, as the same may be amended from time to time, and the laws of the
State of Delaware.

          Any repeal or modification of the foregoing provisions of this Article
shall not adversely  affect any right or  protection  hereunder of any person in
respect of any act or  omission  occurring  prior to the time of such  repeal or
modification.

          (b) The  Corporation  shall have the  power,  to the extent and in the
manner permitted by the General Corporation Law of the State of Delaware, as the
same now exists or may  hereafter  be  amended,  to  indemnify  any  person,  in
addition to directors  and  officers,  against  expenses  (including  attorneys'
fees), judgments,  fines, and amounts paid in settlement actually and reasonably
incurred in connection with any threatened, pending or completed  action,  suit,
or

                                     D-1-2
<PAGE>


proceeding, in which such person was or is a party or is threatened to be made a
party by reason of the fact that such  person is or was an  employee or agent of
the  Corporation.  For  purposes  of this  section  (b) of  Article  Eighth,  an
"employee"  or "agent" of the  Corporation  (other  than a director  or officer)
shall mean any person (i) who is or was an employee or agent of the  Corporation
or (ii) who is or was serving at the request of the  Corporation  as an employee
or agent of another  corporation,  partnership,  joint  venture,  trust or other
enterprise  including a predecessor  corporation  of the  Corporation or another
enterprise at the request of such predecessor corporation.

          (c) The Corporation  may purchase and maintain  insurance on behalf of
any  person  who  is or  was a  director,  officer,  employee  or  agent  of the
Corporation,  or is or was  serving  at the  request  of  the  Corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture, trust or other enterprise against any liability asserted against him or
her and  incurred by him or her in any such  capacity,  or arising out of his or
her  status as such,  whether  or not the  Corporation  would  have the power to
indemnify him or her against such liability  under the provisions of the General
Corporation Law of Delaware.

          NINTH: The Corporation  reserves the right to amend, alter, change, or
repeal any  provision  contained in this  Certificate  of  Incorporation  in the
manner now or hereafter  prescribed by law, and all rights and powers  conferred
herein on  stockholders,  directors,  and officers are subject to this  reserved
power.

          TENTH: The Corporation  expressly elects not to be governed by Section
203 of the General Corporation Law of the State of Delaware.

          I, THE UNDERSIGNED, to form a corporation for the purposes hereinabove
stated,  under and pursuant to the provisions of the General  Corporation Law of
the State of Delaware,  do hereby  certify that the facts stated herein are true
and hereunto set my hand this 30th day of September, 1999.


                                                   /s/  Michael Sufott
                                                   -----------------------------
                                                   Michael Sufott, Incorporator





                                     D-1-3


<PAGE>
                                                                     Exhibit D-2


                                    BYLAWS*

                                       OF

                            VISIOCOM USA INCORPORATED

                                    ARTICLE I
                                    ---------

                                  Stockholders
                                  ------------

          Section 1.1. Annual Meetings.  An annual meeting of stockholders shall
be held for the election of directors on such date and at such place as shall be
fixed from time to time by the Board of Directors. Any other proper business may
be transacted at the annual meeting.

          Section 1.2.  Special  Meetings.  Special meetings of stockholders for
any  purpose or  purposes  may be called at any time by the Board of  Directors.
Special meetings may not be called by any other person or persons.

          Section 1.3. Notice of Meetings. Whenever stockholders are required or
permitted to take any action at a meeting, a written notice of the meeting shall
be given that shall state the place,  date and hour of the  meeting  and, in the
case of a special  meeting,  the  purpose or  purposes  for which the meeting is
called.  Unless  otherwise  provided by law, the certificate of incorporation or
these bylaws,  the written notice of any meeting shall be given not less than 10
nor  more  than 60 days  before  the  date of the  meeting  to each  stockholder
entitled to vote at such meeting.  If mailed,  such notice shall be deemed to be
given when deposited in the United States mail, postage prepaid, directed to the
stockholder at his address as it appears on the records of the corporation.

          An affidavit of the mailing or other means of giving any notice of any
stockholders'  meeting,  executed by the secretary,  assistant  secretary or any
transfer  agent of the  corporation  giving  the  notice,  shall be prima  facie
evidence of the giving of such notice.

          Section  1.4.  Adjournments.  Any meeting of  stockholders,  annual or
special,  may adjourn  from time to time to  reconvene at the same or some other
place,  and notice need not be given of any such  adjourned  meeting if the time
and place  thereof  are  announced  at the meeting at which the  adjournment  is
taken. Any business which might have been transacted at the original meeting may
be transacted  at the adjourned  meeting.  If the  adjournment  is for more than
thirty  days or, if after the  adjournment  a new  record  date is fixed for the
adjourned  meeting,  notice,  pursuant  to Section 1.3 of these  bylaws,  of the
adjourned  meeting shall be given to each stockholder of record entitled to vote
at the meeting.

          Section  1.5.  Quorum.  Except  as  otherwise  provided  by  law,  the
certificate of  incorporation  or these bylaws,  at each meeting of stockholders
the presence in person or by



 ---------------------
         *As of November 29, 1999.



<PAGE>

proxy of the  holders of shares of stock  having 70  percent of the votes  which
could be cast by the holders of all outstanding shares of stock entitled to vote
at the meeting shall be necessary and sufficient to constitute a quorum.  In the
absence of a quorum, the stockholders present may, by majority vote, adjourn the
meeting from time to time in the manner  provided in Section 1.4 of these bylaws
until a quorum shall attend.

          Section 1.6. Organization.  Meetings of stockholders shall be presided
over by the  Chairman  of the  Board,  or,  in his or her  absence,  by the Vice
Chairman of the Board,  if any, or in his or her absence by the Chief  Executive
Officer,  or in his or her absence,  by the Chief Operating  Officer,  or in the
absence  of the  foregoing  persons  by a  chairman  designated  by the Board of
Directors or, in the absence of such  designation,  by a chairman  chosen at the
meeting.  The Secretary shall act as secretary of the meeting, but in his or her
absence the  chairman of the meeting may appoint any person to act as  secretary
of the meeting.

          Section 1.7.  Voting;  Proxies.  Except as  otherwise  provided by the
certificate of incorporation,  each stockholder  entitled to vote at any meeting
of  stockholders  shall be  entitled to one vote for each share of stock held by
such stockholder which has voting power upon the matter in question.

          Each  stockholder  entitled to vote at a meeting of stockholders or to
express consent or dissent to corporate  action in writing without a meeting may
authorize another person or persons to act for such stockholder by proxy, but no
such proxy shall be voted or acted upon after three years from its date,  unless
the proxy  provides  for a longer  period.  A proxy shall be  irrevocable  if it
states that it is irrevocable and if, and only as long as, it is coupled with an
interest  sufficient by law to support an irrevocable  power. A stockholder  may
revoke any proxy which is not irrevocable by attending the meeting and voting in
person or by filing an instrument in writing revoking the proxy or by delivering
a proxy in accordance  with applicable law bearing a later date to the Secretary
of the corporation.

          Voting at meetings of stockholders  need not be by written ballot and,
unless  otherwise  required  by law,  need not be  conducted  by  inspectors  of
election  unless so  determined  by the  holders  of  shares  of stock  having a
majority  of the votes  which  could be cast by the  holders of all  outstanding
shares of stock entitled to vote thereon which are present in person or by proxy
at such meeting.

          All elections including the election of directors and questions shall,
unless  otherwise  provided  by law,  be decided  by the vote of the  holders of
shares  of stock  having 70  percent  of the  votes  which  could be cast by the
holders of all shares of stock outstanding and entitled to vote thereon.

     Section 1.8. Fixing Date for  Determination  of Stockholders of Record.  In
order that the corporation may determine the stockholders  entitled to notice of
or to vote at any meeting of  stockholders  or any  adjournment  thereof,  or to
express consent to corporate action in writing without a meeting, or entitled to
receive  payment of any  dividend  or other  distribution  or  allotment  of any
rights, or entitled to exercise any rights in respect of any change,  conversion
or exchange of stock or for the purpose of any other lawful action, the Board of
Directors  may fix a record  date,  which record date shall not precede the date
upon which the  resolution  fixing  the  record  date is adopted by the Board of
Directors  and  which  record  date:  (1)  in  the  case  of   determination  of
stockholders  entitled to vote at any  meeting of  stockholders  or  adjournment
thereof,  shall,  unless otherwise required by law, not be more than 60 nor less
than 10 days before the date of such meeting;  (2) in the case of  determination
of stockholders entitled to express consent to corporate action in writing


                                     D-2-2
<PAGE>

without a  meeting,  shall not be more than 10 days from the date upon which the
resolution fixing the record date is adopted by the Board of Directors;  and (3)
in the case of any other  action,  shall not be more than 60 days  prior to such
other action.

          If no  record  date is  fixed:  (1) the  record  date for  determining
stockholders entitled to notice of or to vote at a meeting of stockholders shall
be at the close of business on the business day next  preceding the day on which
notice is  given,  or, if notice  is  waived,  at the close of  business  on the
business day next preceding the day on which the meeting is held; (2) the record
date for  determining  stockholders  entitled  to express  consent to  corporate
action  in  writing  without  a  meeting,  when no prior  action of the Board of
Directors is required by law,  shall be the first date on which a signed written
consent  setting  forth the action taken or proposed to be taken is delivered to
the  corporation in accordance  with  applicable law, or, if prior action by the
Board of Directors is required by law,  shall be at the close of business on the
day on which the Board of  Directors  adopts the  resolution  taking  such prior
action;  and (3) the  record  date for  determining  stockholders  for any other
purpose  shall be at the  close of  business  on the day on which  the  Board of
Directors adopts the resolution relating thereto.

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

          Section 1.9 List of Stockholders Entitled to Vote. The Secretary shall
prepare  and make,  at least 10 days before  every  meeting of  stockholders,  a
complete list of the stockholders  entitled to vote at the meeting,  arranged in
alphabetical  order,  and showing the address of each stockholder and the number
of shares registered in the name of each stockholder. Such list shall be open to
the  examination  of any  stockholder,  for any purpose  germane to the meeting,
during ordinary  business  hours,  for a period of at least 10 days prior to the
meeting,  either at a place  within  the city  where the  meeting is to be held,
which  place  shall be  specified  in the  notice of the  meeting,  or if not so
specified,  at the place where the meeting is to be held. The list shall also be
produced  and kept at the time and place of the  meeting  during  the whole time
thereof and may be inspected by any stockholder who is present.

          Upon the  willful  neglect  or refusal  of the Board of  Directors  to
produce such a list at any meeting for the election of directors,  they shall be
ineligible for election to any office at such meeting.

          The  stock  ledger  shall  be the  only  evidence  as to who  are  the
stockholders  entitled to examine the stock ledger,  the list of stockholders or
the books of the corporation, or to vote in person or by proxy at any meeting of
stockholders.

          Section 1.10.  Action By Consent of Stockholders.  Any action required
or  permitted to be taken at any annual or special  meeting of the  stockholders
may be taken  without a meeting,  without  prior notice and without a vote, if a
consent or  consents  in writing,  setting  forth the


                                     D-2-3

<PAGE>


action so taken,  shall be signed by the holders of outstanding stock having not
less than the minimum  number of votes that would be  necessary  to authorize or
take such action at a meeting at which all shares  entitled to vote thereon were
present and voted and shall be delivered  by hand or by certified or  registered
mail, return receipt requested) to the corporation by delivery to its registered
office in the State of Delaware,  its principal place of business, or an officer
or agent of the corporation  having custody of the book in which  proceedings of
meetings of stockholders are recorded.

          Prompt notice of the taking of the corporate  action without a meeting
by less than unanimous written consent shall be given to those  stockholders who
have not consented in writing.

          Section  1.11.  Conduct of  Meetings.  The Board of  Directors  of the
corporation  may adopt by resolution  such rules and regulations for the conduct
of the  meeting  of  stockholders  as it shall deem  appropriate.  Except to the
extent  inconsistent  with such rules and regulations as adopted by the Board of
Directors,  the chairman of any meeting of stockholders shall have the right and
authority to prescribe such rules, regulations and procedures and to do all such
acts as, in the  judgment  of such  chairman,  are  appropriate  for the  proper
conduct of the meeting. Such rules,  regulations or procedures,  whether adopted
by the Board of Directors  or  prescribed  by the  chairman of the meeting,  may
include,  without limitation,  the following: (1) the establishment of an agenda
or order of business for the meeting;  (2) rules and procedures for  maintaining
order at the  meeting  and the  safety  of those  present;  (3)  limitations  on
attendance at or  participation  in the meeting to stockholders of record of the
corporation, their duly authorized and constituted proxies or such other persons
as the chairman of the meeting shall determine; (4) restrictions on entry to the
meeting after the time fixed for the commencement  thereof;  and (5) limitations
on the time allotted to questions or comments by participants. Unless and to the
extent  determined  by the Board of  Directors  or the  chairman of the meeting,
meetings of stockholders shall not be required to be held in accordance with the
rules of parliamentary procedure.


                                   ARTICLE II
                                   ----------

                               Board of Directors
                               ------------------

          Section 2.1.  Number;  Qualifications.  The Board of  Directors  shall
consist of nine members.

          Section 2.2. Election; Resignation; Removal; Vacancies. At each annual
meeting of  stockholders,  the  stockholders  shall elect directors each of whom
shall  hold  office  for a term of one year or  until  his or her  successor  is
elected and  qualified.  Any director may resign at any time upon written notice
to the corporation.

          Any vacancy  occurring in the Board of Directors  for any cause may be
filled by the vote of seven members of the Board of Directors, or by the vote of
the  stockholders,  and each  director so elected  shall hold  office  until the
expiration  of the term of office of the director whom he or she has replaced or
until his or her successor is elected and qualified.

          Section  2.3.  Regular  Meetings.  Regular  meetings  of the  Board of
Directors  shall be held at least quarterly at such places within or without the
State of Delaware and at such times as the


                                     D-2-4
<PAGE>

Board of Directors may from time to time determine, and if so determined notices
thereof need not be given.

          Section  2.4.  Special  Meetings.  Special  meetings  of the  Board of
Directors  may be held at any time or  place  within  or  without  the  State of
Delaware  whenever  called by the  Chairman of the Board,  Vice  Chairman of the
Board,  if any,  or any three  members  of the Board of  Directors.  Notice of a
special  meeting  of the  Board of  Directors  shall be given by the  person  or
persons  calling  the  meeting at least  forty-eight  hours  before the  special
meeting.

          Section 2.5. Telephonic  Meetings  Permitted.  Members of the Board of
Directors,  or  any  committee  designated  by  the  Board  of  Directors,   may
participate  in a meeting  thereof by means of  conference  telephone or similar
communications  equipment  by means of which all  persons  participating  in the
meeting  can hear and be heard by each  other,  and  participation  in a meeting
pursuant to this bylaw shall constitute presence in person at such meeting.

          Section 2.6. Quorum;  Vote Required for Action. At all meetings of the
Board of Directors five members of the whole Board of Directors shall constitute
a quorum for the transaction of business.  The vote of five directors present at
a  meeting  at  which a  quorum  is  present  shall  be the act of the  Board of
Directors  except that the following  actions shall require the affirmative vote
of seven directors at a meeting at which at least seven directors are present:

               (a) The  merger,  reorganization,  consolidation,  sale or  other
disposition of substantially all the assets, recapitalization, reorganization of
the corporation, or similar transaction or series of transactions.

               (b) The amendment of the certificate of  incorporation  or bylaws
of the corporation.

               (c)  The  election  of  officers  of  the   corporation  and  the
assignment  of authority and duties to any officer who is required to act solely
in  accordance  with the  authority and duties to any officer who is required to
act solely in accordance with the authority and duties, if any, assigned to such
officer from time to time by the Board of Directors.

               (d) The approval,  or  modification  by more than $25,000,  of an
annual budget ("Budget").

               (e)  The  incurrence  or  assumption  by the  corporation  of any
liability  for  money  borrowed  or  the  guarantee  by the  corporation  of any
obligation,  of any person,  firm or corporation,  in each case in excess of the
greater of $25,000 or an amount in the current Budget.

               (f) The  establishment  and  maintenance of bank accounts and the
designation of authorized  signatories on such accounts in the event the Finance
Committee of the Board is unwilling or unable to act with respect thereto.

               (g) Any loan made by the corporation.

               (h) The issuance or  repurchase of any shares of any class of the
corporation.


                                     D-2-5
<PAGE>


               (i)  The  establishment,   modification  or  termination  or  any
employee stock grant or option agreement or plan or any other benefit,  pension,
profit sharing, fringe benefit or similar plan.

               (j) The declaration of any dividend in any form.

               (k) The approval of any employment  arrangement with any employee
providing for compensation,  including fringe benefits, in excess of $50,000 per
annum;   provided,   however,  such  approval  shall  not  be  required  if  the
compensation level and the position the employee is being hired to fill has been
included in a Budget approved pursuant to Section 2.6(d).

               (l) The  institution,  or consenting to the  institution,  of any
bankruptcy,  insolvency,   reorganization,   readjustment  of  debt  or  similar
proceeding  relating to the corporation  under the law of any  jurisdiction;  an
assignment for the benefit of creditors; or application for or consenting to the
appointment  for of any receiver,  trustee or similar  officer for any or all of
the property of the corporation.

               (m)  Any  material  change  in  the  principal  business  of  the
corporation or the  establishment  of a new line of business or class of product
or service.

               (n) The entering into of any  transaction  with a stockholder  of
the corporation or any of a stockholder's affiliates.

               (o) The  designation  or change of any  committee of the Board of
Directors.

               (p) The  engagement or discharge of legal counsel or  independent
auditors.

               (q) The dissolution and liquidation of the corporation.

               (r) As required by Section  12(a) of the Stock  Subscription  and
Stockholders' Agreement dated November , 1999, as amended.

               (s) Any Board determination or selection (including the selection
of an independent appraiser) required pursuant to the terms of the corporation's
Series A Preferred Stock.

               (t)  The  discharge  of  any  officer  of the  corporation  whose
employment was approved pursuant to Section 2.6(k).

          Section 2.7. Organization. Meetings of the Board of Directors shall be
presided  over by the  Chairman  of the Board,  or, in his or her absence by the
Vice Chairman of the Board,  if any, or in their absence by a chairman chosen at
the  meeting.  The  Secretary  shall act as secretary of the meeting but, in his
absence,  the chairman of the meeting may appoint any person to act as secretary
of the meeting.

          Section 2.8. Informal Action by Directors. Unless otherwise restricted
by the  certificate of  incorporation  or these bylaws,  any action  required or
permitted  to be taken at any  meeting  of

                                     D-2-6
<PAGE>


the Board of  Directors,  or of any  committee  thereof,  may be taken without a
meeting if all members of the Board of Directors or such committee,  as the case
may be, consent  thereto in writing,  and the writing or writings are filed with
the minutes of proceedings of the Board of Directors or such committee.

                                   ARTICLE III
                                   -----------

                                   Committees
                                   ----------

          Section 3.1.  Committees.  The Board of Directors may designate one or
more  committees,  each  committee to consist of one or more of the directors of
the  corporation.  The Board of Directors may designate one or more directors as
alternate  members of any committee,  who may replace any absent or disqualified
member at any meeting of the committee.  In the absence or disqualification of a
member of the committee,  the member or members  thereof  present at any meeting
and not disqualified from voting, whether or not he or they constitute a quorum,
may  unanimously  appoint another member of the Board of Directors to act at the
meeting in place of any such absent or disqualified member.

          Any such committee,  to the extent  permitted by law and to the extent
provided by resolution  of the Board of  Directors,  shall have and may exercise
all the powers and authority of the Board of Directors in the  management of the
business  and  affairs of the  corporation,  and may  authorize  the seal of the
corporation to be affixed to all papers which may require it.

          Section 3.2. Committee Rules.  Unless the Board of Directors otherwise
provides,  each committee  designated by the Board of Directors may make,  alter
and repeal rules for the conduct of its  business.  In the absence of such rules
each  committee  shall  conduct its  business in the same manner as the Board of
Directors conducts its business pursuant to Article II of these bylaws.


                                   ARTICLE IV
                                   ----------

                                    Officers
                                    --------

          Section   4.1.   Executive   Officers;   Election;   Term  of  Office;
Resignation;  Removal;  Vacancies. The Board of Directors shall elect a Chairman
of the  Board  from  among  its  members,  a Chief  Executive  Officer,  a Chief
Operating Officer, a Chief Financial Officer and a Secretary,  and it may, if it
so  determines,  choose a Vice Chairman of the Board from among its members.  In
addition to presiding at meetings of the  stockholders or the Board of Directors
in the absence of the Chairman of the Board,  the  authority  and duties of Vice
Chairman of the Board shall be limited to the specific  authority and duties, if
any, assigned to him or her by the Board of Directors from time to time pursuant
to Section 2.6 (c) of these  bylaws.  The Board of  Directors  may also choose a
President,  one or more Vice Presidents,  one or more Assistant  Secretaries,  a
Treasurer  and one or more  Assistant  Treasurers.  Any number of offices may be
held by the same person.

          Each such  officer  shall hold office  until the first  meeting of the
Board of Directors after the annual meeting of stockholders  next succeeding his
election,  and until his successor is elected and qualified or until his earlier
resignation or removal.


                                     D-2-7

<PAGE>


          Any  officer  may  resign  at any  time  upon  written  notice  to the
corporation.

          The Board of Directors may remove any officer with or without cause at
any time, but such removal shall be without prejudice to the contractual  rights
of such officer, if any, with the corporation.

          Any  vacancy  occurring  in any  office of the  corporation  by death,
resignation, removal or otherwise may be filled for the unexpired portion of the
term by the Board of Directors at any regular or special meeting of the Board of
Directors.

          Section 4.2. Powers and Duties of Executive Officers.  The officers of
the  corporation  shall have such  powers and  duties in the  management  of the
corporation  as may be  prescribed  in a resolution by the Board of Directors or
any employment  agreements approved by resolution of the Board of Directors and,
to the extent not so provided, as generally pertain to their respective offices,
subject to the control of the Board of  Directors.  The Board of  Directors  may
require  any  officer,  agent or  employee  to give  security  for the  faithful
performance of his or her duties.


                                    ARTICLE V
                                    ---------

                                      Stock
                                      -----

          Section 5.1. Certificates.  Every holder of stock shall be entitled to
have a certificate  signed by or in the name of the  corporation by the Chairman
of the Board or Vice  Chairman  of the  Board,  if any,  or the Chief  Executive
Officer,  or  the  Chief  Operating  Officer,  or a Vice  President,  and by the
Treasurer or an Assistant Treasurer, or the Secretary or an Assistant Secretary,
of the corporation  certifying the number of shares owned by such stockholder in
the  corporation.  Any of or all  the  signatures  on the  certificate  may be a
facsimile.  In case any officer,  transfer  agent or registrar who has signed or
whose facsimile  signature has been placed upon a certificate  shall have ceased
to be such officer,  transfer  agent,  or registrar  before such  certificate is
issued,  it may be issued by the corporation  with the same effect as if he were
such officer, transfer agent, or registrar at the date of issue.

          Section 5.2. Lost, Stolen or Destroyed Stock Certificates; Issuance of
New  Certificates.  The  corporation may issue a new certificate of stock in the
place of any  certificate  theretofore  issued by it, alleged to have been lost,
stolen or  destroyed,  and the  corporation  may  require the owner of the lost,
stolen or destroyed certificate,  or such owner's legal representative,  to give
the  corporation a bond sufficient to indemnify it against any claim that may be
made against it on account of the alleged loss, theft or destruction of any such
certificate or the issuance of such new certificate.

                                     D-2-7

                                   ARTICLE VI
                                   ----------

                                  Miscellaneous
                                  -------------

          Section 6.1. Fiscal Year. The fiscal year of the corporation  shall be
determined by resolution of the Board of Directors.


                                     D-2-8

<PAGE>


          Section  6.2.  Seal.  The  corporate  seal  shall have the name of the
corporation  inscribed thereon and shall be in such form as may be approved from
time to time by the Board of Directors.

          Section 6.3. Waiver of Notice of Meetings of  Stockholders,  Directors
and Committees.  Any written waiver of notice,  signed by the person entitled to
notice,  whether  before  or after  the time  stated  therein,  shall be  deemed
equivalent to notice.  Attendance  of a person at a meeting  shall  constitute a
waiver of notice of such meeting,  except when the person  attends a meeting for
the express  purpose of  objecting,  at the  beginning  of the  meeting,  to the
transaction  of any  business  because  the  meeting is not  lawfully  called or
convened.  Neither  the  business to be  transacted  at, nor the purpose of, any
regular  or  special  meeting of the  stockholders,  directors,  or members of a
committee of directors need be specified in any written waiver of notice.

          Section 6.4. Interested Directors;  Quorum. No contract or transaction
between the corporation and one or more of its directors or officers, or between
the corporation and any other corporation,  partnership,  association,  or other
organization  in which one or more of its directors or officers are directors or
officers,  or have a financial  interest,  shall be void or voidable  solely for
this  reason,  or solely  because  the  director  or  officer  is  present at or
participates in the meeting of the Board of Directors or committee thereof which
authorizes the contract or transaction, or solely because his or their votes are
counted for such purpose,  if: (1) the material facts as to his  relationship or
interest and as to the contract or transaction are disclosed or are known to the
Board of Directors or the committee,  and the Board of Directors or committee in
good faith authorizes the contract or transaction by the affirmative  votes of a
majority of the disinterested directors, even though the disinterested directors
be less than a  quorum;  or (2) the  material  facts as to his  relationship  or
interest and as to the contract or transaction are disclosed or are known to the
stockholders  entitled  to vote  thereon,  and the  contract or  transaction  is
specifically  approved  in good  faith by vote of the  stockholders;  or (3) the
contract  or  transaction  is fair as to the  corporation  as of the  time it is
authorized,  approved  or  ratified,  by the  Board of  Directors,  a  committee
thereof, or the stockholders.  Common or interested  directors may be counted in
determining  the  presence of a quorum at a meeting of the Board of Directors or
of a committee which authorizes the contract or transaction.

          Section  6.5.  Form  of  Records.   Any  records   maintained  by  the
corporation in the regular  course of its business,  including its stock ledger,
books of account,  and minute books, may be kept on, or be in the form of, punch
cards, magnetic tape,  photographs,  microphotographs,  or any other information
storage device,  provided that the records so kept can be converted into clearly
legible form within a reasonable time.

          Section  6.6.  Amendment  of  Bylaws.  These  bylaws may be altered or
repealed, and new bylaws made, by the Board of Directors,  but, the stockholders
may make  additional  bylaws and may alter and repeal any bylaws whether adopted
by them or otherwise.


                                     D-2-9


<TABLE> <S> <C>

<ARTICLE>       5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
STATEMENT  OF  OPERATION  FOR THE YEAR ENDED  DECEMBER  31, 1999 AND THE BALANCE
SHEET FOR THE PERIOD THEN ENDED,  AND IS  QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>    1

<S>                                       <C>
<PERIOD-TYPE>                              12-MOS
<FISCAL-YEAR-END>                          Dec-31-1999
<PERIOD-START>                             Jan-01-1999
<PERIOD-END>                               Dec-31-1999
<CASH>                                         6,925,823
<SECURITIES>                                           0
<RECEIVABLES>                                    536,234
<ALLOWANCES>                                     (75,000)
<INVENTORY>                                            0
<CURRENT-ASSETS>                               7,525,640
<PP&E>                                         3,609,395
<DEPRECIATION>                                  (693,304)
<TOTAL-ASSETS>                                10,897,510
<CURRENT-LIABILITIES>                            540,246
<BONDS>                                                0
                                  0
                                            0
<COMMON>                                             435
<OTHER-SE>                                    10,310,785
<TOTAL-LIABILITY-AND-EQUITY>                10,897,510
<SALES>                                          752,777
<TOTAL-REVENUES>                               1,190,422
<CGS>                                            295,640
<TOTAL-COSTS>                                  7,318,301
<OTHER-EXPENSES>                                       0
<LOSS-PROVISION>                                       0
<INTEREST-EXPENSE>                                 5,519
<INCOME-PRETAX>                               (6,127,879)
<INCOME-TAX>                                           0
<INCOME-CONTINUING>                           (6,127,879)
<DISCONTINUED>                                         0
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                  (6,127,879)
<EPS-BASIC>                                        (1.48)
<EPS-DILUTED>                                      (1.48)


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission