INTERLIANT INC
S-1/A, 1999-06-04
BUSINESS SERVICES, NEC
Previous: EXCHANGE APPLICATIONS INC, 424B1, 1999-06-04
Next: APPNET SYSTEMS INC, 8-A12G, 1999-06-04



<PAGE>   1


      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 4 1999


                                                      REGISTRATION NO. 333-74403
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------

                                AMENDMENT NO. 4

                                       TO

                                    FORM S-1
                                INTERLIANT, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

<TABLE>
<S>                                        <C>                                        <C>
                 DELAWARE                                     7379                                   13-397-8980
       (STATE OR OTHER JURISDICTION               (PRIMARY STANDARD INDUSTRIAL                     (I.R.S. EMPLOYER
    OF INCORPORATION OR ORGANIZATION)             CLASSIFICATION CODE NUMBER)                    IDENTIFICATION NO.)
</TABLE>

                                215 FIRST STREET
                         CAMBRIDGE, MASSACHUSETTS 02142
                                 (617) 374-4700
               (ADDRESS, INCLUDING ZIP CODE AND TELEPHONE NUMBER,
       INCLUDING AREA CODE, OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
                            ------------------------
                                BRADLEY A. FELD
                            CO-CHAIRMAN OF THE BOARD
                                INTERLIANT, INC.
                                215 FIRST STREET
                         CAMBRIDGE, MASSACHUSETTS 02142
                                 (617) 374-4700
           (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                   INCLUDING AREA CODE, OF AGENT FOR SERVICE)
                            ------------------------
                                   COPIES TO:

<TABLE>
<S>                                                 <C>
                 E. ANN GILL, ESQ.                                DAVID C. DRUMMOND, ESQ.
            JONATHAN L. FREEDMAN, ESQ.                       WILSON SONSINI GOODRICH & ROSATI,
               DEWEY BALLANTINE LLP                              PROFESSIONAL CORPORATION
            1301 AVENUE OF THE AMERICAS                             650 PAGE MILL ROAD
             NEW YORK, NEW YORK 10019                        PALO ALTO, CALIFORNIA 94304-1050
                  (212) 259-8000                                      (650) 493-9300
</TABLE>

                            ------------------------
    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:  As soon as
practicable after this Registration Statement becomes effective.

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

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

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

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

    If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]
                            ------------------------
                        CALCULATION OF REGISTRATION FEE


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
                                                               PROPOSED                PROPOSED
                                                               MAXIMUM                 MAXIMUM                AMOUNT OF
    TITLE OF EACH CLASS OF           AMOUNT TO BE           OFFERING PRICE            AGGREGATE              REGISTRATION
 SECURITIES TO BE REGISTERED        REGISTERED(1)            PER SHARE(2)         OFFERING PRICE(2)             FEE(3)
- ------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>                     <C>                     <C>                     <C>
Common Stock
  ($.01 par value)............        8,050,000                 $11.00               $88,550,000               $24,617
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>



(1) Includes 1,050,000 shares that the Underwriters have the option to purchase
    to cover any over-allotments.


(2) Estimated solely for the purpose of calculating the registration fee.


(3) Of this amount, $21,406 was previously paid.


    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THIS REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>   2

EXPLANATORY NOTE

     THIS REGISTRATION STATEMENT CONTAINS TWO SEPARATE PROSPECTUSES. THE FIRST
PROSPECTUS RELATES TO A PUBLIC OFFERING OF SHARES OF COMMON STOCK OF INTERLIANT,
INC. IN THE UNITED STATES AND CANADA (THE "U.S. OFFERING"). THE SECOND
PROSPECTUS RELATES TO A CONCURRENT OFFERING OF COMMON STOCK OUTSIDE THE UNITED
STATES AND CANADA (THE "INTERNATIONAL OFFERING"). THE PROSPECTUSES FOR THE U.S.
OFFERING AND THE INTERNATIONAL OFFERING WILL BE IDENTICAL IN ALL RESPECTS, OTHER
THAN THE FRONT COVER PAGE, THE "UNDERWRITING" SECTION AND THE BACK COVER PAGE
RELATING TO THE INTERNATIONAL OFFERING. SUCH ALTERNATE PAGES APPEAR IN THIS
REGISTRATION STATEMENT IMMEDIATELY FOLLOWING THE COMPLETE PROSPECTUS FOR THE
U.S. OFFERING.
<PAGE>   3

THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. WE MAY
NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.


                   SUBJECT TO COMPLETION. DATED JUNE 4, 1999.


PROSPECTUS

                                7,000,000 SHARES
                               [INTERLIANT LOGO]

                                  COMMON STOCK
                            ------------------------

     This is Interliant's initial public offering of common stock. The U.S.
underwriters are offering 6,125,000 shares in the United States and Canada and
the international managers are offering 875,000 shares outside the United States
and Canada.

     We expect the public offering price to be between $9.00 and $11.00 per
share. After pricing this offering, we expect that the common stock will be
quoted on the Nasdaq National Market under the symbol "INIT."

     INVESTING IN THE COMMON STOCK INVOLVES MATERIAL RISKS WHICH ARE DESCRIBED
IN THE "RISK FACTORS" SECTION BEGINNING ON PAGE 6 OF THIS PROSPECTUS.
                            ------------------------

<TABLE>
<CAPTION>
                                                             PER SHARE   TOTAL
                                                             ---------   -----
<S>                                                          <C>         <C>
Public Offering Price......................................      $         $
Underwriting Discount......................................      $         $
Proceeds, before expenses, to Interliant, Inc..............      $         $
</TABLE>

     The U.S. underwriters may also purchase up to an additional 920,000 shares
from Interliant at the public offering price, less the underwriting discount,
within 30 days from the date of this prospectus to cover over-allotments. The
international managers may similarly purchase up to an additional 130,000 shares
from Interliant.

     Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if this
prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.

     The shares of common stock will be ready for delivery in New York, New York
on or about                , 1999.

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

MERRILL LYNCH & CO.
                           DONALDSON, LUFKIN & JENRETTE

                                                 CIBC WORLD MARKETS

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

               The date of this prospectus is             , 1999.
<PAGE>   4

                                   [GRAPHICS]

     Interliant(R) is a registered trademark of Interliant, Inc.
<PAGE>   5

                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                PAGE
                                                                ----
<S>                                                             <C>
Prospectus Summary..........................................      1
Risk Factors................................................      6
Use of Proceeds.............................................     18
Dividend Policy.............................................     18
Capitalization..............................................     19
Dilution....................................................     20
Selected Consolidated Financial Data........................     21
Management's Discussion and Analysis of Financial Condition
  and Results of Operations.................................     23
Business....................................................     32
Management..................................................     55
Related Party Transactions..................................     65
Principal Stockholders......................................     67
Description of Capital Stock................................     69
Shares Eligible for Future Sale.............................     74
Underwriting................................................     76
Legal Matters...............................................     79
Experts.....................................................     79
Available Information.......................................     80
Index to Financial Statements...............................    F-1
</TABLE>


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

     You should rely only on the information contained in this prospectus. We
have not, and the underwriters have not, authorized any other person to provide
you with different information. If anyone provides you with different or
inconsistent information, you should not rely on it. We are not, and the
underwriters are not, making an offer to sell these securities in any
jurisdiction where the offer or sale is not permitted.

     All references to "we," "us," "our" or "Interliant" in this prospectus
means Interliant, Inc.

                                        i
<PAGE>   6

                               PROSPECTUS SUMMARY

     This summary highlights information contained elsewhere in this prospectus.
It is not complete and may not contain all the information that you should
consider before investing in the common stock. You should read the entire
prospectus carefully, including the "Risk Factors" section and the financial
statements and the notes to these statements. Except as otherwise indicated, the
information in this prospectus (1) assumes that the underwriters' over-allotment
option has not been exercised, (2) assumes conversion of all outstanding shares
of redeemable convertible preferred stock and (3) gives retroactive effect to a
three-for-one stock split on July 28, 1998.

OUR COMPANY

     We are a provider of a wide range of hosting and enhanced Internet services
that enable our customers to deploy and manage their Web sites and network-based
applications more effectively than internally developed solutions. Our hosting
services store our customers' Web sites, software applications, and data on
servers typically housed in our data centers so that others on the Internet can
access and interact with our customers' Web sites and network-based
applications. Our Web hosting services provide a variety of hosting solutions to
meet the needs of businesses of all sizes, as their Web sites develop from
low-end marketing brochures to more complex, interactive Web sites and finally
to applications integral to their businesses, or mission-critical. Our
application hosting services provide our customers remote access to
mission-critical software applications and data 24 hours a day, 7 days a week,
365 days a year or 24x7.


     Since our inception in December 1997, we have grown rapidly through the
acquisition of 17 hosting and related Internet service businesses. We provide
Web hosting solutions to more than 47,000 customers, representing more than
79,000 registered Web sites that are actively maintained and used. We also host
more than 10,000 customized Lotus Notes/Domino based applications for more than
1,300 customers. Our pro forma net loss, giving effect to acquisitions completed
to date, was approximately $39.0 million for the year ended December 31, 1998
and our pro forma revenues for that same period were $41.3 million. For the year
ended December 31, 1998 and on a pro forma basis giving effect to acquisitions
completed to date:


     - 28.0% of our revenues were derived from our Web hosting product
       offerings;

     - 51.3% of our revenues were derived from our application hosting product
       offerings;

     - 14.0% of our revenues were derived from consulting services; and

     - 6.7% of our revenues were derived from other services.


     The number of businesses using the Internet is growing rapidly. Many of
these businesses outsource the hosting of their Web sites and software
applications, rather than incur the cost of in-house operations and maintenance.
Today, the hosting market is fragmented, consisting for the most part of:


     - small local and regional providers who do not have the capital, resources
       or capabilities to provide quality services at competitive prices;

     - large national providers who focus on Internet connectivity rather than
       on hosting; and

     - consulting and Web design firms for which hosting is not their core
       competency.

     We believe that a significant market opportunity exists for a
nationally-recognized hosting solutions provider with the scale and expertise to
offer a wide range of value-priced services to businesses of all sizes. Through
the acquisition and consolidation of hosting and enhanced Internet service
businesses, we believe we can offer a full range of hosting services that enable
businesses to deploy, use, expand and update their Web sites and applications
infrastructures more rapidly and cost-effectively than internally developed
solutions.

     Our service offerings comprise three main areas: Web hosting, application
hosting and consulting.

                                        1
<PAGE>   7

Web Hosting.  Our Web hosting services include the following product offerings:

     Virtual Hosting.  Our virtual hosting solution provides Web site hosting on
     a server that is owned, managed and housed by us for multiple customers.
     This is an economical solution for customers with simple or moderately
     accessed sites.

     Dedicated Hosting.  Our dedicated hosting solution provides Web site
     hosting on a server that is managed, housed and typically owned by us for a
     single customer. Dedicated server Web hosting enables a customer to host
     complex Web sites and applications without the need to incur significant
     infrastructure and overhead costs. This solution provides greater server
     and network resources for our customers than virtual hosting and allows
     them to configure their hardware to optimize site performance. Companies
     with increasing levels of complexity, traffic or reliance on their Web
     sites may prefer dedicated hosting.

     Co-located Hosting.  Our co-located hosting solution provides Web hosting
     services on servers that are owned by our customers but which are managed
     and housed by us. In general, the co-located servers are housed separately
     from our shared and dedicated servers in our data centers which we monitor
     on a 24x7 basis and to which we allow customers limited access.

Application Hosting.  Our application hosting solution, through which we manage
software applications for our customers, is designed to support our customers'
Internet, intranet and extranet projects through a variety of service and
support options, with our primary platform being Lotus Notes/Domino. In
addition, through our strategic alliances with software vendors such as Lotus
and Microsoft, we host applications such as legal automation, sales automation
and distributed learning. We recently began offering ready-made, network-based
software applications that run on a remote server hosted by us, or Internet
rental applications, which allow anyone with a Web browser and an Internet
connection to use sophisticated server-based applications. Our application
hosting services consist of the following solutions:

     Groupware Hosting.  Groupware software applications allow people to work
     more closely together while located remotely from each other. We offer a
     range of groupware hosting solutions for the Lotus Notes/Domino platform
     which provides our customers with the infrastructure needed to support the
     following:

        - e-mail and other messaging methods for internal and external
          communication;

        - project team collaboration and document sharing;

        - business process automation and workflow; and

        - document libraries.

     Application Outsourcing.  We offer a range of application outsourcing
     services which provide our customers with the ability to capitalize on the
     latest Internet-enabled technologies while outsourcing information
     technology operations such as deployment strategies and maintenance and
     upgrades of software to a third party. Our application outsourcing
     offerings include:

        - Legal Automation.  Our legal automation solutions package offers our
          customers a suite of collaborative applications that assist corporate
          legal departments and their outside counsel in managing cases,
          budgets, intellectual property and workflow in a secure, reliable
          environment.

        - Sales Automation.  Our sales automation solutions package provides
          geographically distributed sales and marketing organizations with all
          the elements needed to quickly deploy a sales automation solution at a
          reasonable cost.

        - Distributed Learning.  Our distributed learning solutions offer our
          customers opportunities to deliver online training solutions.

Consulting Services.  We provide consulting services to our customers for
intranet, extranet and application hosting solutions, as well as for internal
networking implementations and back-end Web development projects. Consulting
services that we provide include:

        - desktop and network server support;

        - network architecture and design;

                                        2
<PAGE>   8

        - strategic technology planning; and

        - application development and implementation.

     We have two state-of-the-art primary data centers in Atlanta, Georgia and
Houston, Texas and a recently leased facility in Tysons Corner, Virginia. We
house co-located servers in separate limited-access rooms in our Atlanta and
Virginia data centers. In addition, we provide application hosting to our
customers primarily through our Houston data center. Our Atlanta and Houston
data centers are monitored on a 24x7 basis and include:

     - sophisticated monitoring and diagnosis;

     - 24x7 customer support;

     - multiple and high-speed network connections to the Internet; and

     - uninterruptible power supply.

     We seek to become the industry leader in hosting by providing businesses
with cost-effective, innovative solutions that will allow them to capitalize on
the potential of the Internet. To achieve this objective, our strategy includes
the following key elements:

     - Build the Interliant Brand.  We intend to continue to build the
       Interliant brand and strengthen brand recognition by marketing our full
       range of services through an integrated marketing communications program
       including public relations, print and online advertising campaigns and
       other strategic initiatives as well as cooperative promotions with key
       hardware and software vendors.

     - Continue Acquisition Program.  By integrating acquired companies, we
       believe we can achieve substantial economies of scale and operating
       efficiencies which will allow us to service customers of all sizes.
       Further, we intend to capitalize on business practices of acquired
       companies that we believe will best maintain our competitive advantage
       and ensure ongoing delivery of high quality hosting services to our
       customers.

     - Expand Multiple Sales Channels.  We currently use a variety of sales
       channels to reach our customers including our recently launched business
       partner program. We expect to increase our inbound and outbound telesales
       efforts, which are targeted primarily toward virtual and dedicated
       hosting customers as well as direct sales, which is targeted primarily
       toward co-located hosting customers.

     - Leverage the Interliant Customer Base.  We intend to capitalize on the
       enhanced revenue potential of the combined customer bases of our acquired
       companies by leveraging the numerous cross-selling opportunities that our
       expanded line of branded service offerings provides. In this regard, we
       seek to coordinate the selling efforts of our Web hosting, application
       hosting and consulting sales force to increase customer leads and
       referrals.

     - Develop Strategic Relationships.  We have established and continue to
       seek strategic relationships that enable us to provide complete, scalable
       and reliable hosting solutions to our customers, resellers and referral
       partners.

     On March 10, 1999, we completed the acquisition of substantially all the
assets of Interliant, Inc. In connection with that acquisition, we changed our
name from Sage Networks, Inc. to Interliant, Inc. For purposes of this document
the acquired business of Interliant, Inc. is referred to as Interliant Texas.
Interliant Texas had revenues in 1998 of $21.2 million.


     Upon completion of this offering, Web Hosting Organization LLC and members
of management will control approximately 69.5% of our common stock.


     Our principal executive offices are located at 215 First Street, Cambridge,
Massachusetts 02142, (617) 374-4700.

                                        3
<PAGE>   9

                                  THE OFFERING

Common stock offered by us:

U.S. Offering........................  6,125,000 shares

International Offering...............  875,000 shares

  Total..............................  7,000,000 shares


Common stock outstanding after this
offering.............................  42,208,979 shares


Use of proceeds......................  We currently intend to use the net
                                       proceeds from the offering for:

                                       - acquisitions;

                                       - capital expenditures, including
                                         completing and equipping our data
                                         centers;

                                       - repayment of a promissory note assumed
                                         in connection with the acquisition of
                                         Interliant Texas; and

                                       - working capital and general corporate
                                       purposes.

                                       See "Use of Proceeds."

Proposed Nasdaq National Market
Symbol...............................  INIT

                   SUMMARY CONSOLIDATED FINANCIAL INFORMATION
            (DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)


<TABLE>
<CAPTION>
                                                        HISTORICAL                                        PRO FORMA
                            ------------------------------------------------------------------   ----------------------------
                            PERIOD FROM
                            DECEMBER 8,
                                1997
                            (INCEPTION)                            THREE MONTHS   THREE MONTHS                   THREE MONTHS
                                 TO             YEAR ENDED            ENDED          ENDED        YEAR ENDED        ENDED
                            DECEMBER 31,       DECEMBER 31,         MARCH 31,      MARCH 31,     DECEMBER 31,     MARCH 31,
                                1997               1998                1998           1999           1998            1999
                            ------------   ---------------------   ------------   ------------   -------------   ------------
<S>                         <C>            <C>                     <C>            <C>            <C>             <C>
STATEMENT OF OPERATIONS
  DATA:
Revenues..................   $      --           $   4,905          $      13      $    5,434      $  41,292      $   10,341
                             ---------           ---------          ---------      ----------      ---------      ----------
Operating loss............        (158)            (10,870)              (553)         (7,770)       (38,601)        (13,045)
                             ---------           ---------          ---------      ----------      ---------      ----------
Net loss..................   $    (158)          $ (10,732)         $    (539)     $   (7,758)     $ (39,030)     $  (13,182)
                             =========           =========          =========      ==========      =========      ==========
Net loss per share --basic
  and diluted.............   $   (0.05)          $   (1.22)         $   (0.18)     $    (0.31)
Weighted average shares
  used in computing net
  loss per share -- basic
  and
  diluted.................   3,000,000           8,799,432          3,000,000      24,769,890
Pro forma net loss per
  share -- basic and
  diluted.................                                                                         $   (2.47)     $    (0.46)
Shares used in computing
  pro forma net loss per
  share -- basic and
  diluted.................                                                                        15,829,762      28,626,240
</TABLE>


                                        4
<PAGE>   10


<TABLE>
<CAPTION>
                                                                        AS OF MARCH 31, 1999
                                                             -------------------------------------------
                                                                                           PRO FORMA AS
                                                                ACTUAL       PRO FORMA       ADJUSTED
                                                             ------------   ------------   -------------
<S>                                                          <C>            <C>            <C>
BALANCE SHEET DATA:
Cash and cash equivalents.................................     $  4,376       $  9,376       $ 65,652
Working capital...........................................       (5,462)          (462)        63,814
Total assets..............................................      100,897        105,897        161,597
Debt and capital lease obligations, less current
  portion.................................................          914            914            914
Redeemable convertible preferred stock....................       13,000         13,000             --
Total stockholders' equity................................       69,528         74,528        151,228
</TABLE>


    The unaudited pro forma statement of operations data gives effect to the
acquisitions completed in 1998 and 1999 as if they occurred on January 1, 1998.

    The unaudited pro forma balance sheet data gives effect to the exercise in
April 1999 of warrants to purchase 749,625 shares of common stock for gross
proceeds of $5.0 million. See "Description of Capital Stock -- The SOFTBANK
Investment."

    The unaudited pro forma as adjusted balance sheet data gives effect to the
conversion of all preferred stock into common stock upon completion of this
offering, see "Description of Capital Stock -- The SOFTBANK Investment," and the
sale of 7,000,000 shares of common stock offered hereby for net proceeds of
$63.7 million after deducting underwriting discounts and commissions and
estimated offering expenses.

                                        5
<PAGE>   11

                                  RISK FACTORS

     Investing in our common stock involves risk. You should carefully consider
the risks and uncertainties described below and elsewhere in this prospectus
before making an investment decision. If any of the following risks or
uncertainties actually occur, our business could be adversely affected. In this
event, the trading price of our common stock could decline, and you could lose
all or a part of your investment.

WE HAVE A LIMITED OPERATING HISTORY AND MAY NOT SUCCESSFULLY IMPLEMENT OUR
BUSINESS PLAN.

     We have a very limited operating history. We were incorporated in December
1997 and began offering Web hosting services in February 1998. We only recently
completed the acquisition of the application hosting business of Interliant
Texas. As a result, our business model is still in development. Our business and
prospects must be considered in light of the risks frequently encountered by
companies in their early stages of development, particularly companies in the
new and rapidly evolving hosting and enhanced Internet services market. Some of
these risks relate to our ability to:

     - build a more comprehensive sales structure to support our business;

     - provide reliable and cost-effective services to our customers;

     - continue to build our operations and accounting infrastructure to
       accommodate additional customers;

     - respond to technological developments or service offerings by our
       competitors;

     - develop and offer new, successful products and services or differentiate
       such products and services from those offered by our competitors;

     - enter into strategic relationships with application software vendors;

     - build, maintain and expand distribution channels; and

     - attract and retain qualified personnel.

     We may not be successful in addressing these risks, and if we are not
successful, our business could be adversely affected.

WE HAVE A HISTORY OF SIGNIFICANT LOSSES AND THESE LOSSES MAY INCREASE IN THE
FUTURE.


     Since our inception in December 1997, we have experienced operating losses
and negative cash flows for each quarterly and annual period. As of December 31,
1998 and March 31, 1999, we had an accumulated deficit of approximately $10.9
million and $18.6 million, respectively. We experienced net losses of
approximately $10.7 million in the year ended December 31, 1998 and $7.8 million
in the three months ended March 31, 1999. The revenues and income potential of
our business is unproven, and our limited operating history makes it difficult
to evaluate our prospects. We anticipate increased expenses as we expand our
sales and marketing initiatives to continue to grow the Interliant brand, fund
greater levels of product development, continue to build out our data centers,
implement centralized billing, accounting and customer service systems and
continue our acquisition program.


     In addition, we have experienced growth in revenues, primarily attributable
to acquisitions, and we do not believe that this growth rate is necessarily
indicative of future operating results which will depend not only on continuing
our acquisition strategy but also on internal growth. We expect that future
acquisitions will increase our operating expenses and operating losses. As a
result, we expect to incur operating losses for the foreseeable future. We
cannot give any assurance that we will ever achieve profitability on a quarterly
or annual basis, or, if we achieve profitability, that it will be sustainable.

                                        6
<PAGE>   12

OUR QUARTERLY OPERATING RESULTS ARE SUBJECT TO SIGNIFICANT FLUCTUATIONS. AS A
RESULT, PERIOD-TO-PERIOD COMPARISONS OF OUR RESULTS OF OPERATIONS ARE NOT
NECESSARILY MEANINGFUL AND SHOULD NOT BE RELIED UPON AS INDICATIONS OF FUTURE
PERFORMANCE.

     Our quarterly operating results may fluctuate significantly in the future
as a result of a variety of factors, some of which are outside of our control.
These factors include:

     - the demand for and market acceptance of our hosting and enhanced Internet
       services;

     - our ability to identify, complete and integrate acquisitions to sustain
       growth;

     - downward price adjustments by our competitors on services and products
       they offer which are similar to ours;

     - changes in the mix of products and services sold by our competitors;

     - technical difficulties or system downtime affecting the Internet
       generally or our hosting operations;

     - the ability to meet any increased technological demands of our customers;

     - the amount and timing of our costs related to our marketing efforts and
       service introductions by us or reseller or referral partners; and

     - economic conditions specific to the hosting industry.

     Therefore, our operating results for any particular quarter may differ
materially from our expectations or those of security analysts and may not be
indicative of future operating results which may adversely impact the price of
our common stock.

THE SUCCESS OF OUR BUSINESS PLAN DEPENDS ON OUR ABILITY TO MAKE ADDITIONAL
ACQUISITIONS.

     We intend to pursue opportunities to expand our business through the
acquisition of selected companies in targeted markets. Although we expect to
finance future acquisitions, in part, with some of the proceeds from this
offering and, at a future date with the issuance of additional shares of our
common stock or other debt or equity securities, we cannot guarantee that:

     - we will be able to identify appropriate acquisition candidates or
       negotiate acquisitions on favorable terms;

     - we will be able to obtain the financing necessary to complete future
       acquisitions; or

     - the issuance of our common stock or other securities in connection with
       any future acquisition will not result in a substantial dilution in the
       ownership interests of holders of our common stock.

THE SUCCESS OF OUR BUSINESS PLAN DEPENDS ON THE SUCCESSFUL INTEGRATION OF
ACQUISITIONS.

     Since February 1998, we have acquired 17 businesses, and we are currently
pursuing additional acquisitions. Our future success will depend in large part
on our ability to integrate these businesses or any future acquired businesses
with our existing operations. To integrate these businesses, we will need to:

     - consolidate their billing and accounting systems into our systems and
       implement financial and other control systems;

     - relocate the servers of acquired companies and other equipment to an
       Interliant facility;

     - migrate the operations of acquired companies onto our technology
       platforms;

     - integrate the customer accounts of acquired companies into our customer
       service system;

     - integrate the service offerings of acquired companies into the Interliant
       brand; and

     - identify resellers and referral partners of the services of acquired
       companies and migrate them to our business partner program.

                                        7
<PAGE>   13

     The 17 businesses we acquired are in various stages of the integration
process. Our integration plan is constantly changing as a result of our business
activities as well as future acquisitions. We are not able to estimate when, if
at all, all acquired companies will be fully integrated.

THE COSTS ASSOCIATED WITH AND MANAGEMENT RESOURCES DEDICATED TO INTEGRATING
BUSINESSES WE ACQUIRE AND INTERNAL CONTROLS WITH RESPECT TO THOSE ACQUIRED
BUSINESSES MAY ADVERSELY AFFECT OUR BUSINESS.

     We may not be able to successfully integrate acquired businesses with
existing operations without substantial costs, delays or other problems, if at
all. As we integrate acquired businesses:

     - we may lose certain customers of acquired companies due to difficulties
       during the integration process;

     - we may not be able to bill customers of the acquired companies accurately
       due to potential deficiencies in the internal controls of the acquired
       Web hosting companies such as inadequate back-office systems of the
       acquired companies and potential difficulties in migrating records onto
       our own systems;

     - we may experience difficulty in collecting accounts receivable of
       acquired companies due to inaccurate record keeping of the acquired
       companies;

     - key employees of the acquired companies whom we wish to retain may
       resign;

     - management's attention and resources could be diverted from our ongoing
       business concerns; and/or

     - we may not be able to integrate newly acquired technologies with our
       existing technologies.

     Acquisitions also involve a number of other risks, including adverse
effects on our operating results from increases in amortization of intangible
assets, increased compensation expense associated with newly hired employees and
unforeseen liabilities. In addition, any acquired company could significantly
underperform relative to our expectations. In particular, acquired companies
have often experienced modest revenue declines immediately following the closing
of the acquisition. Because we have only recently completed many of our
acquisitions, we are currently facing all of these challenges, and we have not
established our ability to meet them over the long term. As a result of all of
the foregoing, our pursuit of an acquisition strategy could adversely affect our
business.

OUR RECENT ACQUISITION OF INTERLIANT TEXAS, OUR LARGEST ACQUISITION TO DATE, MAY
ADVERSELY AFFECT OUR BUSINESS IF WE DO NOT SUCCESSFULLY INTEGRATE INTERLIANT
TEXAS OR IF THE COSTS AND MANAGEMENT RESOURCES WE EXPEND IN CONNECTION WITH THE
INTEGRATION EXCEED OUR EXPECTATIONS.

     In March 1999, we purchased, through a wholly-owned subsidiary,
substantially all the assets, and assumed certain liabilities, of Interliant
Texas, which had revenues of $21.2 million for the year ended December 31, 1998.
Our acquisition of the business of Interliant Texas has been our largest
acquisition to date, and we expect that it will have a continuing, significant
impact on our business. Although we do not currently intend to integrate all the
operations of Interliant Texas into our operations, we still expect to incur
significant integration costs. In addition, the following factors could increase
the costs of integration:

     - unexpected employee turnover;

     - delays in addressing duplicate operations; and

     - additional fees and charges to obtain consents, regulatory approvals or
       permits.

     Further, we cannot guarantee that we will realize the benefits or strategic
objectives we are seeking to obtain by acquiring Interliant Texas. Costs
associated with this acquisition that exceed our expectations would have an
adverse effect on our business.

                                        8
<PAGE>   14

A SIGNIFICANT PORTION OF OUR ASSETS CONSISTS OF INTANGIBLE ASSETS, THE
RECOVERABILITY OF WHICH IS NOT CERTAIN AND THE AMORTIZATION OF WHICH WILL
INCREASE LOSSES OR REDUCE EARNINGS IN THE FUTURE.


     In connection with all of our acquisitions completed to date, $85.2 million
of the aggregate purchase price has been allocated to intangible assets such as
covenants not to compete, customer lists, trade names, assembled work force and
goodwill. Annual amortization of these intangible assets will amount to
approximately $25.4 million and will increase as we acquire additional
businesses. Our business could suffer if changes in our industry or our
inability to operate the business successfully and produce positive cash flows
from operations result in an impairment in the value of our intangible assets
and therefore necessitate a write-off of all or part of these assets.


OUR APPLICATION HOSTING SOLUTIONS DEPEND ON SOFTWARE APPLICATIONS PROVIDED TO US
UNDER AGREEMENTS WE HAVE WITH APPLICATION SOFTWARE VENDORS.

     We obtain software products pursuant to agreements with Lotus and Microsoft
and package them as part of our application hosting solutions. The agreements
are typically for terms ranging from one to three years. If these agreements
were terminated or not renewed, we might have to discontinue products or
services that are central to our business strategy or delay their introduction
unless we could find, license and package equivalent technology. Our business
strategy also depends on obtaining additional application software. We cannot be
sure, however, that we will be able to obtain the new and enhanced applications
we may need to keep our solutions competitive. If we cannot obtain these
applications and as a result must discontinue, delay or reduce the availability
of our solutions or other products and services, our business may be adversely
affected.

OUR AGREEMENTS WITH APPLICATION SOFTWARE VENDORS ARE NOT EXCLUSIVE AND MAY NOT
PROVIDE US WITH ANY COMPETITIVE ADVANTAGE.

     None of our third-party agreements are exclusive. Our competitors may also
license and utilize the same technology in competition with us. We cannot be
sure that the vendors of technology used in our products will continue to
support this technology in its current form. Nor can we be sure that we will be
able to adapt our own products to changes in this technology. In addition, we
cannot be sure that the financial or other difficulties of third party vendors
will not have an adverse affect on the technologies incorporated in our
products, or that, if these technologies become unavailable, we will be able to
find suitable alternatives.

WE DEPEND ON OUR RESELLER SALES CHANNEL TO MARKET AND SELL MANY OF OUR SERVICES.

     We rely significantly on resellers to market and sell our services. We
estimate that as of December 31, 1998 approximately 16% of our active hosted
domains were maintained by resellers. For this purpose, we include as resellers
any entity which has three or more active domains hosted by us. Our failure to
maintain and grow our reseller sales channel may adversely affect our business.
Our agreements with resellers generally do not require that the resellers sell
any minimum level of our services and do not restrict the resellers' development
or sale of competitive services. We have very little control over whether these
resellers will dedicate resources or give priority to selling our services.

     We will need to continue to deliver reliable service and keep our reseller
pricing and support programs competitive. If we succeed in increasing our sales
through resellers, we may lose brand identification and brand loyalty, since our
services may not be identified by the Interliant brand or may be marketed
differently by our resellers.

WE ONLY RECENTLY BEGAN TO OFFER MANY OF OUR PRODUCTS AND SERVICES. IF THEY ARE
NOT ACCEPTED BY THE MARKET OR HAVE RELIABILITY OR QUALITY PROBLEMS OUR BUSINESS
MAY SUFFER.

     We have recently introduced new hosting solutions such as providing our
customers with integrated text, graphics, video, information and sound
capabilities on their Web sites, or multimedia hosting and providing our
customers with the ability to rent software applications instead of purchasing
them as well as
                                        9
<PAGE>   15

enhanced Internet services such as e-commerce and consulting services. If these
and other new hosting solutions and enhanced Internet services fail to gain
market acceptance, our business could be adversely affected. In addition, if
these newly introduced hosting solutions and enhanced Internet services have
reliability, quality or compatibility problems, market acceptance of these
products could be greatly hindered and our ability to attract new customers
could be adversely affected. We cannot offer any assurance that these new
solutions and services are free from any reliability, quality or compatibility
problems.

THE EXPECTED CONTINUED GROWTH IN THE MARKET FOR OUR PRODUCTS AND SERVICES MAY
NOT MATERIALIZE.

     Our market is new and rapidly evolving. Whether the market for our products
and services will continue to grow is uncertain. Our business would be adversely
affected if the hosting market does not continue to grow or if businesses prove
to be unwilling to outsource their hosting business.

     Our success depends in part on continued growth in the use of the Internet.
Our business would be adversely affected if Web usage does not continue to grow.
Web usage may be inhibited for a number of reasons, such as:

     - security and privacy concerns;

     - uncertainty of legal and regulatory issues concerning the use of the
       Internet;

     - inconsistent quality of service; and

     - lack of availability of cost-effective, high-speed connectivity.

OUR RAPID GROWTH AND EXPANSION HAS AND MAY CONTINUE TO SIGNIFICANTLY STRAIN OUR
RESOURCES.


     We are currently experiencing rapid growth, primarily due to our
acquisition of 17 businesses since February 1998. In addition, from inception to
May 5, 1999 we have grown to 505 employees, which includes 19 employees on a
contract basis. This rapid growth of our business and our product and service
offerings has placed, and is likely to continue to place, a significant strain
on our operating and financial resources. Our future performance will partly
depend on our ability to manage our growth effectively, which will require that
we further develop our operating and financial system capabilities and controls.
We have invested, and intend to continue to invest, significant amounts in
billing, accounts receivable, customer service and financial systems which we
believe, once implemented, will be able to produce timely, accurate and
consistent information as our business continues to grow. However, because we
employ a strategy that includes a high level of acquisition activity, at any
time there are likely to be one or more operating businesses that have not been
fully integrated into our core systems and continue to produce financial and
other information from their existing systems. As a result, our ability to
record, process, summarize and report financial data could be adversely
affected.


WE DEPEND ON THE GROWTH AND STABILITY OF THE INTERNET INFRASTRUCTURE.

     If the use of the Internet continues to grow, its infrastructure may not be
able to support the demands placed on it by such growth and its performance or
reliability may decline. In addition, Web sites have experienced interruptions
in their service as a result of outages and other delays occurring throughout
the Internet network infrastructure. If these outages or delays occur
frequently, use of the Internet as a commercial or business medium could, in the
future, grow more slowly or decline which would adversely affect our business.

WE DEPEND ON OUR NETWORK INFRASTRUCTURE. IF WE DO NOT HAVE CONTINUED ACCESS TO A
RELIABLE NETWORK, OUR BUSINESS WILL SUFFER.

     Our success partly depends upon the capacity, scalability, reliability and
security of our network infrastructure, including the capacity leased from our
telecommunications network suppliers such as UUNET Technologies, Inc. We depend
on these companies to provide uninterrupted and "bug free"

                                       10
<PAGE>   16

service and would be adversely affected if such services were not provided. In
addition, we would be adversely affected if such companies greatly increased the
prices of their services or if the telecommunications capacity available to us
was insufficient for our business purposes and we were unable to use alternative
networks or pass along any increased costs to our customers.

OUR BUSINESS AND EXPANSION MODELS ASSUME THAT WE WILL BE ABLE TO EASILY SCALE
OUR NETWORK INFRASTRUCTURE TO SUPPORT INCREASING NUMBERS OF CUSTOMERS AND
INCREASED TRAFFIC. HOWEVER, THE SCALABILITY OF OUR NETWORK IS UNPROVEN.

     We must continue to develop and expand our network infrastructure as the
number of users and the amount of information they wish to transport as well as
the number of products and services we offer increases and to meet changing
customer requirements. Our expansion and adaptation of our telecommunications
and hosting facility infrastructure will require substantial financial,
operational and management resources. If we are required to expand our network
significantly and rapidly due to increased usage, additional stress will be
placed upon our network hardware, traffic management systems and hosting
facilities. Due to the limited deployment of our services to date, the ability
of our network to connect and manage a substantially larger number of customers
at high transmission speeds while maintaining superior performance is unknown.

     As our customers' bandwidth usage increases, we will need to make
additional investments in our infrastructure to maintain adequate data
transmission speeds, the availability of which may be limited and the cost of
which may be significant. Additional network capacity may not be available from
third-party suppliers as it is needed by us. As a result, our network may not be
able to achieve or maintain a sufficiently high capacity of data transmission,
especially if customers' usage increases. Any failure on our part to achieve or
maintain high-capacity data transmission could significantly reduce consumer
demand for our services and adversely affect our business.

WE COULD EXPERIENCE SYSTEM FAILURES AND CAPACITY CONSTRAINTS, WHICH COULD AFFECT
OUR ABILITY TO COMPETE.

     To succeed, we must be able to operate our network infrastructure on a 24x7
basis without interruption. Our operations depend upon our ability to protect
our network infrastructure, equipment and customer files against damage from:

     - human error;

     - various natural disasters;

     - power loss or telecommunications failures; and

     - sabotage or other intentional acts of vandalism.

     However, even if we take precautions, the occurrence of a natural disaster
or other unanticipated problems at our data centers could result in
interruptions in the services we provide to our customers.

     At this time, we do not have a formal disaster recovery plan. Although we
believe that our Atlanta and Houston data centers are state-of-the-art and have
sufficient system protections in place to ensure high quality service with
minimal interruptions, we estimate that currently only approximately 34% of our
customers are hosted in these data centers. In addition, we may not integrate
into our Network Operations Centers all the data centers of companies we
acquire. Therefore, in some instances, our network reliability may be
compromised. Although we have attempted to build redundancy into our network and
hosting facilities, our data centers are currently subject to various single
points of failure. As a result, a problem with one of our routers, switches or
fiber paths could cause an interruption in the services we provide to some of
our customers. We have experienced interruptions in service in the past. Any
future interruptions could:

     - require us to spend substantial amounts of money replacing existing
       equipment or adding redundant facilities;

                                       11
<PAGE>   17

     - damage our reputation for reliable service;

     - cause existing end users, resellers and referral partners to cancel their
       contracts;

     - cause end users to seek damages for losses incurred; or

     - make it more difficult for us to attract new end users, resellers and
       referral partners.

     Any of these occurrences could adversely affect our business.

     We have entered into service level agreements with some of our customers,
and we anticipate that we will offer service level agreements to a larger group
of customers in the future. In that case, we could incur significant liability
to our customers in connection with any system downtime and those obligations
may adversely affect our business.

IF WE DO NOT RESPOND EFFECTIVELY AND ON A TIMELY BASIS TO RAPID TECHNOLOGICAL
CHANGE, OUR BUSINESS COULD SUFFER.

     The Internet industry is characterized by rapidly changing technology,
industry standards, customer needs and competition, as well as by frequent new
product and service introductions. Our future success will depend, in part, on
our ability to accomplish all of the following in a timely and cost-effective
manner, all while continuing to develop our business model and roll-out our
services on a national level:

     - effectively use and integrate leading technologies;

     - continue to develop our technical expertise;

     - enhance our products and current networking services;

     - develop new products and services that meet changing customer needs;

     - advertise and market our products and services; and

     - influence and respond to emerging industry standards and other changes.

     We cannot assure you that we will successfully use or develop new
technologies, introduce new services or enhance our existing services on a
timely basis, or that new technologies or enhancements used or developed by us
will achieve market acceptance. Our pursuit of necessary technological advances
may require substantial time and expense.

OUR FAILURE TO DEVELOP BRAND RECOGNITION FOR THE INTERLIANT BRAND COULD HURT OUR
BUSINESS.

     Upon acquiring Interliant Texas and its application hosting business, we
began the process of offering the full range of our hosting products and
enhanced Internet services under the Interliant brand. We are currently
marketing and expect to continue to market many of our products and services
under the Sage Networks brand and the brand names of acquired companies. Our
sales and marketing expenses were $2.6 million in the year ended December 31,
1998 and $1.9 million in the three months ended March 31, 1999. A key component
of our strategy is to significantly increase our sales and marketing activities.
This will include the expansion of our sales force, development of reseller and
referral partner channels and increased marketing efforts. As a result, sales
and marketing expenses will increase substantially in future periods. We expect
sales and marketing expenses for the year ending December 31, 1999 to exceed
$20.0 million. Our business could be adversely affected if the Interliant brand
is not well received by our customers, our marketing efforts are not productive
or we are otherwise unsuccessful in increasing our brand awareness.

WE OPERATE IN AN EXTREMELY COMPETITIVE MARKET AND MAY NOT BE ABLE TO COMPETE
EFFECTIVELY.

     Our current and prospective competitors are numerous. Many of our
competitors have substantially greater financial, technical and marketing
resources, larger customer bases, longer operating histories,

                                       12
<PAGE>   18

greater name recognition and more established relationships in the industry than
we do. Our current and prospective competitors generally may be divided into the
following groups:

     - other Web hosting and Internet services companies such as AboveNet
       Communications, Inc., Exodus Communications, Inc., Frontier GlobalCenter,
       Globix Corporation and local and regional hosting providers;

     - national and regional Internet service providers such as Concentric
       Network Corporation, MindSpring Enterprises, Inc., UUNET Technologies,
       Inc., PSINet Inc. and Verio Inc.;

     - global telecommunications companies including AT&T Corp., British
       Telecommunications plc, Telecom Italia SpA and Nippon Telegraph and
       Telephone Corp.;

     - regional and local telecommunications companies, including the regional
       Bell operating companies such as Bell Atlantic Corporation and US West,
       Inc.;

     - companies that focus on application hosting such as USinternetworking,
       Inc. and IBM Global Services; and

     - multimedia hosting companies such as broadcast.com.

WE DEPEND ON THE SKILLS OF KEY PERSONNEL.

     We are dependent on the continued service of our key personnel, including:

     - Leonard J. Fassler and Bradley A. Feld, our Co-Chairmen;

     - Stephen W. Maggs, our Chief Executive Officer and President;

     - James M. Lidestri, our Executive Vice President;

     - Rajat Bhargava, our Senior Vice President, Strategic Planning and
       Integration; and

     - William A. Wilson, our Chief Financial Officer.

     We recently entered into one-year employment agreements with Messrs.
Fassler, Maggs and Bhargava and a one-year consulting agreement with Mr. Feld
through Intensity Ventures, Inc. In addition, in connection with our acquisition
of Interliant Texas, we entered into a two-year employment agreement with Mr.
Lidestri. The loss of the services of one or more of these people could
adversely affect our business.

     Our Co-Chairmen, Bradley A. Feld and Leonard J. Fassler, are each currently
active in, and serve as directors and/or executive officers of, a number of
businesses other than Interliant. Although Mr. Feld spends approximately half of
his time and Mr. Fassler spends substantially all of his time at Interliant, and
both are active in its management, neither is contractually committed to spend
any specific amount of time at Interliant. If Mr. Feld or Mr. Fassler were to
significantly reduce the time they devoted to Interliant, our business may be
adversely affected.

WE OPERATE IN AN INDUSTRY WHERE IT IS DIFFICULT TO ATTRACT AND RETAIN QUALIFIED
PERSONNEL.

     We expect that we will need to hire additional personnel in all areas of
our business. The competition for personnel throughout our industry is intense.
At times, we have experienced difficulty in attracting qualified new personnel.
If we do not succeed in attracting new, qualified personnel or retaining and
motivating our current personnel, our business could suffer.

WE MAY NEED ADDITIONAL FUNDS WHICH, IF AVAILABLE COULD RESULT IN AN INCREASE IN
OUR INTEREST EXPENSE OR DILUTION OF YOUR SHAREHOLDINGS. IF THESE FUNDS ARE NOT
AVAILABLE, OUR BUSINESS COULD BE HURT.

     We currently anticipate that our available cash resources combined with the
net proceeds from this offering will be sufficient to fund our acquisition
program, the expansion of our sales and marketing program, completion of our
data centers and our other operating needs through the end of 1999.

                                       13
<PAGE>   19

Thereafter, we expect to require additional financing. At this time, we do not
have any credit facility or other working capital credit line under which we may
borrow funds for working capital or other general corporate purposes. If our
plans or assumptions change or are inaccurate, we may be required to seek
additional capital or seek capital sooner than anticipated. We may need to raise
funds through public or private debt or equity financing.

     If funds are raised through the issuance of equity securities, the
percentage ownership of our then current stockholders may be reduced and such
equity securities may have rights, preferences or privileges senior to those of
the holders of our common stock. If additional funds are raised through the
issuance of debt securities, such securities would have certain rights,
preferences and privileges senior to those of the holders of our common stock
and the terms of such debt could impose restrictions on our operations. If
additional funds become necessary, additional financing may not be available on
terms favorable to us, or at all. If adequate funds are not available on
acceptable terms, we may not be able to continue to fund our operations and
growth or to continue our acquisition program. Our inability to raise capital
could adversely affect our business.

CURRENCY FLUCTUATIONS AND DIFFERENT STANDARDS, REGULATIONS AND LAWS RELATING TO
OUR INTERNATIONAL OPERATIONS MAY ADVERSELY AFFECT OUR BUSINESS.


     On a pro forma basis, giving effect to acquisitions completed to date,
approximately 18.5% of our dollar amount of billings for the year ended December
31, 1998 and 18.2% for the three months ended March 31, 1999 were to customers
located outside the United States, primarily in Europe, Asia and South America.


     Our success may depend in part on expanding our international presence.
Because our sales overseas are denominated in U.S. dollars, currency
fluctuations may inhibit us from marketing our services to potential foreign
customers or collecting for services rendered to current foreign customers. In
addition different privacy, censorship and service provider liability standards
and regulations and different intellectual property laws in non-U.S. countries
may adversely affect our business.

DISRUPTION OF OUR SERVICES DUE TO ACCIDENTAL OR INTENTIONAL SECURITY BREACHES
MAY ADVERSELY IMPACT OUR BUSINESS.

     A significant barrier to the growth of e-commerce and communications over
the Internet has been the need for secure transmission of confidential
information. Despite our design and implementation of a variety of network
security measures, unauthorized access, computer viruses, accidental or
intentional actions and other disruptions could occur. We may incur significant
costs to protect against the threat of security breaches or to alleviate
problems caused by such breaches. If a third person were able to misappropriate
our users' personal or proprietary information or credit card information, we
could be subject to claims, litigation or other potential liabilities.

NEW LAWS AND REGULATIONS WHICH IMPACT OUR INDUSTRY COULD HARM OUR BUSINESS.

     We are not currently subject to direct regulation by the Federal
Communications Commission or any other governmental agency, other than
regulations applicable to businesses in general. However, in the future, we may
become subject to regulation by the FCC or another regulatory agency. Our
business could suffer depending on the extent to which our activities are
regulated or proposed to be regulated.

WE OPERATE IN AN UNCERTAIN REGULATORY AND LEGAL ENVIRONMENT WHICH MAY MAKE IT
MORE DIFFICULT TO DEFEND OURSELVES AGAINST ANY CLAIMS BROUGHT AGAINST US.

     While there are currently few laws or regulations which specifically
regulate Internet communications, laws and regulations directly applicable to
online commerce or Internet communications are becoming more prevalent. There is
much uncertainty regarding the marketplace impact of these laws. In addition,
various jurisdictions already have enacted laws covering intellectual property,
privacy, libel and taxation that could affect our business by virtue of their
impact on online commerce. Further, the growth of the
                                       14
<PAGE>   20

Internet, coupled with publicity regarding Internet fraud, may lead to the
enactment of more stringent consumer protection laws. If we become subject to
claims that we have violated any laws, even if we successfully defend against
these claims, our business could suffer. Moreover, new laws that impose
restrictions on our ability to follow current business practices or increase our
costs of doing business could hurt our business.

IF STATES AND COUNTRIES IN WHICH WE DO NOT CURRENTLY COLLECT SALES OR OTHER
TAXES MANDATE THAT WE DO SO, OUR BUSINESS COULD SUFFER.

     We currently do not collect sales or other taxes with respect to the sale
of services or products in states and countries where we believe we are not
required to do so. We do collect sales and other taxes in the states and
countries in which we have offices and are required by law to do so. One or more
jurisdictions have sought to impose sales or other tax obligations on companies
that engage in online commerce within their jurisdictions. A successful
assertion by one or more jurisdictions that we should collect sales or other
taxes on our products and services, or remit payment of sales or other taxes for
prior periods, could have an adverse effect on our business.

WE COULD FACE LIABILITY FOR INFORMATION DISSEMINATED THROUGH OUR NETWORK.

     It is possible that claims could be made against online services companies
and Internet service providers in connection with the nature and content of the
materials disseminated through their networks. Several private lawsuits are
pending against other entities which seek to impose liability upon online
services companies and Internet service providers as a result of the nature and
content of materials disseminated over the Internet. If any of these actions
succeed, we might be required to respond by investing substantial resources or
discontinuing some of our service or product offerings. The increased attention
focused upon liability issues as a result of these lawsuits and legislative
proposals could impact the growth of Internet use. Although we carry
professional liability insurance, it may not be adequate to compensate or may
not cover us in the event we become liable for information carried on or
disseminated through our networks. Any costs not covered by insurance incurred
as a result of such liability or asserted liability could adversely affect our
business.

WE DEPEND ON THE PROTECTION AND ENFORCEMENT OF INTELLECTUAL PROPERTY RIGHTS.

     We currently license and may in the future license certain technologies
from third parties, which may subject us to infringement actions based upon the
technologies licensed from these third parties. Any of these claims, with or
without merit, could subject us to costly litigation and divert the attention of
our technical and management personnel. These third-party technology licenses
may not continue to be available to Interliant on commercially reasonable terms.
The loss of the ability to use such technology could require Interliant to
obtain the rights to use substitute technology, which could be more expensive or
offer lower quality or performance, and therefore have a material adverse effect
on Interliant's business.

OUR COMPUTER SYSTEMS AND THOSE OF THIRD PARTIES WITH WHOM WE DO BUSINESS MAY NOT
BE YEAR 2000 COMPLIANT, WHICH MAY CAUSE SYSTEM FAILURES AND DISRUPTIONS OF
OPERATIONS.

     Currently, many computer and software products are coded to accept
two-digit entries in the date code field. These date code fields will need to
accept four-digit entries to distinguish 21st century dates from 20th century
dates. As a result, many companies' software and computer systems, including
ours, may need to be upgraded or replaced in order to comply with Year 2000
requirements. We recognize the need to ensure that our operations will not be
adversely impacted by Year 2000 software and computer system failures.

     We have made a preliminary assessment of the Year 2000 readiness of our
information technology systems. In addition, we are currently seeking assurances
from our material hardware and software vendors that their products are Year
2000 compliant. Until such process is complete, we will not be able to
completely evaluate whether our information technology systems will need to be
revised or replaced.

                                       15
<PAGE>   21

Although we have not incurred any material expenditures in connection with
identifying or evaluating Year 2000 compliance issues to date, we do not at this
time possess the information necessary to estimate the potential costs of
revisions or replacements to our software and systems or third party software,
hardware or services that are determined not to be Year 2000 compliant. Such
expenses, if higher than anticipated, could have a material adverse effect on
our business.

     Although we are not currently aware of any Year 2000 compliance problems
relating to our information technology systems that would have a material
adverse effect on our business, there is no assurance that we will not discover
any such compliance problems. Our failure to fix or replace our software,
hardware or services on a timely basis could result in lost revenues, increased
operating costs and the loss of customers and other business interruptions, any
of which could have a material adverse effect on our business. Moreover, the
failure to adequately address Year 2000 compliance issues in our information
technology systems could result in claims of mismanagement, misrepresentation or
breach of contract and related litigation, which could be costly and
time-consuming to defend.

OUR STOCK PRICE MAY BE VOLATILE.

     There has not been a public market for our common stock. We cannot predict
the extent to which investor interest in Interliant will lead to the development
of a trading market or how liquid that market might become. Further, we cannot
guarantee that the price of our common stock will not decline below the initial
public offering price. Stock prices of technology companies, especially
Internet-related companies, have been highly volatile. The initial public
offering price may not be indicative of prices that will prevail in the trading
market. Various factors could cause the market price of our common stock to
fluctuate substantially. These factors may include:

     - variations in our revenue, earnings and cash flow;

     - announcements of new service offerings, technological innovations or
       price reductions by us, or our competitors or providers of alternative
       services; and

     - changes in analysts' recommendations or projections and general economic
       and market conditions.

     In the past, following periods of volatility in the market price of a
company's securities, securities class action litigation has often been
instituted against such a company. Such litigation could result in substantial
costs and a diversion of management's attention and resources and could have a
material adverse effect on our business.


WEB HOSTING ORGANIZATION LLC AND MEMBERS OF MANAGEMENT WILL CONTROL
APPROXIMATELY 69.5% OF OUR COMMON STOCK AFTER THIS OFFERING, AND THEIR INTERESTS
MAY BE IN CONFLICT WITH THOSE OF INTERLIANT AND THE OTHER STOCKHOLDERS.



     Immediately following this offering, Web Hosting Organization LLC and
members of management will control approximately 69.5% of our outstanding common
stock. Accordingly, they will be able to control any stockholder vote, including
any vote on the election of directors. The members of Web Hosting Organization
LLC are affiliates of Charterhouse Group International, Inc. and the WHO
Management LLC, of which Interliant's Co-Chairmen, Leonard J. Fassler and
Bradley A. Feld, are the member managers. Web Hosting Organization LLC's
interests could conflict with the interests of our other stockholders. See
"Description of Capital Stock -- The WEB Hosting Organization Investment" and
"Related Party Transactions."


     Charterhouse Equity Partners III, L.P., which is an affiliate of
Charterhouse Group International, Inc., has the ability to control our direction
and future operations through its significant equity ownership of Web Hosting
Organization LLC. Certain decisions concerning our operations or financial
structure may present conflicts of interest between Charterhouse and our other
stockholders. In addition to its investments in us, Charterhouse or its
affiliates may in the future invest in other entities engaged in the hosting
business or other Internet-related business. As a result, Charterhouse or its
affiliates have, and may develop, relationships with businesses that are or may
be competitive with us. Conflicts may also arise in the negotiation or
enforcement of arrangements entered into by us and entities in which
Charterhouse has
                                       16
<PAGE>   22

an interest. Such conflicts of interest could cause Charterhouse to use its
significant ownership interest to force us to act in a manner adverse to the
interests of our other stockholders.

OUR STOCK PRICE MAY BE AFFECTED BY THE AVAILABILITY OF SHARES FOR SALE IN THE
NEAR FUTURE. THE FUTURE SALE OF LARGE AMOUNTS OF OUR STOCK, OR THE PERCEPTION
THAT SUCH SALES COULD OCCUR, COULD NEGATIVELY AFFECT OUR STOCK PRICE.


     The market price of the common stock could drop as a result of sales of a
large number of shares of common stock in the market after this offering. There
will be 42,208,979 shares of common stock outstanding immediately after this
offering. The 7,000,000 shares of common stock sold in this offering will be
freely tradable without restriction or further registration under the Securities
Act of 1933, as amended, unless such shares are held by "affiliates" of
Interliant, as that term is defined in Rule 144 under the Securities Act.



     Of the remaining 35,208,979 shares of common stock 32,058,979 are subject
to restrictions under Rule 144 of the Securities Act. Holders of 32,320,790
restricted shares have registration rights with respect to such shares. However,
such shares are subject to lock-up agreements pursuant to which the holders of
these shares have agreed, subject to certain limited exceptions, not to sell or
otherwise dispose of any of their shares for a period of 180 days after the date
of this prospectus, or exercise their registration rights, without the prior
written consent of Merrill Lynch & Co., Inc. See "Shares Eligible for Future
Sale."



     At the time of this offering, 3,092,700 shares of common stock issuable
upon exercise of options issued as compensation will also become available for
resale in the public market at prescribed times. We also intend to register
under the Securities Act the shares of common stock reserved for issuance under
our stock option plan. See "Shares Eligible for Future Sale."


FORWARD-LOOKING STATEMENTS AND ASSOCIATED RISKS.

     This prospectus contains certain forward-looking statements, relating to,
among other things, future results of operations, growth plans, sales, gross
margin and expense trends, capital requirements and general industry and
business conditions applicable to Interliant. These forward-looking statements
are based largely on Interliant's current expectations and are subject to a
number of risks and uncertainties. When used in this prospectus, the words
"anticipate," "believe," "estimate" and similar expressions are generally
intended to identify forward-looking statements. Actual results could differ
materially from these forward-looking statements. In addition to the other risks
described elsewhere in this "Risk Factors" discussion, important factors to
consider in evaluating such forward-looking statements include changes in
external competitive market factors, changes in Interliant's business strategy
or an inability to execute its strategy due to unanticipated changes in the
hosting industry or the economy in general and various other competitive factors
that may prevent Interliant from competing successfully in existing or future
markets. In light of these risks and uncertainties, there can be no assurance
that the forward-looking statements contained in this prospectus will be in fact
realized.

                                       17
<PAGE>   23

                                USE OF PROCEEDS

     We estimate that we will receive net proceeds from the sale of 7,000,000
shares in this offering of approximately $63.7 million assuming an initial
public offering price of $10.00 and, after deduction of underwriting discounts
and commissions and expenses payable by us, estimated at $6.3 million.

     We currently intend to use approximately $40.0 million of the net proceeds
of this offering for acquisitions. We are currently engaged in discussions with
respect to several acquisitions. See "Business -- Strategy" and "-- Acquisition
Program." We also expect to use the net proceeds as follows:

     - approximately $9.0 million for capital expenditures including completing
       and equipping our data centers; and

     - $8.0 million for repayment of a 9% promissory note issued in favor of
       Matthew Wolf in connection with the acquisition of Interliant Texas,
       which will be paid in full on the consummation of this offering.

See "Business -- Technology and Network Operations -- Network Operations" and
"-- Facilities."

     The balance of the net proceeds of this offering will be used for working
capital and general corporate purposes. Pending use of the net proceeds for the
above purposes, we intend to invest such funds in short-term investment grade
interest-bearing securities. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Liquidity and Capital
Resources."

                                DIVIDEND POLICY

     We have never paid or declared any cash dividends on our common stock. We
currently intend to retain any future earnings for our business and, therefore,
do not anticipate paying cash dividends in the foreseeable future. Future
dividends, if any, will depend on, among other things, our results of
operations, capital requirements, restrictions in loan agreements and on such
other factors as our Board of Directors may, in its discretion, consider
relevant.

                                       18
<PAGE>   24

                                 CAPITALIZATION

     The following table sets forth at March 31, 1999 (1) our actual
capitalization, (2) capitalization on a pro forma basis to reflect (a) the
amendment of our Restated Certificate of Incorporation to provide for authorized
capital stock of 200,000,000 shares of common stock and 1,000,000 shares of
undesignated preferred stock and (b) the exercise in April 1999 of warrants to
purchase 749,625 shares of common stock for gross proceeds of $5.0 million and
(3) the pro forma capitalization adjusted to reflect (a) the conversion of
2,647,658 shares of Series A Redeemable Convertible Preferred Stock into an
equal number of shares of common stock upon the consummation of this offering
(see "Description of Capital Stock -- The SOFTBANK Investment") and (b) this
offering, assuming an initial public offering price of $10.00 per share and
after deducting the estimated underwriting discounts and commissions and
offering expenses. You should read this table in conjunction with the Selected
Consolidated Financial Data, the Unaudited Pro Forma Consolidated Financial
Statements and Interliant's Consolidated Financial Statements and Notes thereto
included elsewhere in this prospectus.


<TABLE>
<CAPTION>
                                                                       MARCH 31, 1999
                                                            ------------------------------------
                                                                                      PRO FORMA
                                                             ACTUAL     PRO FORMA    AS ADJUSTED
                                                            --------    ---------    -----------
                                                                   (DOLLARS IN THOUSANDS)
<S>                                                         <C>         <C>          <C>
Notes payable, less current portion.......................  $    914    $    914      $    914
                                                            ========    ========      ========
Series A Redeemable Convertible Preferred Stock, $0.01 par
  value; 2,647,658 shares authorized and outstanding,
  actual and pro forma; and 0 shares authorized and
  outstanding, pro forma as adjusted......................    13,000      13,000
Stockholders' equity:
  Preferred stock, 0 shares authorized, actual; 1,000,000
     shares authorized, 0 shares issued and outstanding,
     pro forma and pro forma as adjusted..................
  Common stock, $0.01 par value; 100,000,000 shares
     authorized, 30,998,802 shares issued and outstanding,
     actual; 200,000,000 shares authorized, 31,748,427
     shares issued and outstanding, pro forma; 200,000,000
     shares authorized, 41,396,085 shares issued and
     outstanding, pro forma as adjusted(1)................       310         317           414
  Additional paid-in capital..............................    89,067      94,060       170,663
  Deferred compensation...................................    (1,202)     (1,202)       (1,202)
  Accumulated deficit.....................................   (18,648)    (18,648)      (18,648)
                                                            --------    --------      --------
  Total stockholders' equity..............................    69,528      74,528       151,228
                                                            --------    --------      --------
          Total capitalization............................  $ 83,442    $ 88,442      $152,142
                                                            ========    ========      ========
</TABLE>


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

(1) Excludes 3,319,594 shares of common stock issuable upon exercise of options
    outstanding under our 1998 Stock Option Plan at a weighted average exercise
    price of $1.76. See "Management."


                                       19
<PAGE>   25

                                    DILUTION

     Our pro forma negative net tangible book value as of March 31, 1999 was
$(2.9) million or $(0.09) per share of common stock. The pro forma net tangible
book value per share of common stock is determined by subtracting our total
liabilities from the total book value of our tangible assets and dividing the
difference by the number of shares of common stock deemed to be outstanding on
the date as of which such book value is determined, after giving effect to the
pro forma events listed in the introductory paragraph of "Capitalization." After
giving effect to (a) the conversion of 2,647,658 shares of Series A Redeemable
Convertible Preferred Stock into shares of common stock upon the consummation of
this offering (see "Description of Capital Stock -- The SOFTBANK Investment")
(b) receipt of net proceeds from the sale of the 7,000,000 shares of common
stock in this offering, assuming an initial public offering price of $10.00 per
share and after deducting the estimated underwriting discounts and commissions
and offering expenses, the pro forma net tangible book value of Interliant as of
March 31, 1999 would have been $73.8 million, or $1.78 per share. This
represents an immediate increase in net tangible book value of $1.87 per share
to existing stockholders and an immediate dilution of $8.22 per share to new
investors purchasing shares at the initial public offering price. Dilution is
defined as the reduction in the proportion of income, or earnings per share, to
which each share is entitled due to the issuance of additional shares. The
following table illustrates the per share dilution:

<TABLE>
<S>                                                           <C>      <C>
Assumed initial public offering price per share.............           $10.00
  Pro forma net tangible book value per share as of March
     31, 1999...............................................  (0.09)
  Increase per share attributable to new investors..........   1.87
                                                              -----
Pro forma net tangible book value per share after this
  offering..................................................             1.78
                                                                       ------
Dilution per share to new investors.........................           $ 8.22
                                                                       ======
</TABLE>

     The following table summarizes on a pro forma basis, as of March 31, 1999,
the number of shares of common stock purchased from us, the total consideration
paid to us and the average price per share paid by the existing stockholders and
by the investors purchasing shares of common stock in this offering (before
deducting the estimated underwriting discounts and commissions and offering
expenses):

<TABLE>
<CAPTION>
                                SHARES PURCHASED            TOTAL CONSIDERATION
                            -------------------------    -------------------------
                                NUMBER        PERCENT        AMOUNT        PERCENT    AVERAGE PRICE PER SHARE
                            --------------    -------    --------------    -------    -----------------------
                            (IN THOUSANDS)               (IN THOUSANDS)
<S>                         <C>               <C>        <C>               <C>        <C>
Existing stockholders.....      28,597(1)       80.3        $ 60,000(1)      46.2             $ 2.10
New investors.............       7,000          19.7          70,000         53.8              10.00
                                ------         -----        --------        -----
          Total...........      35,597         100.0        $130,000        100.0
                                ======         =====        ========        =====
</TABLE>


     The foregoing table assumes no exercise of stock options outstanding. As of
the date hereof there are options outstanding to purchase a total of 3,092,700
shares of common stock at a weighted average per share exercise price of $2.83.
To the extent that any of these options are exercised, there will be further
dilution to new investors. See "Capitalization," "Management -- Stock Option
Plan," "Description of Capital Stock" and Note 7 of Notes to Consolidated
Financial Statements.

- ---------------
(1) Includes 2,647,658 shares of common stock issuable upon conversion of
    preferred stock for total consideration of $13,000,000.

                                       20
<PAGE>   26

                      SELECTED CONSOLIDATED FINANCIAL DATA

           (DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

     The following selected consolidated financial data should be read in
conjunction with Interliant's (formerly Sage Networks, Inc.) Consolidated
Financial Statements and Notes thereto, the Unaudited Pro Forma Consolidated
Financial Statements and "Management's Discussion and Analysis of Financial
Condition and Results of Operations" included elsewhere in this prospectus. The
statement of operations data for the period ended December 31, 1997 and the year
ended December 31, 1998, and the balance sheet data as of December 31, 1997 and
1998, are derived from the consolidated financial statements of Interliant that
have been audited by Ernst & Young LLP, independent auditors, whose report with
respect thereto is included elsewhere in this prospectus. The statement of
operations data for the three months ended March 31, 1998 and 1999 and the
balance sheet data as of March 31, 1999 have been derived from the unaudited
financial statements included in this prospectus. We believe that the unaudited
historical financial statements contain all adjustments needed to present fairly
the information in those statements, and that the adjustments made consist only
of recurring adjustments.

     The unaudited pro forma statement of operations data for the year ended
December 31, 1998 and for the three months ended March 31, 1999 assumes that the
acquisitions completed in 1998 and 1999 had occurred on January 1, 1998, and
includes the historical consolidated statements of operations of Interliant,
adjusted for the pro forma effects of such acquisitions. The unaudited pro forma
balance sheet data gives effect to the exercise in April 1999 of warrants to
purchase 749,625 shares of common stock for gross proceeds of $5.0 million. See
"Description of Capital Stock -- The SOFTBANK Investment." The unaudited pro
forma as adjusted balance sheet data gives effect to the conversion of 2,647,658
shares of Series A Redeemable Convertible Preferred Stock into shares of common
stock upon consummation of this offering (see "Description of Capital
Stock -- The SOFTBANK Investment") and the sale of 7,000,000 shares of common
stock offered hereby.

     Results of operations for the period from inception to December 31, 1997
and for the year ended December 31, 1998 and for the three months ended March
31, 1999 are not necessarily indicative of results of operations for future
periods. Interliant's development and expansion activities, including
acquisitions, during the periods shown below may significantly affect the
comparability of this data from one period to another. The unaudited pro forma
statement of operations data is not necessarily indicative of the results of
operations that would actually have occurred if the transactions had been
consummated as of January 1, 1998 and is not intended to indicate the expected
results for any future period. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations."


<TABLE>
<CAPTION>
                                                          HISTORICAL                                     PRO FORMA
                                  -----------------------------------------------------------   ---------------------------
                                   PERIOD FROM
                                   DECEMBER 8,
                                       1997                       THREE MONTHS   THREE MONTHS                  THREE MONTHS
                                  (INCEPTION) TO    YEAR ENDED       ENDED          ENDED        YEAR ENDED       ENDED
                                   DECEMBER 31,    DECEMBER 31,    MARCH 31,      MARCH 31,     DECEMBER 31,    MARCH 31,
                                       1997            1998           1998           1999           1998           1999
                                  --------------   ------------   ------------   ------------   ------------   ------------
<S>                               <C>              <C>            <C>            <C>            <C>            <C>
STATEMENT OF OPERATIONS DATA:
  Revenues......................    $       --      $    4,905     $       13    $     5,434    $    41,292    $    10,341
  Costs and expenses:
    Cost of revenues............            --           3,236             54          3,251         20,291          5,976
    Sales and marketing.........            --           2,555            111          1,896          9,394          3,487
    General and
      administrative............           156           5,121            256          3,700         20,575          5,559
    Depreciation................             2             696              9            700          3,820          1,279
    Amortization of
      intangibles...............            --           2,439              2          2,594         24,085          6,021
    Start-up and acquisition
      integration costs.........            --           1,728            134          1,063          1,728          1,063
                                    ----------      ----------     ----------    -----------    -----------    -----------
  Operating loss................          (158)        (10,870)          (553)        (7,770)       (38,601)       (13,044)
  Interest income and other non-
    operating expense...........            --             138             14             12           (429)          (138)
                                    ----------      ----------     ----------    -----------    -----------    -----------
  Net loss......................    $     (158)     $  (10,732)    $     (539)   $    (7,758)   $   (39,030)   $   (13,182)
                                    ==========      ==========     ==========    ===========    ===========    ===========
  Net loss per share -- basic
    and diluted.................    $    (0.05)     $    (1.22)    $    (0.18)   $     (0.31)
  Weighted average shares used
    in computing net loss per
    share -- basic and
    diluted.....................     3,000,000       8,799,432      3,000,000     24,769,890
  Pro forma net loss per
    share -- basic and
    diluted.....................                                                                $     (2.47)   $     (0.46)
  Shares used in computing pro
    forma net loss per share --
    basic and diluted...........                                                                 15,829,762     28,626,240
</TABLE>


                                       21
<PAGE>   27


<TABLE>
<CAPTION>
                                                                                    AS OF MARCH 31, 1999
                                                  AS OF          AS OF       ----------------------------------
                                               DECEMBER 31,   DECEMBER 31,                           PRO FORMA
                                                   1997           1998        ACTUAL    PRO FORMA   AS ADJUSTED
                                               ------------   ------------   --------   ---------   -----------
<S>                                            <C>            <C>            <C>        <C>         <C>
BALANCE SHEET DATA:
Cash and cash equivalents....................     $ 912         $ 6,813      $  4,376   $  9,376     $ 65,652
Working capital..............................     4,815           3,755        (5,462)      (462)      63,814
Total assets.................................     4,953          26,197       100,897    105,897      161,597
Debt and capital lease obligations, less
  current portion............................        --              --           914        914          914
Redeemable, convertible preferred stock......        --              --        13,000     13,000
Total stockholders' equity...................     4,842          21,693        69,528     74,528      151,228
</TABLE>


<TABLE>
<CAPTION>
                                                        HISTORICAL                              PRO FORMA
                                       --------------------------------------------    ----------------------------
                                       PERIOD FROM
                                       DECEMBER 8,
                                           1997
                                       (INCEPTION)                     THREE MONTHS                    THREE MONTHS
                                            TO          YEAR ENDED        ENDED         YEAR ENDED        ENDED
                                       DECEMBER 31,    DECEMBER 31,     MARCH 31,      DECEMBER 31,     MARCH 31,
                                           1997            1998            1999            1998            1999
                                       ------------    ------------    ------------    ------------    ------------
<S>                                    <C>             <C>             <C>             <C>             <C>
OTHER DATA:
  EBITDA(1)..........................   $     (156)     $   (7,735)    $    (4,476)    $   (10,697)    $    (5,744)
  Net cash flows from operating
    activities.......................          (59)         (6,001)         (4,210)
  Net cash flows from investing
    activities.......................          (29)        (17,919)        (21,807)
  Net cash flows from financing
    activities.......................        1,000          29,821          23,580
  Net capital expenditures...........           29           4,322             984
</TABLE>

- ---------------
(1) EBITDA represents earnings before net interest expense, income taxes,
    depreciation and amortization and other income (expense). EBITDA is
    presented because it is a widely accepted financial indicator used by
    certain investors and analysts to analyze and compare companies on the basis
    of operating performance and because our management believes that EBITDA is
    an additional meaningful measure of performance and liquidity. EBITDA is not
    intended to present cash flows for the period, nor has it been presented as
    an alternative to operating income (loss) as an indicator of operating
    performance and should not be considered in isolation or as a substitute for
    measures of performance prepared in accordance with generally accepted
    accounting principles. The items excluded from the calculation of EBITDA are
    significant components in understanding and assessing our financial
    performance. Our computation of EBITDA may not be comparable to the
    computation of similarly titled measures of other companies. EBITDA does not
    represent funds available for discretionary uses. See Interliant's (formerly
    Sage Networks, Inc.) Consolidated Financial Statements and Notes thereto
    appearing elsewhere in this prospectus.

                                       22
<PAGE>   28

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

     You should read the following description of our financial condition and
results of operations in conjunction with the Consolidated Financial Statements
and the Notes thereto and the Unaudited Pro Forma Consolidated Financial
Statements included elsewhere in this prospectus. This discussion contains
forward-looking statements based upon current expectations that involve risks
and uncertainties. Any statements contained herein that are not statements of
historical fact may be deemed to be forward-looking statements. Our actual
results and the timing of certain events may differ significantly from the
results discussed in the forward-looking statements. Factors that might cause
such a discrepancy include, but are not limited to, those discussed in "Risk
Factors," "Business" and elsewhere in this prospectus.

OVERVIEW

     We are a provider of a wide range of hosting and enhanced Internet services
that enable our customers to deploy and manage their Web sites and network-based
applications more effectively than internally developed solutions. Our Web
hosting services provide virtual, dedicated and co-located hosting solutions to
meet the needs of businesses of all sizes, as their Web sites develop from
low-end marketing brochures to more complex, interactive Web sites and finally
to Web sites that are integral to the operating, marketing and sales and
customer support functions, or mission-critical, of a business. Our application
hosting services consist of groupware hosting and application outsourcing
solutions that can provide our customers with 24x7 remote access to
mission-critical applications and data required by their businesses.


     During 1998 and 1999, our strategy has been to rapidly acquire operating
companies in the Web hosting and application hosting services businesses, to
build or acquire data centers, and to integrate the acquired operations into
those data centers. We acquired 17 operating businesses during 1998 and 1999 for
total consideration of approximately $85.2 million, including transaction costs.
We have accounted for all acquisitions using the purchase method of accounting
which has resulted in the inclusion of substantial intangible assets on our
balance sheet. Of the total consideration, we paid $7.9 million of assumed
seller debt and have or will allocate approximately $(9.7) million to tangible
net assets and $87.0 million to intangible assets which are comprised of
covenants not to compete, customer lists, assembled work force, trade names and
goodwill. In connection with acquisitions where specific intangible assets were
not stated in the purchase agreements, an allocation methodology was applied to
each acquisition to determine the value to be assigned to each type of
intangible asset where appropriate. Amounts not allocated to specific intangible
assets have been recorded as goodwill. Recoverability of our investment in
intangible assets is dependent on our ability to operate our business
successfully and generate positive cash flows from operations. Annual charges to
operations for amortization of intangible assets will be approximately $25.4
million, which will result in increased losses or reduced net income. During
1998, we charged approximately $2.4 million of amortization of the intangible
assets to operations. Additionally, during 1998 we issued stock valued at
approximately $2.6 million as compensation in connection with agreements entered
into with sellers of acquired operating businesses. During 1998, we amortized
and charged to operations approximately $0.8 million of deferred compensation.
The purchase consideration for the acquisitions was in the form of cash, stock
or a combination of cash and stock. See "Business -- Acquisition Program."


     Most of the operating businesses we acquired in 1998 have been small and
entrepreneurial in nature and highly dependent on the focus and attention of the
owners. It has been our experience that during the negotiation period prior to
an acquisition, the attention of the owners has been diverted from the operation
of the business. The result of this has often been a modest revenue decline
immediately following the closing of the acquisition. In most cases, the owner
continued to have direct responsibility for the acquired business, but in some
instances, we re-assigned the owner to take advantage of unique skill sets that
have broad application within our operations. In those cases, the operating
businesses have experienced a modest decline in revenues due to loss of
customers. These factors resulted in minimal aggregate internal growth in 1998
for us and the businesses we acquired.

                                       23
<PAGE>   29


     Since our inception in December 1997, we have experienced operating losses
and negative cash flows from operating activities for each quarterly and annual
period. As of December 31, 1998, we had an accumulated deficit of approximately
$10.9 million. Had the companies acquired to date been included since January 1,
1998, our accumulated deficit would have been $39.2 million. The revenue and
income potential of our business is unproven and its limited operating history
makes an evaluation of us and our prospects difficult. We anticipate increased
operating expenses as we:


     - expand our sales and marketing initiatives to continue to grow our
       brands;

     - fund greater levels of product development;


     - continue to complete and equip our data centers;


     - implement centralized billing, accounting and customer service systems;
       and

     - continue our acquisition program.

Although we have experienced revenue growth, primarily attributable to
acquisitions, we do not believe that this growth is necessarily indicative of
future operating results. Future acquisitions are expected to increase operating
expenses and operating losses and as a result, we expect to incur operating
losses for the foreseeable future. We cannot assure you that we will ever
achieve profitability on a quarterly or annual basis, or, if achieved, that we
will sustain profitability. See "Risk Factors -- We have a history of
significant losses and these losses may increase in the future."

RESULTS OF OPERATIONS

     We derive our revenues from Web hosting, enhanced Internet services and
consulting services. In March 1999, we acquired Interliant Texas to enter the
application hosting market. Revenues for our Web hosting business consist
primarily of hosting fees and setup fees, which cover costs incurred by us to
establish a customer's Web site. We provide virtual, dedicated and co-located
hosting. We charge our Web hosting customers a fixed amount for bandwidth
availability and incremental fees if those fixed amounts are exceeded. In
addition, our virtual Web hosting customers are also charged for disk space on a
server, dedicated hosting customers are charged for use of one or more dedicated
servers and our co-located customers are charged for the amount of physical
space such co-located customers' servers occupy. We charge flat rates for our
enhanced Internet services. For application hosting, our revenues are comprised
primarily of a one-time implementation fee and monthly usage fees per number of
end users, including bandwidth fees. For our consulting services, we charge
either a fixed fee or a fee based on time and materials.


     Our contracts with our Web hosting customers typically range in length from
month-to-month to one year, a large proportion of which are cancellable by
either us or our customers with 30 days notice. Our contracts with our
application hosting customers typically range in length from one year to three
years. Revenues derived from hosting are recognized ratably over the applicable
contractual period. Payments received and billings in advance of providing
services are deferred until such services are provided. Revenues from consulting
services are recognized as the services are rendered. Substantially all of our
consulting contracts call for billings on a time and materials basis. We are
aware that the Staff of the Securities and Exchange Commission is developing a
Staff Accounting Bulletin on the topic of revenue recognition. There can be no
assurance as to what revenue recognition policies will be required by the Staff
when that Bulletin is released. If that Bulletin requires revenue recognition
policies different from those we are currently using, our results of operations
may be materially affected.


     Cost of revenues consists primarily of salaries and related expenses
associated with consulting and network operations personnel as well as data
communications expenses, including one-time fees for circuit installation and
variable recurring circuit payments to network providers. Monthly circuit
charges vary based upon circuit type, distance and usage, as well as the term of
the contract with the carrier.

     Sales and marketing expense consists of personnel costs associated with the
direct sales force, the internal telesales group and product marketing
employees, as well as costs associated with marketing
                                       24
<PAGE>   30

programs, product literature, external telemarketing costs and corporate
marketing activities, including public relations.

     Start-up and acquisition integration costs consist primarily of salaries
for our acquisition and integration team as well as related travel expenses.

     General and administrative expense includes the cost of customer service
functions including:

     - finance;

     - accounting;

     - human resources;

     - legal and executive salaries; and

     - fees paid for professional services and corporate overhead.

THREE MONTHS ENDED MARCH 31, 1999 AND 1998

  Revenues

     Revenues were $5.4 million for the three months ended March 31, 1999
representing an increase of $5.4 million from the comparable 1998 period. The
increase in revenues was due primarily to the 15 acquisitions consummated during
the last three quarters of 1998 and the first quarter of 1999.

     On a pro forma basis, giving effect to acquisitions completed to date,
revenues for the quarter ended March 31, 1999 were $10.3 million. Interliant
Texas accounted for 44.8% of such revenues. Revenues for Interliant Texas were
$4.6 million for the quarter ended March 31, 1999 compared to $4.8 million for
the quarter ended March 31, 1998. This decrease was due to lower bandwidth
charges to our customers in 1999.

     For the three months ended March 31, 1999, on a pro forma basis and giving
effect to acquisitions completed to date:

     - Web hosting revenues comprised 31.4% of our revenues;

     - application hosting revenues comprised 44.8% of our revenues;

     - consulting services revenues comprised 16.0% of our revenues; and

     - each of disk space, excess bandwidth and one-time implementation fee
       revenues have been de minimus.

  Cost of Revenues

     Cost of revenues increased by $3.2 million for the three months ended March
31, 1999. This increase was attributable to the 15 acquisitions consummated
during the last three quarters of 1998 and the first quarter of 1999. In the
future, cost of revenues may fluctuate due to capacity utilization, the timing
of investments in data centers, changes in the mix of services, fluctuations in
bandwidth costs and increased levels of staffing.

     On a pro forma basis, giving effect to acquisitions completed to date, cost
of revenues for the quarter ended March 31, 1999 were $6.0 million. Interliant
Texas accounted for 46.7% of such costs of revenues. Cost of revenues for
Interliant Texas were $2.8 million for the quarter ended March 31, 1999,
approximately the same as the amount for the quarter ended March 31, 1998.

  Sales and Marketing

     Sales and marketing expense increased by $1.8 million for the three months
ended March 31, 1999. This increase was attributable to the 15 acquisitions
consummated during the last three quarters of 1998 and the first quarter of
1999. A key component of our strategy is to significantly increase our sales and

                                       25
<PAGE>   31

marketing activities for application hosting and Web hosting products. This will
include the expansion of our sales force, development of reseller and referral
partner channels and increased marketing efforts to grow recognition of our
brands. As a result, sales and marketing expenses will increase substantially in
future periods. We expect sales and marketing expenses for the year ending
December 31, 1999 to exceed $20.0 million.

     On a pro forma basis, giving effect to acquisitions completed to date,
sales and marketing expense for the three months ended March 31, 1999 was $3.5
million. Interliant Texas accounted for 53.2% of such sales and marketing
expense. Sales and marketing expense for Interliant Texas were $1.9 million for
the three months ended March 31, 1999 compared to $1.5 million for the three
months ended March 31, 1998. This increase was attributable to increased
personnel in the sales force and the marketing staff.

  General and Administrative

     General and administrative expense increased by $3.4 million for the three
months ended March 31, 1999. This increase in general and administrative expense
was attributable to the 15 acquisitions consummated during the last three
quarters of 1998 and the first quarter of 1999 and increased investments in
infrastructure and levels of staffing to implement centralized billing,
accounting and customer service systems to integrate the operations of acquired
companies. Substantial staffing increases are expected to continue in future
periods.

     On a pro forma basis, giving effect to acquisitions completed to date,
general and administrative expense for the three months ended March 31, 1999 was
$5.6 million. Interliant Texas accounted for 28% of such general and
administrative expense. General and administrative expense of Interliant Texas
was $1.6 million for the three months ended March 31, 1999 compared to $1.3
million for the three months ended March 31, 1998. This increase was
attributable to higher professional fees and training expenses.

  Depreciation

     Depreciation expense increased by $0.7 million for the three months ended
March 31, 1999. This increase in depreciation expense was attributable to the 15
acquisitions consummated during the last three quarters of 1998 and the first
quarter of 1999 and investment in plant and equipment by us to complete our data
center in Atlanta. We expect depreciation expense to increase in the future as
we continue to invest in data centers and systems to integrate future
acquisitions and support future growth.

     On a pro forma basis, giving effect to acquisitions completed to date,
depreciation expense for the three month period ended March 31, 1999 was $1.3
million. Interliant Texas accounted for 53.8% of such depreciation expense.
Depreciation expense of Interliant Texas was $0.7 million compared to $0.5
million for the three month period ended March 31, 1998. This increase was due
to an increase in investment in computer hardware, primarily servers.

  Amortization


     Amortization expense increased by $2.6 million for the three months ended
March 31, 1999. This increase in amortization expense was attributable to the 15
acquisitions consummated during the last three quarters of 1998 and the first
quarter of 1999. We expect amortization expense to increase in future periods as
we continue to make additional acquisitions as well as reflect amortization of
intangibles associated with acquisitions consummated to date.



     On a pro forma basis, giving effect to acquisitions completed to date,
amortization expense for the three month period ended March 31, 1999 was $6.0
million. Amortization expense related to the acquisition of Interliant Texas
represented 57.1% of such amortization expense.


  Start-up and Acquisition Integration Costs

     Start-up and acquisition integration costs increased by $0.9 million for
the three months ended March 31, 1999. This increase was attributable to our
continuing acquisition program and our expanded
                                       26
<PAGE>   32

acquisition integration team, including salaries and travel expenses, and the
amortization of deferred stock compensation costs.

YEAR ENDED DECEMBER 31, 1998 AND 1997

  Revenues

     Our revenues increased by $4.9 million for the year ended December 31,
1998. This increase in revenues was primarily attributable to the 12
acquisitions consummated during 1998.

     On a pro forma basis, giving effect to acquisitions completed to date,
revenues for the year ended December 31, 1998 were $41.3 million. Interliant
Texas accounted for 51% of such revenues. Revenues for Interliant Texas were
$21.2 million for the year ended December 31, 1998 compared to $16.9 million for
the year ended December 31, 1997. This increase was primarily due to an increase
in the number of higher revenue generating customers.

     For the year ended December 31, 1998, on a pro forma basis and giving
effect to acquisitions completed to date:

     - Web hosting revenues comprised 28.0% of our revenues;

     - application hosting revenues comprised 51.3% of our revenues;

     - consulting services revenues comprised 14.0% of our revenues; and


     - revenues from disk space, excess bandwidth and one-time implementation
       fee have each been de minimus.


  Cost of Revenues

     Cost of revenues increased by $3.2 million for the year ended December 31,
1998. This increase in cost of revenues was attributable to the 12 acquisitions
consummated during 1998. In the future, cost of revenues may fluctuate due to
capacity utilization, the timing of investments in data centers, changes in the
mix of services, fluctuations in bandwidth costs and increased levels of
staffing.

     On a pro forma basis, giving effect to acquisitions completed to date, cost
of revenues for the year ended December 31, 1998 were $20.3 million. Interliant
Texas accounted for 58.5% of such cost of revenues. Cost of revenues for
Interliant Texas were $11.9 million for the year ended December 31, 1998
compared to $9.4 million for the year ended December 31, 1997. This increase was
primarily due to an increase in staffing, a change in mix of staff to higher
paid employees, including technical engineers, and increased connectivity costs
associated with network upgrades.

  Sales and Marketing

     Sales and marketing expense increased by $2.6 million for the year ended
December 31, 1998. This increase in sales and marketing expense was attributable
to the 12 acquisitions consummated during 1998. A key component of our strategy
is to significantly increase our sales and marketing activities for application
hosting and Web hosting products. See "Business -- Strategy" and "-- Marketing."
This will include the expansion of our sales force, development of reseller and
referral partner channels and increased marketing efforts to grow recognition of
our brands. As a result, sales and marketing expenses will increase
substantially in future periods.

     On a pro forma basis, giving effect to acquisitions completed to date,
sales and marketing expense for the year ended December 31, 1998 was $9.4
million. Interliant Texas accounted for 71.6% of such sales and marketing
expense. Sales and marketing expense for Interliant Texas were $6.7 million for
the year ended December 31, 1998 compared to $4.4 million for the year ended
December 31, 1997. This increase was primarily due to an increase in staffing, a
change in mix of staff to higher paid employees and increased external marketing
costs.

                                       27
<PAGE>   33

  General and Administrative

     General and administrative expense increased to $5.1 million for the year
ended December 31, 1998 as compared to $0.2 million for the period from December
8, 1997 (inception) to December 31, 1997. This increase in general and
administrative expense was attributable to the 12 acquisitions consummated
during 1998 and increased investments in infrastructure and levels of staffing
to implement centralized billing, accounting and customer service systems to
integrate the operations of acquired companies. Staffing for general and
administrative functions increased substantially late in 1998 and is expected to
continue to increase during 1999 and as a result, general and administrative
expense will increase substantially in future periods.

     On a pro forma basis, giving effect to acquisitions completed to date,
general and administrative expense for the year ended December 31, 1998 was
$20.6 million. Interliant Texas accounted for 20.1% of such general and
administrative expense. General and administrative expense of Interliant Texas
was $4.1 million for the year ended December 31, 1998 compared to $2.9 million
for the year ended December 31, 1997. This increase was primarily due to an
increase in staffing, a change in mix of staff to higher paid employees,
increased training costs and increased telecommunications costs.

  Depreciation


     Depreciation expense increased by approximately $0.7 million for 1998. This
increase was due to the acquisition of approximately $5.7 million of furniture,
fixtures and equipment. This amount includes approximately $1.4 million acquired
with operating businesses we acquired during 1998. Investments included the
construction of and acquisition of equipment for our Web hosting facilities to
ensure high levels of service to our customers and capacity for future growth
and of technology and infrastructure to implement centralized billing,
accounting and customer service systems to integrate the operations of acquired
companies. We expect depreciation expense to increase in the future as we
continue to invest in data centers and systems to integrate future acquisitions
and support future growth.


     On a pro forma basis, giving effect to acquisitions completed to date,
depreciation expense for the year ended December 31, 1998 was $3.8 million.
Interliant Texas accounted for 66.1% of such depreciation expense. Depreciation
expense of Interliant Texas was $2.5 million for the year ended December 31,
1998 compared to $1.6 million for the year ended December 31, 1997. This
increase was due to an increase in investment in computer hardware, primarily
servers.

  Amortization


     Amortization expense increased by approximately $2.4 million in 1998. The
amortization expense was attributable to intangible assets associated with the
12 acquisitions consummated during 1998. On a pro forma basis, giving effect to
acquisitions completed to date, amortization expense for the year ended December
31, 1998 was $24.1 million. Amortization expenses related to the acquisition of
Interliant Texas represented $13.8 million of such amortization expense. We
expect amortization expense to increase in the future as we continue to acquire
businesses.


  Start-up and Acquisition Integration Costs

     Start-up and acquisition integration costs increased by $1.7 million for
the year ended December 31, 1998. This increase was primarily attributable to
the 12 acquisitions consummated during 1998. We expect start-up and acquisition
integration costs to remain relatively constant in future periods.

LIQUIDITY AND CAPITAL RESOURCES


     We have historically financed our operations and acquisitions primarily
from private placements of equity. Net cash used in operations for the three
months ended March 31, 1999 was $4.2 million. This reflects primarily the net
loss for the period of $7.8 million along with changes in operating assets and
liabilities. Net cash used for investing activities for the three month period
ended March 31, 1999 was


                                       28
<PAGE>   34

$21.8 million, of which $1.0 million was for purchases of furniture, fixtures
and equipment, and $18.9 was for acquisitions of businesses. Net cash from
financing activities for the three month period ended March 31, 1999 was $23.6
million, reflecting $24.0 million of proceeds from issuance of common stock and
preferred stock less issuance costs and repayment of debt under equipment
financing facilities.

     We had $4.4 million in cash and cash equivalents at March 31, 1999. In
April 1999 the Company received $5.0 million for the issuance of common stock
upon the exercise of a warrant by SOFTBANK.

     In connection with our acquisition of Interliant Texas, we assumed a
promissory note in favor of Mathew Wolf in the amount of $8.0 million and a
promissory note in favor of Erving Wolf in the amount of $7.9 million. Upon the
closing of this acquisition, we paid in full the note in favor of Erving Wolf,
and we canceled the note in favor of Mathew Wolf and replaced it with a note
issued by us for the same principal amount (the "Wolf Note") which bears
interest at a rate of 9% per annum and is payable in full upon the completion of
this offering.

     In addition to funding ongoing operations and capital expenditures
including, without limitation, $4.0 million of expenditures planned to be made
in connection with the application hosting business, our principal commitments
consist of non-cancelable operating leases and contingent payments of earnouts
to certain sellers of operating companies acquired by us. If all earnout targets
are achieved in full, total payments pursuant to all earnouts will be $1.8
million in cash and 37,481 shares of common stock in 1999 and $1.3 million in
cash and 37,481 shares of common stock in 2000.

     During 1998, we constructed a data center in Atlanta into which the
majority of the operating businesses we acquired have been or are being
integrated. We believe that this facility has the capacity to service a larger
number of customers than are currently serviced there. The cost of constructing
and equipping this facility was approximately $2.0 million. We intend to invest
approximately $5.0 million to construct and equip our data centers as more
operating businesses are acquired and integrated into these facilities, and as
sales and marketing efforts generate internal growth, requiring additional
servers, routers and related equipment. We may decide to construct one or more
additional facilities in 1999, dependent upon acquisition activity. Our current
anticipated level of capital expenditures for 1999 is expected to be
approximately $15.0 million, but may vary from that amount depending upon
acquisitions and changes in operating plans. We are in the process of
negotiating a sale/leaseback transaction in the amount of approximately $6.0
million. Pursuant to the proposed transaction, we would sell and then lease back
some of our capital equipment, including computer, telecommunications and other
general office equipment in our data center in Atlanta.

     At March 31, 1999, restricted cash totaled $1.4 million. In connection with
our acquisition of Interliant Texas, we entered into an Assignment and
Assumption Agreement, dated March 10, 1999, pursuant to which we were assigned
all right, title and interest in and to, and assumed all obligations under, the
lease for the Houston data center. In connection with receiving the landlord's
consent to assignment of the lease, we were required to issue letters of credit
in favor of the landlord totaling approximately $0.7 million to replace the
letters of credit issued by Interliant Texas. The aggregate dollar amount which
may be drawn upon by the landlord under these letters of credit shall be reduced
at specified dates in specified amounts such that by August 8, 2000 all of the
letters of credit shall have lapsed. In addition, restricted cash includes
approximately $0.5 million held in escrow in connection with one of our
acquisitions and approximately $0.2 million held to secure outstanding letters
of credit used as deposits on our facilities.

     We believe that our existing cash and cash equivalents together with the
net proceeds of this offering will be adequate to meet operating needs through
the end of 1999 and will provide enough funds to continue our acquisition
program through 1999. Thereafter, we expect to require additional financing. If
our plans or assumptions change or prove to be inaccurate, we may be required to
seek additional sources of capital or seek additional capital sooner than
currently anticipated. We may also seek to raise additional capital to take
advantage of favorable conditions in the capital markets. We have no credit
facility or other working capital credit line under which it may borrow funds
for working capital or other general corporate purposes.

                                       29
<PAGE>   35

YEAR 2000 COMPLIANCE

     Currently, many computer and software products are coded to accept
two-digit entries in the date code field. These date code fields will need to
accept four-digit entries to distinguish 21st century dates from 20th century
dates. As a result, many companies' software and computer systems, including our
own, may need to be upgraded or replaced in order to comply with Year 2000
requirements. We recognize the need to ensure that our operations will not be
adversely impacted by Year 2000 software and computer system failures.

     State of Readiness.  We have made a preliminary assessment of the Year 2000
readiness of our information technology, or IT, systems, including the hardware
and software that enable us to provide and deliver our solutions, and our non-IT
systems. Our plan consists of:

     - quality assurance testing of our internally developed proprietary
       software and systems;

     - contacting third-party suppliers, vendors and licensors of material
       hardware, software and services that are both directly and indirectly
       related to the delivery of our solutions to our customers;

     - contacting vendors of material non-IT systems;

     - assessment of repair or replacement requirements;

     - repair or replacement;

     - implementation; and

     - creation of contingency plans in the event of Year 2000 failures.


     We have been informed by vendors of material hardware and software
components of our IT systems that their products are currently Year 2000
compliant. We are currently assessing the materiality of our non-IT systems and
will seek assurances of Year 2000 compliance from providers of material non-IT
systems. Until such testing is complete and such vendors and providers are
contacted, we will not be able to completely evaluate whether our IT systems or
non-IT systems will need to be revised or replaced. We plan to complete our Year
2000 evaluation during the second half of 1999.


     Costs.  To date, we have not incurred any material expenditures in
connection with identifying or evaluating Year 2000 compliance issues. Most of
our expenses have related to our internal staffing costs associated with the
evaluation process and Year 2000 compliance matters generally. This trend is
expected to continue in the future. At this time, we do not possess the
information necessary to estimate the potential costs of revisions to our
software and systems should such revisions be required or the replacement of
third party software, hardware or services that are determined not to be Year
2000 compliant. Although we do not anticipate that such expenses will be
material, such expenses, if higher than anticipated, could have an adverse
effect on our business.

     Risks.  We are not currently aware of any Year 2000 compliance problems
relating to our IT or non-IT systems that would have a material adverse effect
on our business, results of operations and financial condition. We cannot give
you any assurance that we will not discover Year 2000 compliance problems in our
software and systems that will require substantial revisions. In addition, we
cannot give you any assurance that third party software, hardware or services
incorporated into our material IT and non-IT systems will not need to be revised
or replaced, all of which could be time consuming and expensive. Our failure to
fix or replace our software, hardware or services on a timely basis could result
in lost revenues, increased operating costs and the loss of customers and other
business interruptions, any of which could have an adverse effect on our
business. Moreover, the failure to adequately address Year 2000 compliance
issues in our IT and non-IT systems could result in claims of mismanagement,
misrepresentation or breach of contract and related litigation, which could be
costly and time-consuming to defend. In addition, we cannot give you any
assurance that governmental agencies, utility companies, telecommunication
companies, other Internet service providers, third party service providers,
hardware and software manufacturers and others outside our control will be Year
2000 compliant. The failure by such entities to be Year 2000 compliant could
result in a systemic failure beyond our control, such as a prolonged

                                       30
<PAGE>   36

Internet, telecommunications or electrical failure, which could also prevent us
from delivering our services to our customers, decrease the use of the Internet
or prevent users from accessing the Web sites of our customers. Any of these
occurrences could have an adverse effect on our business.

     Contingency Plan.  As discussed above, we are engaged in an ongoing Year
2000 assessment and have not yet developed any contingency plans. The responses
received from third-party vendors and service providers will be taken into
account in determining the nature and extent of any contingency plans.

INTEREST RATE RISK

     We have limited exposure to financial market risks, including changes in
interest rates. At March 31, 1999, we had short-term investments of
approximately $2.1 million. These short-term investments consist of highly
liquid investments in debt obligations of highly rated entities with maturities
of between one and 90 days. These investments are subject to interest rate risk
and will fall in value if market interest rates increase. We expect to hold
these investments until maturity, and therefore expect to realize the full value
of these investments, even though changes in interest rates may affect their
value prior to maturity. If interest rates decline over time, this will result
in a reduction of our interest as our cash is reinvested at lower rates.

                                       31
<PAGE>   37

                                    BUSINESS

OUR COMPANY

     We are a provider of a wide range of hosting and enhanced Internet services
that enable our customers to deploy and manage their Web sites and network-based
applications more effectively than internally developed solutions. Hosting
services we provide include:

     - Virtual hosting, or shared server hosting, which allows customers to
       store their databases, applications or Web sites on a shared server which
       is owned and maintained by us;

     - Dedicated hosting, which allows customers to store their databases,
       applications or Web sites on a server typically owned and maintained by
       us that is dedicated solely to that customer;

     - Co-located hosting, which allows customers to store their databases,
       applications or Web sites on servers that they own but which are
       maintained by us and are located in our data centers;

     - Groupware hosting, which allows customers to store groupware applications
       such as email, discussion forums and document libraries on computers
       which we own and manage in our data centers; and

     - Application outsourcing, which combines hosting services with prepackaged
       applications that can be sold directly to our customers. By doing so, our
       customers can quickly deploy a software application solution without
       having to purchase hardware, software or network connections.

     Since our inception in December 1997, we have grown rapidly through the
acquisition of 17 hosting and related Internet service businesses. We provide
Web hosting solutions to more than 47,000 customers, representing more than
79,000 active domains. We also host more than 10,000 customized Lotus Notes/
Domino based applications for more than 1,300 customers and believe that we are
the leading provider of Lotus Notes/Domino hosting solutions. We have two
state-of-the-art primary data centers in Atlanta and Houston and a recently
leased facility in the Tysons Corner, Virginia. Our Atlanta and Houston data
centers are monitored on a 24x7 basis and include sophisticated monitoring and
diagnosis, 24x7 customer support, redundant and high-speed network connectivity
and uninterruptible power supply.

INDUSTRY BACKGROUND

     Growth of the Internet.  The Internet is experiencing significant growth
and is emerging as a global medium for communications and commerce.
International Data Corporation or IDC estimates that the number of Web users
worldwide will increase from approximately 97.3 million at the end of 1998 to
319.8 million by the end of 2002, a 34.6% compounded annual growth rate. IDC
also estimates that the number of Web users in the United States will increase
from approximately 51.6 million at the end of 1998 to 135.9 million by the end
of 2002, a 27.4% compounded annual growth rate. During this same period, the
number of business Web sites in the United States is projected by Forrester
Research, Inc. to increase from approximately 650,000 in 1998 to approximately
2.6 million in 2002, a 41.1% compounded annual growth rate. This growth in the
number of Web users and number of Web sites is being driven by a number of
factors including:

     - the large and growing installed base of personal computers;

     - easier and less expensive alternatives for Internet access;

     - improvements in the speed, reliability and security of the Internet;

     - commerce-enabling technologies;

     - higher quality and more diverse content;

     - an increase in the number of networked applications; and

                                       32
<PAGE>   38

     - the proliferation of broadband technologies that promise consumers
       faster, more convenient access to the Internet.

     Growth in Business Use of the Internet.  The dramatic growth in usage
combined with enhanced functionality and accessibility have made the Internet an
increasingly attractive medium for businesses to:

     - disseminate information;

     - engage in e-commerce;

     - build customer relationships;

     - streamline and automate data-intensive processes; and

     - communicate more efficiently with dispersed employees.

     In the last several years, businesses have emerged with operating models
that are exclusively dependent on the Internet, while traditional businesses of
all sizes are working quickly to establish a Web presence. Many of these
businesses establish their initial online presence with a simple, static
brochure for marketing purposes. As they become more familiar with the Internet
as a communications platform, an increasing number of businesses are
implementing more complex, mission-critical applications on the Web including
sales, customer service, customer acquisition and retention, employee
communications and e-commerce between suppliers and business partners.

     Trend Toward Outsourcing.  According to Forrester Research, Inc., U.S.
firms are now spending approximately 25% of their overall IT budgets on
outsourcing services. These services include packaged application software
implementation and support, customer support and network development and
maintenance. Reasons for the growth in outsourcing include:

     - the desire of companies to focus on their core businesses;

     - the increased costs that businesses experience in developing and
       maintaining their networks and software applications;

     - the fast pace of technological change that shortens time to obsolescence
       and increases capital expenditures as companies attempt to capitalize on
       leading-edge technologies;

     - the challenges faced by companies in hiring, motivating and retaining
       qualified application engineers and IT employees; and

     - the desire of companies to reduce deployment time and risk.

     Trend Toward Web Hosting Outsourcing.  Many businesses, both small and
large, lack the resources and expertise to cost-effectively develop and
continually enhance their Web sites with evolving technologies while maintaining
a network infrastructure that remains operational in the event of a hardware or
software failure as well as supports increased bandwidth capability as their
business grows. Small- to medium-sized businesses typically lack the IT
resources, capital and scale to design their own Web sites and install, maintain
and monitor their own Web servers and Internet connectivity. Large businesses
typically require state-of-the-art facilities and networks that are monitored
and managed on a 24x7 basis by experts in Internet technology and that can be
upgraded and scaled to meet the needs of mission-critical Internet applications
that may be integral to their businesses. As a result, we believe enterprises of
all sizes are seeking outsourcing arrangements to help:

     - build effective Web sites;

     - improve their sites' reliability and performance;

     - provide continuous monitoring of their Internet operations; and

     - reduce costs.

                                       33
<PAGE>   39


     Trend Toward Application Hosting Outsourcing.  Businesses increasingly face
competitive demands to automate business processes. This problem has been
exacerbated by a shortage of IT professionals. Until recently, implementation of
Internet applications required development of in-house software applications or
the customization of existing packages. This made each implementation unique and
costly. It also made implementation time frames and costs unpredictable. We
believe that businesses of all sizes have a significant need to outsource the
hosting of Internet and other software applications to improve core business
processes, reduce costs and enhance their global competitive position.


OUR OPPORTUNITY

     Today the hosting market is fragmented, consisting for the most part of:

     - small local and regional providers who do not have the capital, resources
       or capabilities to provide quality services at competitive prices;

     - large national providers who focus on Internet connectivity rather than
       on hosting; and

     - consulting and Web design firms for which hosting is not their core
       competency.

     We believe that a significant market opportunity exists for a
nationally-recognized hosting solutions provider with the scale and expertise to
offer a wide range of value-priced services to businesses of all sizes.
Interliant believes that through the acquisition and consolidation of hosting
and enhanced Internet service businesses, a hosting provider can offer a full
range of services that enable businesses to deploy, use, expand and update their
Web sites and applications infrastructures more rapidly and cost-effectively
than internally developed solutions.


     Web Hosting Opportunity.  The market for Web hosting services can be
segmented into virtual, dedicated and co-located hosting. Virtual hosting
primarily addresses the needs of small- to medium-sized businesses and includes
such services as disk space, shared connectivity and certain value-added
services such as e-mail hosting, e-commerce tools and other specialized
offerings. Dedicated and co-located hosting services primarily address the needs
of medium- to large-sized businesses and include:


     - dedicated server equipment owned by either the hosting provider or the
       customer, with an emphasis on network reliability;

     - 24x7 monitoring;

     - dedicated and redundant bandwidth;

     - flexibility to scale rapidly; and

     - high-end, value-added services such as consulting services, systems
       integration and links to legacy systems.

     We believe we are well positioned to take advantage of the opportunities
which exist for a nationally-recognized Web hosting solutions provider with the
scale and expertise to offer a wide range of value-priced services to businesses
of all sizes.


     Application Hosting Opportunity.  Traditionally, enterprises faced with the
issues of internal development and maintenance of application hosting
capabilities have sought solutions from a variety of information technology
providers including system integrators, Internet service providers, hardware and
software vendors and telecommunication companies. Thus, these companies have had
to work with at least three independent suppliers: a software applications
provider, a systems integrator and a site hosting provider, or have had to
support implementation with in-house resources. There are inherent conflicts and
difficulties with this approach, as each supplier is dedicated to providing its
own specific product or service with only limited knowledge of the bundle of
products and services required to provide the complete business solution. We
believe that these trends create a substantial market opportunity for a
single-source solution that combines software from multiple vendors, hardware,
systems integration and Internet-based communications in an integrated service
offering. Interliant believes it is well-positioned to take advantage


                                       34
<PAGE>   40

of these opportunities as companies realize the value a single-source hosting
service provider can offer in facilitating deployment and improving management
of their corporate intranet and extranet solutions as well as mission-critical
applications.

OUR SOLUTION


     We are a provider of hosting solutions that enable our customers to deploy
and manage their Web sites and network-based applications more effectively than
internally developed solutions, and to take advantage of a single-source
solution for their Internet-enabled application software needs. We offer a
unique blend of technological expertise, partnering ability and understanding of
the business and licensing models which we believe are essential to succeed in
the hosting marketplace. We believe we have developed the infrastructure,
resources, application management expertise and industry relationships required
to capitalize on this emerging market opportunity.


     We provide the following advantages to our customers:

     Comprehensive Hosting Solutions.  We are able to provide Web hosting
services that meet our customers' needs as their Web sites evolve from low-end
marketing brochures to more complex, interactive Web sites and finally to
applications that are integral to their businesses. In addition, our application
hosting services such as groupware hosting and application outsourcing can
provide our customers with continuously available remote access to applications
and data which are mission-critical. Finally, we offer consulting services and a
broad range of enhanced Internet services such as e-commerce capabilities,
multimedia hosting and community hosting.


     Performance and Reliability.  Our hosting solutions help to ensure that our
customers' Web sites and networking applications are continuously online and
deliver data rapidly to users. Our state-of-the-art data centers in Atlanta and
Houston provide high-quality performance and reliability through features such
as a redundant, high-speed, secure network architecture, continuous monitoring,
alternate power sources, environmental controls, regular data back-ups and a
fault-tolerant hosting platform. Our Network Operations Centers, or NOCs,
monitor Interliant's network on a 24x7 basis and allow its staff to minimize
service interruptions.



     Cost Savings.  Our customers benefit from our focus on hosting and the
capital and labor investments that we have made to support hosting and enhanced
Internet services. For customers to replicate our performance and reliability,
they would be required to make significant expenditures for equipment, personnel
and dedicated bandwidth. We believe that our hosting solutions are significantly
more cost-effective and reliable than in-house solutions, both for businesses
with low-end application requirements as well as for those businesses whose
Internet operations are mission-critical and require sophisticated application
support.



     Customer Service.  We are dedicated to providing the highest quality
customer service. We endeavor to provide rapid and accurate responses through
customer service personnel who can answer questions over the telephone or via
e-mail. In addition, our customer service organizations in Atlanta and Houston
can address technical problems on a 24x7 basis. We have invested in advanced
customer service software and call routing technology to streamline the customer
service process. We also offer customers who are hosted in its Atlanta data
center a self-service customer support alternative which provides online access
to account and billing data and site statistics such as disk storage capacity
and bandwidth utilization.


STRATEGY

     Our objective is to become the industry benchmark in the hosting services
market by providing businesses with cost-effective, innovative solutions that
will allow them to capitalize on the potential of the Internet. To achieve this
objective, our strategy includes the following key elements:

     Build the Interliant Brand.  We believe we have established a strong brand
identity within the application hosting industry under the Interliant brand. Our
brand will be enhanced as we begin marketing Web hosting products under the
Interliant brand and will be further enhanced as acquired companies are
                                       35
<PAGE>   41

assimilated under our brands. We intend to continue to build name recognition
for our brand and strengthen our brand recognition by marketing our full range
of services through an integrated marketing communications program using public
relations, print and online advertising campaigns and other strategic
initiatives as well as cooperative promotions with key hardware and software
vendors.

     Continue Acquisition Program.  We intend to continue our acquisition
program to capitalize on consolidation opportunities in the hosting and enhanced
Internet services market in the United States and overseas. We expect that these
acquisitions will also result in substantial operating synergies, greater
internal growth and cost savings. Further, we plan to capitalize on best
practices we may identify within acquired companies to maintain our competitive
advantage and to ensure ongoing delivery of high quality hosting services to our
customers.

     Expand Multiple Sales Channels.  We reach our customers through multiple
sales channels including a direct sales force, indirect sales through numerous
resellers and referral partners, inbound and outbound telesales and Web
marketing programs. We intend to continue expanding these channels to further
enhance our ability to attract customers of all sizes. As an example, we
recently launched our business partner program, creating standard incentives
across our entire product line to foster growth of our business partner network.

     Leverage the Interliant Customer Base.  We intend to capitalize on the
enhanced revenue potential of the customer bases of our acquired companies,
leveraging the numerous cross-selling opportunities of our expanded line of
branded service offerings. We will use our multiple sales channels, including
our direct sales force, to target specific customer segments within our diverse
customer base with relevant new product offerings to realize increased revenues.
For example, we believe that we can grow our revenues by cross-selling existing
Web hosting customers with application hosting and consulting services. Further,
we believe that by coordinating the sales efforts of our combined Web hosting,
application hosting and consulting sales forces, we can increase customer leads
and referrals. Finally, we intend to assimilate the customer bases of our
acquired companies into a unified customer information management system to
facilitate sophisticated analysis and segmentation of our total customer base
and thus enable us to maximize marketing and sales opportunities.

     Develop Strategic Relationships.  We have established and continue to seek
strategic relationships that enhance our infrastructure and distribution
capabilities and broaden our product offerings. We believe that our strategic
alliances with companies such as IBM Corporation, Lotus Development Corporation,
Microsoft Corporation, UUNET Technologies, Inc., Equant, N.V., Allaire
Corporation, Elemental Software, Inc. and iMall, Inc. enable us to provide
complete, scalable and reliable hosting solutions to our customers, resellers
and referral partners.

SERVICES

     Our service offerings comprise three main areas: Web hosting, application
hosting and consulting.

                                       36
<PAGE>   42

  WEB HOSTING SERVICES

     We offer a comprehensive suite of solutions to meet the current and future
Web hosting needs of our customers. We provide virtual, dedicated and co-located
hosting services.

<TABLE>
<CAPTION>
HOSTING                       WEB SITE                            CUSTOMER
SERVICES       PRICE*         PROFILE         KEY FEATURES        BENEFITS
- --------    ------------  ----------------  -----------------  --------------
<S>         <C>           <C>               <C>                <C>
Virtual     $25-$350      Static Web        Shared space on    Economical
            per month     pages,            Interliant-owned
                          moderately        server
                          accessed sites
Dedicated   $100-$5,000   Dynamic Web       Dedicated          Greater server
            per month     content, heavily  Interliant-owned   resources
                          accessed sites    server in shared   requiring
                                            rack               minimal
                                                               customer
                                                               maintenance
Co-Located  $500-$40,000  Mission-critical  Secure cabinet     Greater
            per month     applications      for customer-      customer
                                            owned server       control/access
                                                               to hardware
</TABLE>

- ---------------
 * Prices are representative for products marketed under the Sage Networks and
   Interliant brands and may not be representative for our products marketed
   under other brand names.

     All product offerings hosted in the Atlanta and Houston data centers are
designed to achieve optimal performance through features such as:

     - sophisticated monitoring, notification and diagnosis;

     - 24x7 customer support through the NOCs and customer service centers;

     - remote access management and reporting tools;

     - a high-speed network designed to continue operating in the case of any
       software or hardware failure;

     - uninterruptible power supply, including back-up generators capable of
       sustaining server operations for more than one week;

     - firewall, intrusion monitoring and site security auditing;

     - full daily back-ups with off-site storage;

     - air-conditioned, static and humidity controlled environment; and

     - high level of physical security.

It is our intention that all product offerings marketed under our brands and
hosted at data centers other than Atlanta and Houston also have the above
features. Customers generally pay monthly, quarterly or annual fees for the
services used, as well as one-time fees for installation and any equipment
purchased by the customer.

     On a pro forma basis, giving effect to acquisitions completed to date, Web
hosting revenues comprised 28.0% of our revenues in the year ended December 31,
1998 and 31.4% of our revenues for the three months ended March 31, 1999.
Although we do not account for revenues based on the virtual, dedicated and
co-located components of our Web hosting product offerings, we derive a
substantial majority of our revenues from virtual hosting as 84.0% of active
domains managed by us at March 31, 1999 are virtual hosting domains.

                                       37
<PAGE>   43

     Virtual Hosting.  Our virtual hosting solution provides customers with all
the elements needed to establish a basic presence on the Web at a reasonable
cost. This entry-level service is known as virtual hosting because the
customer's home page has its own domain name, www.mycompany.com, and appears to
exist as a stand-alone server. It operates with the speed and efficiency of
Interliant's high-speed connections and its location at our facility remains
invisible to Web site visitors. Customers are able to have their own Web site
with a domain name at a fraction of the cost of maintaining it themselves. As a
result, virtual hosting is an economical solution for relatively simple or
moderately accessed Web sites. Because customers do not need to invest in costly
hardware or personnel to accommodate future growth, we believe this solution
also maximizes the customers' flexibility.

     For these accounts, we host the site on a UNIX or Windows NT server that is
shared by multiple customers. Prices for virtual hosting products marketed under
the Sage Networks and Interliant brands range from $25 to $350 a month,
depending on the data transfer limit, storage capacity, number of e-mail
accounts provided and additional functionality requested such as e-commerce
capabilities, multimedia hosting and community hosting. For certain customers of
acquired businesses, the price range may be lower depending upon the
functionality of the services and reflecting a lower level of services requested
by such customers. In 1998, our average virtual hosting customer paid
approximately $20 per month.

     Dedicated Hosting.  As companies increase the complexity, level of traffic
or reliance on their Web sites, they may prefer to host their Web site on a
dedicated server, which is typically owned and maintained by us. A dedicated
server provides greater server and network resources to our customers than
virtual hosting and allows them to configure their hardware to optimize site
performance. Customers receive a high level of site security, maintenance, and
technical support without the prohibitive costs of setting up and maintaining
their own server and Internet connection. We support most leading Internet
hardware and software system vendor platforms, including Solaris which operates
on a Sun Microsystems, Inc. platform, Microsoft Windows NT which operates on a
Intel/PC platform and Linux which operates on a Cobalt Networks, Inc. platform.

     Prices for dedicated hosting products marketed under the Sage Networks and
Interliant brands range from $100 to $5,000 a month, depending upon the hardware
configuration, bandwidth requirements and additional features that may be
requested by our customers. For certain customers of acquired businesses, the
price range may be lower. In 1998, our average dedicated hosting customer paid
$1,000 per month.

     Co-located Hosting.  We currently provide co-located hosting services in
our Atlanta and Washington, D.C. area data centers for customers with
sophisticated, mission-critical applications. This solution allows the customer
to own and access their servers on a 24x7 basis while delegating the day-to-day
management of their Web site to our IT specialists. In addition, co-located
servers are housed in separate, limited-access rooms in our data center. Prices
for co-located products marketed under our Sage Networks and Interliant brands
range from $500 to $40,000 a month, which incorporates fees such as bandwidth
charges and space. Bandwidth is the capacity of a telecommunications network to
carry voice, data and video information. For certain customers of acquired
businesses, the price range may be lower. In 1998, our average co-located
customer paid $750 per month.

     We also provide the following enhanced Internet services to our Web hosting
customers:

     E-commerce Capabilities.  Through our reseller relationships, we offer a
variety of e-commerce solutions to help businesses create and maintain a
successful Web storefront. E-commerce provides businesses the ability to sell
products and services on the Internet. The e-commerce capability can be added to
an existing Web site or it can be the basis for a Web site, starting with the
customer's product catalog. Representative e-commerce offerings include:

     - a full suite of Internet payment solutions offered by CyberCash, Inc.,
       including payment services for credit card, micropayment and Internet
       check transactions;

     - ShopSite from Open Market, Inc. which allows users to build quickly a
       simple catalog and begin taking orders; and

                                       38
<PAGE>   44

     - SoftCart from Mercantec which allows users to create sophisticated
       e-commerce Web sites that includes order taking, credit card processing
       and order fulfillment.

     Multimedia Hosting.  We allow our customers to include various multimedia
capabilities in their Web sites, including integrated text, graphics, video,
information and sound capabilities. With the acquisition of Telephonetics
International, Inc., we have added audio production and hosting capabilities to
the suite of Internet services available to our customers. In addition, we
provide our customers with the ability to include Real Networks and Microsoft
NetShow content within their Web sites.

     Community Hosting.  We allow customers of all sizes to include
community-building features such as e-mail and chat hosting. We provide POP or
Post Office Protocol e-mail boxes that can be used to send and receive e-mail
from any connection to the Internet and include unlimited aliases, forwarding
and auto-responders. We also offer chat hosting through our relationship with
eShare Technologies.

  APPLICATION HOSTING SERVICES


     We offer application hosting services which consist of groupware hosting
and application outsourcing solutions that provide our customers with 24x7
remote access to applications and data that are integral to their businesses.


     On a pro forma basis, giving effect to acquisitions completed to date,
application hosting revenues comprised 51.3% of our revenues in the year ended
December 31, 1998 and 44.8% of our revenues for the three months ended March 31,
1999.

     Groupware Hosting.  We offer our customers a broad spectrum of groupware
hosting solutions for Lotus Notes/Domino, the industry-leading groupware
platform. Our groupware hosting solutions allow our customers who want to work
together collectively while located remotely from each other to store software
applications that facilitate this type of work environment on a computer that we
own and manage for them. Our groupware hosting services provide support for the
following:

     - feature-rich e-mail and other types of messaging for internal and
       external communication;

     - workgroup and project team collaboration and document sharing;

     - business process automation and workflow; and

     - proprietary or custom applications built for the groupware platform.

     We also can provide our customers with sophisticated, collaborative
Web-based intranets and extranet. An intranet is an Internet network which
usually belongs to a corporation and is accessible only by employees, or others
who have authorized access. An extranet is basically an intranet that provides
various levels of accessibility to outsiders who through a user name and
password can access selected parts of the extranet. We seek to provide the
following benefits to our customers hosting their groupware implementations with
us:

     - reduced deployment time and risk;

     - reduced day-to-day operational responsibility, allowing in-house IT
       departments to focus on creating strategic value;

     - lower ongoing cost;

     - no capital investment in servers, facilities and other infrastructure;

     - access to emerging technologies and improved responsiveness to change;
       and

     - 24x7 operations, high availability, rapid scalability and robust
       security.

     Customers generally pay monthly fees for the services offered, as well as
one-time fees for installation and deployment services. Customers typically sign
one- to three-year service contracts. Our customers have the option of using
shared or dedicated servers in one of our data centers for their groupware
hosting

                                       39
<PAGE>   45

services, or can have their on-premise server managed by our customer-managed
server offering. Prices for our groupware hosting services range from $1,500 to
over $100,000 a month.

     We provide hosting for groupware applications that are specifically
tailored for a Lotus Notes/Domino operating environment on both shared and
dedicated servers at one of our data centers or on the customer's premises. The
hosted servers support connections to:

     - geographically dispersed Lotus Domino servers for messaging and
       replication;

     - Lotus Notes clients for remote access to e-mail and Lotus Notes
       applications; and

     - Web browsers for intranets and extranets.


     Customers can connect to our servers using the Internet or a variety of
private network options, including frame relay, dedicated lines and local dialup
access in more than 105 countries. We provide messaging gateway services for
Lotus Domino, including:


     - Internet e-mail;

     - X.400 mail;

     - Lotus cc:Mail;

     - fax; and

     - a variety of pager networks.

     In addition, we and certain customers have established a Lotus
Domino/Microsoft Exchange messaging interoperability technology pilot program
which will allow users of both systems to communicate electronically, and we are
considering further expansion of this program to enhance our Microsoft Exchange
hosting offering.

     As part of our groupware hosting implementation process, we start with what
we believe to be the best available system configurations and work with our
customers to modify them to the customer's specific needs. Customers may choose
from a wide variety of hardware capacity and availability options, including
RAID, or Redundant Array of Inexpensive Disks, storage and full server
clustering. Once installed, we not only monitor server hardware, operating
system and application-level system performance, but also can provide full
server administration services including adding or deleting users, database
installation, access control changes and other required server administration
tasks.

     This groupware hosting service is also available for custom implementations
in conjunction with Interliant's consulting service offerings.

     Application Outsourcing.  Our application outsourcing offers customers an
integrated solution that combines packaged application software with managed
hosting services. We believe it is an industry leader in forging strategic
relationships with leading application developers and other key partners to
deliver these best-of-breed solutions. Through such strategic relationships, we
enable businesses of all sizes to capitalize on the latest Internet-enabled
technologies while outsourcing non-core business operations such as deployment
and migration strategies and maintenance or software upgrades to a third party.
Our branded application hosting services address the following major business
process areas:

     - Legal Automation.  Our legal automation solutions offer customers a suite
       of collaborative applications that assist attorneys in securely and
       reliably managing litigation, intellectual property matters and general
       workflow within corporate legal departments and law firms. These
       applications can be customized, deployed, supported and fully managed on
       dedicated or shared servers at our data centers. The legal automation
       suite of applications currently encompasses both Web-based and client
       server applications that are priced from $100 to $300 per user per month,
       as well as Internet rental applications that are priced as low as $20 per
       user per month.

                                       40
<PAGE>   46

     - Sales Automation.  Our sales automation services provide geographically
       distributed sales and marketing organizations with all the elements
       needed to quickly deploy a sales automation solution at a reasonable
       cost. These solutions include modules for

        - opportunity management;

        - contact and account management;

        - revenue forecasting reports;

        - an integrated group calendar;

        - automated proposal generator;

        - pricing information;

        - telesales campaign management; and

        - correspondence and fulfillment in a shared hosting environment.

        We believe that selling application outsourcing as part of a package of
      hosting services rather than as a product to be installed and managed by
      the customer, reduces the customer's initial capital investment, thereby
      making it easier to minimize the customer's technology risk. Accordingly,
      it also allows us to engage clients in long-term contracts with fixed
      monthly payments. The application solution is customized, deployed, and
      fully managed and supported by us, providing a single-source solution to
      customers. We partner with leading packaged commercial software vendors,
      hardware vendors and system integrators to deliver these solutions.

        Our sales automation services can be accessed through our secure network
      using a variety of dial-up or dedicated access methods on a 24x7 basis,
      leading to more efficient practices and effective communications. The
      solution can be easily configured to the customer's selling methodology
      and can be deployed within 30 days. The solutions range in price from $100
      to $200 per user per month depending upon the application features,
      hardware configuration and amount of disk storage needed.

     - Distributed Learning.  Distributed Learning over the Web represents a
       broad, horizontal market for us, with opportunities to deliver online
       training in virtually all market segments. Working with leading software
       technology vendors, best-of-breed content providers and business
       partners, we offer comprehensive solutions for corporate, academic, and
       non-profit customers. These solutions encompass:

        - browser based, asynchronous or any time, any place learning
          technologies;

        - browser based, synchronous or same time, any place learning
          technologies;

        - sophisticated course and student management systems;

        - online facilitation; and

        - application sharing.

     In addition, our distributed learning solutions leverage our core
     competencies:  Web hosting, multimedia technology and e-commerce, to
     deliver a complete package to our customers.


        Layering distributed learning know-how and functionality on top of our
      existing infrastructure services allows us to quickly deliver
      cost-effective solutions. Our Distributed Learning services are priced on
      a "per user per course," or a "per person per year" basis, with the
      typical cost of instruction per user per course in the range of $20 to
      $75. Costs are driven largely by the course's duration and complexity, as
      well as by the range of application level services that the customer
      desires. Deployment of existing courses is very rapid, with students
      typically able to access courses within a few days following registration.



     - Rental Applications.  We are working to create a new generation of 100%
       Web-based application solutions that are designed to be delivered as
       services over the Internet. No installation is required


                                       41
<PAGE>   47

       as users need only a Web browser and an Internet connection to select,
       set up, configure and use a rental application. Pricing models vary based
       on application usage models, but are all inclusive of the fees for
       application licensing, hosting, and basic support. We establish
       partnerships with software vendors to create these application services,
       many of which will be based on Lotus Domino Instant!Host, a platform for
       application hosting service providers co-developed by us and Lotus. We
       have established a portal site, www.appsonline.com, that contains a
       catalog for these Internet rental applications.

            Our first Internet rental application is Lotus Instant!TEAMROOM, a
       "teamware" collaboration tool available for a $14.95 monthly fee per end
       user which allows distributed teams to discuss issues, share documents,
       and track action items. Additional rental application services in
       development include teamware for specific vertical market segments, an
       application which allows companies to hold private auctions online, and
       more sophisticated collaboration tools for project management,
       calendaring and scheduling and document management.

  CONSULTING SERVICES

     We provide consulting services for Intranet, extranet and application
hosting solutions, as well as for internal networking implementations and
back-end Web development projects. In addition, we provide support for our
customers' enterprise networking needs. Our consulting services are scaled to
meet each client's needs. We address the complete spectrum of services,
including:

     - desktop and network server support;

     - network architecture and design;

     - local area network, wide area network and virtual private network design;

     - strategic technology planning;

     - application development and implementation; and

     - Web hosting.

     On a pro forma basis, giving effect to acquisitions completed to date,
consulting services revenues comprised 14.0% of our revenues in the year ended
December 31, 1998 and 16.0% of our revenues for the three months ended March 31,
1999.

ACQUISITION PROGRAM


     Since inception, we have acquired 17 companies and intend to continue our
acquisition program. Specifically, we seek to identify businesses which will
generate a positive return on investment and:



     - expand our customer base;



     - complement and expand our product and service offerings;



     - enhance our engineering and technical capabilities;



     - strengthen our reseller and referral partner relationships; and/or



     - broaden our management team.



We believe that the integration of acquired companies will create economies of
scale and generate significant operating efficiencies. Because of our ongoing
acquisition strategy, we expect that at all times some portion of our acquired
companies will be in various stages of integration. We seek to identify areas in
which acquired companies outperform our competitors and adopt their best
practices. Once we acquire a company, a multi-disciplinary team begins the
four-step integration process:


     Technical Integration.  Technical integration begins with the physical move
of the acquired company's equipment into one of our facilities. Generally, the
customers of the acquired company are then

                                       42
<PAGE>   48


migrated onto our hosting platforms. Migration entails duplicating the server
contents onto a new server, which runs in parallel for a test period, before
being switched over. For Web sites with real-time databases or customized
applications, the process can become significantly more complex. Our platform is
typically more robust than that of the acquired company and standardization
allows us to manage the servers more efficiently. In certain circumstances,
however, we find that it is not strategic or cost-effective to migrate customers
to our platform.



     Customer Service Integration.  We integrate our customer service operations
for our acquired Web hosting customers at our data center in Atlanta and for our
application hosting customers in Houston. By centralizing hosting customer
service, we believe that we can improve performance while reducing costs. In
Atlanta, we have implemented the Vantive Support system, a customer/asset
management tracking application, which enables a customer service representative
to view a customer's entire account, including past and recent interactions with
the customer. Further, the Vantive Support system provides a resolution database
that recognizes and documents support records into a central repository that can
be accessed by all customer service personnel.



     Business Systems Integration.  Many of the businesses we acquire do not
have adequate back-office systems or procedures. As a result, we are in the
process of transitioning acquired companies onto the PORTAL Infranet billing
system. With PORTAL Infranet, our resellers, referral partners and customers
will be able to obtain monthly statements delivered electronically which we
believe will provide them with easy access to, and accurate tracking of our
hosting expenditures. In particular, we believe that PORTAL will allow resellers
and referral partners to add new products and services, as well as pricing
discounts and incentive programs, in a timely and cost-effective manner.



     Product Integration.  We expect to integrate the majority of our acquired
companies into our product line, with uniform branding, pricing strategies and
distribution channels. In certain cases, however, where an acquired company's
brand is already established, we may for a period of time continue to market
certain products and services under the existing brand in order to capitalize on
the competitive advantages the acquired brand name may bring to us. Our
long-term goal, however, is to migrate most product offerings to our brand.


                                       43
<PAGE>   49

     The following chart identifies the 17 hosting and Internet-related service
companies acquired by Interliant, or from which we have acquired significant
assets.

<TABLE>
<CAPTION>
DATE                                    NAME                    PRIMARY FOCUS       LOCATION
- ----                                    ----                    -------------       --------
<S>                    <C>                                      <C>            <C>
February 13, 1998....  Omnetrix, Inc. (dba "DirectNet")         Web hosting    Los Angeles, CA
April 7, 1998........  Clever Computers, Inc.                   Web hosting    Atlanta, GA
April 30, 1998.......  Server and Network connectivity          Web hosting    McLean, VA
                         assets from Knowledgelink
                         Interactive, Inc.
May 1, 1998..........  Tri-Star Web Creations, Inc.             Web hosting    New York, NY
June 10, 1998........  HostAmerica, a division of HomeCom       Web hosting    Atlanta, GA
                         Communications, Inc.
June 29, 1998........  All Information Systems, Inc.            Web hosting    Dallas, TX
July 1, 1998.........  Software Business Technologies, Inc.     Web hosting    San Rafael, CA
                         Web Hosting Business Unit
July 1, 1998.........  DevCom (division of Nextron, Inc.)       Web hosting    San Jose, CA
July 30, 1998........  BestWare, Inc. (dba "Maikon")            Web hosting    Dallas, TX
August 31, 1998......  B.N. Technologies, Inc. (dba "ICOM")     Web hosting    Los Angeles, CA
September 16, 1998...  GEN International Inc.                   Web hosting    St. Petersburg, FL
                         (Global Entrepreneur's Network, Inc.)
December 17, 1998....  Dialtone, Inc.                           Web hosting    Pembroke Pines, FL
February 4, 1999.....  Digiweb, Inc.                            Web hosting    College Park, MD
February 4, 1999.....  Telephonetics International, Inc.        Multimedia     Miami, FL
February 17, 1999....  Net Daemons Associates, Inc.             Consulting     Woburn, MA,
                                                                               Burlingame, CA
                                                                               and Boulder, CO
March 10, 1999.......  Interliant Texas                         Application    Houston, TX and
                                                                hosting        London, England
May 4, 1999..........  Advanced Web Creations, Inc.             Web hosting    Fairfield, NJ
</TABLE>


CUSTOMERS


     We have established a diversified customer base across our service
offerings. Our customers include a variety of business types, ranging from small
office/home office companies through Fortune 500 companies. In addition, our
customers also include resellers of our services such as Web consulting firms,
Internet service providers, network integration companies and system integrators
who sell our services to their customers. We do not believe that the loss of any
one customer would materially adversely affect us.


     Our contracts with our Web hosting customers generally cover services for a
period ranging from one month to two years. We provide hosting solutions to more
than 47,000 customers, representing more than 79,000 active domains. Our
contracts with our application hosting customers generally cover services for a
period ranging from one to three years. We host more than 10,000 customized
Lotus Notes/Domino based applications for more than 1,300 customers. Our
contracts with our consulting customers generally cover services on a
project-by-project basis, with project periods typically ranging from six months
to one year.


STRATEGIC RELATIONSHIPS


     Our strategic relationships and partnerships with leading technology
companies allow us to provide a wide range of services to meet our customers'
needs. The following is a list of selected companies with whom Interliant has a
strategic relationship:


     IBM Corporation.  We are an IBM BESTeam partner and began offering the IBM
Net.Commerce Hosting Server product in January 1999. IBM currently lists
Interliant on its Web site as one of a select group of partners that are able to
offer this product. Interliant intends to introduce Net.Commerce hosting
services to our large reseller community as a world-class end-to-end e-commerce
solution. Interliant is also

                                       44
<PAGE>   50

hosting IBM Net.Commerce Pro solutions for dedicated server customers who
maintain large e-stores and require large scale implementations. There is no
written contract that governs this relationship with IBM and either of us can
terminate this relationship at any time. Currently, we do not have any financial
commitments to IBM as a result of this arrangement, and we do not expect this
relationship to generate any material financial commitments for us in the
future.

     Lotus Development Corporation.  We believe we are a leading partner of
IBM's Lotus software division and are a Lotus Net Service Provider, Lotus Net
Service Provider/Alliance Partner, as well as a Lotus Premier Business Partner.
We provide a variety of messaging and hosting services for Lotus Notes/Domino
Internet, intranet and extranet applications. We are currently listed by Lotus
on several sections of Lotus' Web site as one of a select group of partners that
provide hosting services for Lotus Notes/Domino and other Lotus application
solutions and have twice been recognized with Lotus' highest recognition, the
Lotus Beacon Award, most recently in January 1999.


     We are parties to a Joint Development Agreement with Lotus Development
Corporation, dated April 27, 1998, which is scheduled to expire on April 27,
2000, but will be automatically renewed for additional one year terms unless
terminated by either party upon prior written notice. Under this agreement,
together with Lotus we co-developed Lotus' Domino Instant! Host platform, which
enables application developers to deploy and offer Web-based collaborative
applications. Under the terms of this agreement, we share joint development
responsibilities with Lotus. Terms of this agreement include:


     - We are obligated to contribute proprietary computer code owned by us, to
       name one of our employees as the project liaison and to provide
       non-dedicated architectural and project management assistance to Lotus.

     - Lotus is obligated to contribute substantially similar type of
       intellectual property and personnel resources to the project.


     - Lotus is obligated to pay us a royalty equal to 25% of the net revenues
       received from licensing Instant! Host. The royalty percentage may be
       adjusted at the request of Lotus not more than once with respect to each
       new release of Instant! Host, however, such adjustment may not reduce the
       royalty percentage by more than half the percentage in effect at that
       time.


     - We must pay Lotus at its standard rate for all copies of Instant! Host
       which we desire to license.

     - If Lotus engages in product development or promotional activities which
       impact its ability to generate revenues from the sale of Instant! Host,
       the agreement will terminate and Lotus will be obligated to pay us up to
       $250,000 in penalties depending upon the amount of royalties paid to us
       through the date of termination.


     Microsoft Corporation.  We are a Microsoft Certified Solution Partner, or
MCSP, and are currently engaged in several strategic initiatives with Microsoft.
We have entered into a co-marketing and promotion agreement whereby Microsoft
will include our advertisements in a catalog that is inserted into every
FrontPage 2000 product box that is packaged for retail sale. Microsoft has also
agreed that it will issue a press release on its Web site highlighting our joint
involvement in the promotion of FrontPage 2000. In return, we have agreed to
feature Front Page 2000 on our Web site with greater frequency and visibility
than any competing product and have agreed to offer either free Web hosting with
a value of up to $105 or free or reduced registration and set-up fees with a
value of up to $500, in order to induce the public to host a FrontPage 2000 Web
site. This agreement remains in effect until the earlier of the initial release
of the next version of FrontPage, Microsoft ceasing to produce FrontPage, or
December 31, 2000.


     We are also participating in a Microsoft initiative called the Complete
Commerce program. In conjunction with selected other MCSP's, we will incent
customers seeking to engage in e-commerce activities on the Web to enter into
this program by offering a specially priced, all inclusive storefront hosting
package integrating shipping, credit card processing and tax elements. The
service will also include consulting and development of the storefront
application Web site, back-end integration and hosting activities. Microsoft
will provide resources to help us market this program, including promotional
activities,

                                       45
<PAGE>   51

marketing activities and participation in the customer engagement activities.
Our marketing activities for the Complete Commerce program commenced in April
1999. This relationship may be terminated at any time by either party. We
currently have no material financial commitments under either of these
agreements; and we do not expect either of these agreements to generate any
material financial commitments for us in the future.

     UUNET Technologies, Inc.  On February 17, 1999 we entered into an agreement
with UUNET to be our primary connectivity provider on a worldwide basis. The
agreement is scheduled to expire on February 19, 2002, but will be renewed
automatically for an additional year unless either party notifies the other of
its intent not to renew. Terms of this agreement include:


     - UUNET has agreed to provide and we have agreed to purchase monthly
       minimum levels of connectivity ranging from 100 Mbps to 600 Mbps of
       bandwidth.



     - Upon execution of this agreement we were committed to purchase 100 Mbps
       of bandwidth per month.



     - Our minimum monthly bandwidth purchase commitment increases to 300 Mbps
       starting in December 1999 and increases further to 600 Mbps in December
       2000.



- - We have agreed that, if during the second and third years of this agreement,
  we obtain over 600 Mbps of bandwidth per month for our Internet traffic, we
  will purchase 51% of all bandwidth in excess of 600 Mbps from UUNET. If we do
  not purchase 51% of all bandwidth over 600 Mbps from UUNET, we are obligated
  to pay UUNET $21.66 for each Mbps we are obligated but fail to purchase from
  them.



     Under the terms of the agreement, the connectivity may range in capacity
from T-1 to DS-3 to OC-12 which are the technical names of the physical
telecommunications connections or pipelines that will be used to transport data.
A larger pipeline can carry a greater volume of data at a greater speed. For
example, a T-1 can carry 1.544 megabytes per second; a DS-3 can carry 44.736
megabytes per second and an OC-12 can carry 622 megabytes per second. At our
Atlanta data center, we are currently installing four OC-3 connections, each of
which can carry 155.52 megabytes of data per second, to diverse hubs in UUNET's
network which use diverse fiber for redundancy. In addition to the connectivity
provisions, our companies have agreed to develop and implement a joint marketing
program including:


     - allowing us to resell UUNET services through our network of resellers;

     - cooperating on mutually beneficial hosting and co-located remarketing
       agreements; and


     - cooperating on an international co-location facilities agreement.



Our minimum financial commitment during each year of the agreement is as
follows: $0.7 million in year 1; $2.1 million in year 2; and $4.1 million in
year 3.



     Equant, N.V.  We have entered into a Network Services agreement in which
Equant, N.V. provides worldwide local dialup (X.25 and PPP) and dedicated (frame
relay) connectivity from more than 160 countries. The original agreement expired
on December 31, 1997, and since then we have continually renewed it for
successive three month terms. The current term expires on June 30, 1999. Equant,
N.V. provides significant discounts to us and competitive pricing assurances. In
addition, Equant, N.V. has entered into a distribution agreement with us, in
which Equant, N.V.'s worldwide sales force is able to offer our groupware and
application hosting services to its customers. The distribution agreement
terminates on December 19, 1999 unless the parties agree to renew the agreement
by June 19, 1999. We currently have no material financial commitments under
either of these agreements, nor do we expect either of these agreements to
generate any material financial commitments for us in the future.


                                       46
<PAGE>   52

     Allaire Corporation.  Allaire markets and distributes proprietary
commercial computer software products such as Cold Fusion Enterprise Application
Server, Cold Fusion Professional Application Server and Home Site. We have a
worldwide non-exclusive fee-bearing license to:


     - reproduce exact copies of these software products onto our servers and to
       allow our customers to use these products;


     - reproduce exact object code copies of the products; and

     - market and distribute the products as stand-alone products or bundled
       with our other product offerings.


This one-year agreement commenced on February 2, 1999 and will be automatically
renewed for another year unless either party notifies the other that it elects
not to renew within sixty days of the original termination date. Upon execution
of the agreement we paid Allaire an aggregate of $66,552 covering product user
and subscription fees, distribution copies, training fees and annual support
fees. We are also obligated to purchase five additional hosted copies, products
and subscriptions during each of the last three calendar quarters of the
original term of the agreement at an aggregate price of approximately $15,000
per quarter.


     In addition to the fees we pay for these licenses, we have agreed to
promote and market actively Allaire's products. We have also agreed to
participate in certain joint marketing and promotional activities.


     Elemental Software, Inc.  We have been granted a non-exclusive,
royalty-free license to market and resell Drumbeat(TM) 2000. By working with a
Drumbeat(TM) 2000 ISP Hosting Partner such as our company, organizations will be
able to publish data-driven Active Server Pages, or ASP, applications without
the need to set up and administer Web servers locally. As an ISP Hosting
Partner, we also provide hosting accounts for trial Drumbeat(TM) 2000 users.
Under this agreement, we are a Drumbeat(TM) 2000 reseller which means our
customers receive preferred pricing on each sale of Drumbeat(TM) 2000 generated
through the Elemental Software/Interliant e-commerce Web site. We have agreed to
undertake certain cross marketing activities to promote the launch of our
partnership, including press releases, Web advertising and a special promotion
by us of Drumbeat(TM) 2000. In addition, we have been given the opportunity to
provide an insert card to be included in the Drumbeat(TM) 2000 product packaging
promoting our services. This agreement, dated December 13, 1998, may be
terminated by either Elemental or us with thirty days prior notice to the other.
We do not have, nor do we expect to incur in the future any material financial
commitments as a result of this agreement.


     iMALL, Inc.  iMALL operates an Internet shopping mall and has created a
suite of e-commerce tools labeled iSTORE(TM) and Bolt-on e-commerce(TM).
Interliant and iMALL have agreed to use iMALL's experience and technical
infrastructure to create a mall where our customers can sell their products and
services online. Under the terms of the agreement, we pay iMALL for the use of
the Bolt-on e-commerce(TM) solution and iSTORE(TM) at various discounted rates
based on the number of iMALL accounts created by us. The aggregate amount of
fees payable under this agreement over the term of the agreement are not
material. Our agreement with iMALL states that it is intended to establish a
long-term relationship between us and iMALL and as such has a three-year term
which commenced on October 23, 1998.

     Revenues and expenses generated by these strategic relationships are
recognized on an accrual basis. Where appropriate, revenue and expenses are
matched.

                                       47
<PAGE>   53

SALES AND DISTRIBUTION

     We sell our hosting services to our customers through a variety of sales
channels. The following schematic represents our sales approach. The prices set
forth below are for product offerings marketed under our brand.
                                  [FLOW CHART]

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

                       SMALL - MEDIUM                            MEDIUM -LARGE
 TARGET                  BUSINESSES                                BUSINESSES
CUSTOMER  ----------------------------------------  ----------------------------------------
                    MAINSTREAM RESELLERS                          VERY COMPLEX
                       WEB DEVELOPERS                          HOSTING SOLUTIONS
</TABLE>


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

<TABLE>
<S>       <C>            <C>
SERVICES  WEB HOSTING &  APPLICATION HOSTING &
OFFERED   CONSULTING     CONSULTING
</TABLE>


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

<TABLE>
<S>      <C>        <C>                   <C>
PRICING  $25/MONTH  $1,000 - 2,000/MONTH  $100,000/MONTH
</TABLE>

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

<TABLE>
<S>       <C>        <C>             <C>
SALES     INTERNET   TELESALES/      DIRECT
STRATEGY  MARKETING  INDIRECT SALES  SALES
</TABLE>


     We have historically used a variety of marketing and sales techniques,
including Internet marketing, telesales, indirect sales channels, such as
resellers and referral partners, and direct sales in order to increase our
market share. Our acquisition strategy has facilitated the integration of
different indirect and direct distribution channel models used by acquired
companies and has enabled us to customize them to fit the needs of specific
markets in which we compete.



     Internet Marketing.  Our Internet marketing sales program offers an
automated online sales interface to our customers that enables them to purchase
hosting services on a 24x7 basis from our Web site at www.interliant.com and
www.sagenetworks.com, or to purchase Internet rental application services at
www.appsonline.com.


     Telesales.  In the telesales area, we currently acquire, and plan to
develop further, our hosting accounts through inbound calls generated through
traditional media and outbound telesales to pre-qualified potential customers.

     Indirect Sales.  In the indirect sales channel area, our goal is to develop
the leading reseller and referral partner program in the industry through our
recently introduced business partner program. Our target partners include
reseller and referral partners, such as Web consulting firms, Internet service
providers, independent software vendors, network integration companies and
system integrators that have an established relationship with our prospective
customer base as well as a sales force capable of selling Internet services. The
benefits to us of using these indirect sales channels include greater market
reach without fixed overhead costs and the ability to use the partners to assist
in the delivery of complete

                                       48
<PAGE>   54

solutions to meet customer needs. We offer our partners a discount from our
retail price on both products and services.

     We believe that our business partner program offers its reseller and
referral partners a wide variety of benefits such as:

     - financial incentives including volume discounts and/or royalties, waived
       set up fees and advantageous software leasing opportunities;

     - access to our hosting services and applications;

     - advanced technical support;

     - sales and marketing support services; and

     - training and support programs.

     Direct Sales.  We have a sales group dedicated to selling hosting and
consulting solutions to large enterprises and other businesses whose Internet
operations are mission-critical.


     As of the date hereof, we have 55 employees engaged in distribution and
sales.


MARKETING


     We market our full range of hosting solutions under the Sage Networks and
Interliant brands via a marketing program that seeks to use a variety of media
and channels. We will continue to invest in building greater equity of the
Interliant brand worldwide, using a variety of marketing techniques including
print advertisements in key industry publications, broadcast advertising, direct
marketing and online advertising, such as general rotation and keyword-specific
Web banner advertisements. The focus of these branding efforts is primarily to
reinforce our position as a full service hosting provider. In addition, we will
also employ a number of other marketing tactics and communications vehicles,
such as product literature, trade shows, promotions with key hardware and
software vendors, direct response programs and our Web site to generate greater
numbers of qualified leads and to further increase awareness of our brand.


     When an acquired company's brand is already well-established, we may for a
period of time continue to market certain products and services under that brand
to capitalize on the competitive advantages the acquired brand may bring to us.
Our long-term goal, however, is to migrate most of our acquired product
offerings to our brands. Our products are available from our primary Web site at
www.interliant.com as well as at www.appsonline.com.

     We expect to increase our marketing expenditures in order to support our
brand marketing and lead-generation efforts. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations."

CUSTOMER SERVICE


     We view customer service as a critical part of our business strategy. Our
customer service group has 135 employees who are mainly located in our Atlanta
and Houston data centers. This group is responsible for providing customer
service to all of our customers as well as our resellers and referral partners,
including helping customers to initially set up their Web sites, answering
technical questions or helping customers use our application hosting solutions
and other enhanced offerings. Through our customer service systems, customer
service representatives can generally resolve any issues in a timely manner via
e-mail or our toll-free number.


     Web Hosting Customer Service.  Our Web hosting customers are primarily
serviced through our Atlanta data center. To ensure that each Web hosting
customer is connected with the customer service representative best able to
address its needs, our call center routing system, provided by Aspect
Communications, directs calls based on the phone number dialed or the menu
choice selected. In addition, the Vantive Support system, a customer/asset
management tracking application, enables a customer

                                       49
<PAGE>   55

service representative to view a customer's entire account, including past and
recent interactions with such customer. Further, the Vantive Support system
provides a resolution database that recognizes and documents support records
into a central repository that can be accessed by all customer service
personnel. This database categorizes all reported problems so that if a
particular problem recurs, customer service representatives can view its prior
resolution and provide timely and accurate customer service. The Vantive Support
system is also linked to the Vantive Sales Force Automation module which helps
sales staff get current information on the status of accounts, recent problems
or account issues prior to calling customers to pursue new business
opportunities.


     In addition to the Aspect and Vantive systems, we are in the process of
implementing the PORTAL Infranet billing system. With PORTAL Infranet, our
resellers, referral partners and customers will be able to obtain monthly
statements delivered electronically which we believe will provide them with
easily accessible and accurate tracking of their hosting expenditures. In
particular, we believe that PORTAL will allow resellers and referral partners to
add new products and services, as well as pricing discounts and incentive
programs, in a timely and cost-effective manner.


     Application Hosting Customer Service.  Our application hosting customers
are primarily serviced through our Houston data center. Customers serviced in
Houston can contact a Technical Support Engineer on a 24x7 basis to address
issues including registration, mail routing, connectivity or enhancements to a
customer account such as rolling out new databases and changing access control
lists. Certain customer accounts also have access to dedicated support engineers
who are familiar with each unique configuration or requirement a larger customer
may have. A focused support team handles all the application hosting support
requirements via several mechanisms including a facilitated discussion database
environment available over the Internet where customers, application developers
and support technicians can discuss pertinent issues and build a relevant
knowledge base. Customers may also access support staff through e-mail as well
as through a toll-free number.


     Online Customer Service.  We also provide resellers and customers who are
hosted in our Atlanta data center the opportunity to access an online control
panel which serves as a personalized, virtual customer service representative.
When fully implemented through PORTAL, this online control panel will enable
customers to find information they need such as billing histories, orders and
account profiles in a timely manner. In addition, at that time, the online
control panel will offer viewing of real-time billing statements and invoices,
the ability to order new or additional services, access to an online Web
development library, free applications and step-by-step guidance through common
Web publishing procedures. Thus, our resellers, referral partners and end users
hosted in Atlanta will have the option of accessing account and services
information themselves online or by calling the customer service centers.


TECHNOLOGY AND NETWORK OPERATIONS

     We have developed a secure, reliable, high-performance, and scalable
hosting solution, which we believe provides a significant competitive advantage
in the market. This solution is comprised of multiple hosting platforms that
incorporate automated functionality and a network infrastructure that includes
multiple Internet data centers and is monitored on a 24x7 basis by our personnel
in Atlanta and Houston. our strategy in developing our hosting solution focuses
on utilizing internally created technological innovations that we integrate with
leading software and hardware providers.


     Web Hosting Platform.  Although industry-standard Web servers are adequate
for basic Web hosting, we believe that efficiently managing large numbers of Web
sites and users on a single server requires significant technological
innovations. Accordingly, we have focused our technology development efforts on
creating various operating system level tools to facilitate a high customer to
server ratio. We have developed multiple Web hosting platforms that permit
efficient hosting of more than 5,000 Web sites on a Sun Microsystems, Inc.
Solaris server. We have also developed Web server applications designed to
improve performance in a virtual server environment, and we have implemented
resource monitoring tools designed to report and address scarcity of shared
computer processing units and memory resources. Our solution is scalable,
allowing servers to be added while being monitored centrally, independent of
where


                                       50
<PAGE>   56

they are located. To address the diverse requirements of our customers, we offer
Web hosting services on a range of operating systems and computing platforms
including Solaris which operates on a Sun Microsystems, Inc. platform, Microsoft
Windows NT which operates on an Intel/PC platform and Linux which operates on a
Cobalt Networks, Inc. platform.

     Application Hosting Platform.  We maintain a state-of-the-art data center
in Houston from which we manage our application hosting services. This facility
features separate, redundant fiber and power connections, diesel generators,
cooling systems and uninterruptible power supplies designed to provide on site
power for up to four weeks. Quality and security are paramount concerns for our
customer base. Consequently, we employ several security measures including:

     - 24x7 building guards;

     - electronic surveillance;

     - limited access electronic card key measures; as well as

     - the physical separation of servers from administrative workstations.

     The Houston facility includes high-end Compaq servers equipped with
multiple power supplies and RAID technology. Other strategic providers include
Sun Microsystems, Microsoft, and Lotus. We offer connectivity to our systems
from virtually anywhere in the world, enabling customers to deploy global
solutions. Customers can access us:

     - via the Internet;


     - through X.28 connections provided by Compuserve and Equant, N.V. in more
       than 105 countries;


     - over Frame Relay through AT&T Corp., Sprint Corporation and MCI Worldcom,
       Inc.; or

     - domestically via a toll-free number.

     We use two DS-3 connections to the Internet provisioned directly off a
SONET ring. Internally developed management and monitoring systems provide
insight into the performance of our entire network, as well as consistency of
security measures across all of our current hosting platforms.


     Network Operations.  In order to provide our customers with high-quality
service, we have invested substantial resources in building our network
infrastructure. We have designed our network to minimize the effect of any
interruptions. We have also implemented security measures and monitoring systems
to ensure that our network is protected, identify potential sources of failure,
limit downtime and notify staff of any problems. Although we have attempted to
build redundancy into our network and hosting facilities, our data centers are
currently subject to various single points of failure, and a problem with one of
our routers or switches could cause an interruption in the services we provide
to some of our customers.


     Our NOCs are responsible for monitoring our entire network on a 24x7 basis.
We monitor each piece of equipment, including routers, switches and servers. The
NOCs also monitor all Internet and telecommunications connections and ensures
that they are functional and properly loaded. The design of the NOCs enables
systems administrators and support staff to be promptly alerted to problems, and
we have established procedures for rapidly resolving any technical problems that
arise. The NOCs are fully integrated into our customer service facilities.

     We currently have two primary data centers located in Atlanta and Houston.
These data centers are fitted with continuous monitoring capabilities, back-up
generators and environmental controls to ensure high-quality service with
minimal interruptions. The Atlanta data center is our primary Web hosting
facility and the Houston data center is our primary groupware and application
outsourcing facility. The customer service and network monitoring
infrastructures are based in Atlanta and Houston.

     Our Virginia data center currently serves as a co-location facility. We
have recently entered into a ten-year lease for approximately 13,000 square feet
of space in Tysons Corner, Virginia. We intend to use a portion of the proceeds
from this offering to complete construction of this space and create a third
state-

                                       51
<PAGE>   57

of-the-art data center for hosting and providing customer service. Once the
construction of this new space is completed, all of our Washington, D.C. area
operations will be moved into the new space. See " -- Facilities" and "Use of
Proceeds."

COMPETITION

     The market served by us is highly competitive. Although barriers to entry
and continued growth are increasing, there are still few substantial barriers to
entry, particularly with respect to virtual hosting, and we expect that we will
face additional competition from existing competitors and new market entrants in
the future. The principal competitive factors in this market include:

     - quality of service, including network capability, scalability,
       reliability and functionality;

     - customer service and support;

     - variety of services and products offered;

     - price;

     - brand name;

     - Internet system engineering and technical expertise;

     - timing of introductions of additional value services and products;

     - network security;

     - financial resources; and

     - conformity with industry standards.

     We may not have the resources, expertise or other competitive factors to
compete successfully in the future.

     Our current and potential competitors include:

     - other Web hosting and Internet services companies such as AboveNet
       Communications, Inc., Exodus Communications, Inc., Frontier GlobalCenter,
       Globix Corporation and local and regional hosting providers;

     - national and regional Internet service providers such as Concentric
       Network Corporation, MindSpring Enterprises, Inc., UUNET Technologies,
       Inc., PSINet Inc. and Verio Inc.;

     - global telecommunications companies including AT&T Corp., British
       Telecommunications plc, Telecom Italia SpA and Nippon Telegraph and
       Telephone Corp.;

     - regional and local telecommunications companies, including the regional
       Bell operating companies such as Bell Atlantic Corporation and US West,
       Inc.;

     - companies that focus on application hosting such as USinternetworking,
       Inc. and IBM Global Services; and

     - audio and video content hosting companies such as broadcast.com.


     Many of our competitors have substantially greater financial, technical and
marketing resources, larger customer bases, longer operating histories, greater
name recognition and more established relationships in the industry than us. As
a result, certain of these competitors may be able to develop and expand their
network infrastructures and service offerings more rapidly, adapt to new or
emerging technologies and changes in customer requirements more quickly, take
advantage of acquisition and other opportunities more readily, devote greater
resources to the marketing and sale of their services and adopt more aggressive
pricing policies than we can. In addition, these competitors have entered and
will likely continue to enter into joint ventures or consortia to provide
additional services competitive with those provided by us.

                                       52
<PAGE>   58


     In an effort to gain market share, certain of our competitors have offered
hosting services similar to ours at lower prices than ours or with incentives
not matched by us. In addition, certain of our competitors may be able to
provide customers with additional benefits, which could reduce the overall costs
of their services relative to those of us. We may not be able to reduce the
pricing of our services or offer incentives in response to the actions of our
competitors without a material adverse impact on our operating results. We also
believe that the market in which we compete is likely to encounter consolidation
in the near future, which could result in increased price and other competition
that could have an adverse effect on our business.


INTELLECTUAL PROPERTY RIGHTS


     We rely on a combination of copyright, trademark, service mark, trade
secret laws and contractual restrictions to establish and protect certain
proprietary rights in our services. We have no patented technology that would
preclude or inhibit competitors from entering our market. The steps taken by us
to protect our intellectual property may not prove sufficient to prevent
misappropriation of our technology or to deter independent third-party
development of similar technologies. The laws of certain foreign countries may
not protect our services or intellectual property rights to the same extent as
do the laws of the United States. We also rely on certain technologies that we
license from third parties. These third-party technology licenses may not
continue to be available to us on commercially reasonable terms. The loss of the
ability to use such technology could require us to obtain the rights to use
substitute technology, which could be more expensive or offer lower quality or
performance, and therefore have an adverse effect on our business.



     To date, we have not been notified that our services infringe on the
proprietary rights of third parties, but third parties could claim infringement
by us with respect to current or future services. From time to time, we are
notified that the content of one of our customer's sites infringes on a third
party's trademark or copyright. In response, we inform the customer of such
claim and, if necessary, will terminate a customer's service. We expect that
participants in our markets will be increasingly subject to infringement claims
as the number of services and competitors in our industry segment grows. Any
such claim, whether meritorious or not, could be time-consuming, result in
costly litigation, cause service installation delays or require us to enter into
royalty or licensing agreements. Such royalty or licensing agreements might not
be available on terms acceptable to us or at all. As a result, any such claim
could have an adverse effect upon our business.


GOVERNMENT REGULATION


     We are not currently subject to direct federal, state or local government
regulation, other than regulations that apply to businesses generally. Only a
small body of laws and regulations currently applies specifically to hosting and
commerce activities, or access to the Internet. Due to the increasing popularity
and use of the Internet, however, it is possible that laws and regulations with
respect to the Internet may be adopted at international, federal, state and
local levels, covering issues such as user privacy, freedom of expression,
pricing, characteristics and quality of products and services, taxation,
advertising, intellectual property rights, information security and the
convergence of traditional telecommunications services with Internet
communications. Although sections of the Communication Decency Act of 1996, the
CDA, that, among other things, proposed to impose criminal penalties on anyone
distributing "indecent" material to minors over the Internet were held to be
unconstitutional by the U.S. Supreme Court, similar laws may be proposed,
adopted and upheld. The nature of future legislation and the manner in which it
may be interpreted and enforced cannot be fully determined and, therefore,
legislation similar to the CDA could subject us and/or our customers to
potential liability, which in turn could have a material adverse effect on our
business, results of operations and financial condition. The adoption of any
such laws or regulations might decrease the growth of the Internet, which in
turn could decrease the demand for the services of us or increase the cost of
doing business or in some other manner have an adverse effect on our business.


     We currently do not collect sales or other taxes with respect to the sale
of services or products in states and countries where we believe we are not
required to do so. We do collect sales and other taxes in
                                       53
<PAGE>   59

the states we have offices and are required by law to do so. One or more
jurisdictions have sought to impose sales or other tax obligations on companies
that engage in online commerce within their jurisdictions. A successful
assertion by one or more jurisdictions that we should collect sales or other
taxes on our products and services, or remit payment of sales or other taxes for
prior periods, could have an adverse effect on our business.


     In addition, applicability to the Internet of existing laws governing
issues such as property ownership, copyright and other intellectual property
issues, taxation, libel, obscenity and personal privacy is uncertain. The vast
majority of such laws were adopted prior to the advent of the Internet and
related technologies and, as a result, do not contemplate or address the unique
issues of the Internet and related technologies. Changes to such laws intended
to address these issues could create uncertainty in the marketplace that could
reduce demand for our services or increase the cost of doing business as a
result of costs of litigation or increased service delivery costs, or could in
some other manner have an adverse effect on our business.


     Any new legislation or regulation, or the application of laws or
regulations from jurisdictions whose laws do not currently apply to our
business, could have an adverse effect on our business.

EMPLOYEES


     As of May 5, 1999, we had 505 employees, including 19 on a contract basis,
of which 89 are in sales, distribution and marketing, 179 are in engineering and
service development, 135 are in customer service and technical support, 94 are
in finance and administration and 8 in acquisition integration. We believe that
our future success will depend in part upon our continued ability to attract,
hire and retain qualified personnel. Although we believe we have thus far been
successful in this endeavor (including a high retention rate of key employees
from acquired companies), the competition for such personnel is intense, and we
may not be able to identify, attract and retain such personnel in the future.
None of our employees are represented by a labor union, and management believes
that our employee relations are good.


FACILITIES

     Our executive offices are located in Cambridge, Massachusetts and consist
of approximately 7,800 square feet that are leased pursuant to an agreement that
expires in June 1999. Although we have not yet entered into a definitive
agreement, we are in negotiations for the lease of office space in Purchase, New
York. We intend to relocate our executive offices to such space as soon as
possible after execution of a lease. We also lease approximately 15,740 square
feet in Atlanta, Georgia under an agreement that expires in June 2003 and
approximately 1,000 square feet of space in McLean, Virginia area under a lease
that expires in July 2001. We also lease 59,885 square feet of space in Houston,
Texas under an agreement that expires in August 2001 and office space in London,
England. In addition, we have recently leased approximately 13,000 square feet
of space in Tysons Corner, Virginia under a lease that expires in 2009. A
portion of the proceeds of this offering will be used by us to complete and
equip this space. Once the construction of this space is completed, all of our
McLean, Virginia operations will be moved into this space. See "Use of Proceeds"
and "Business -- Technology and Network Operations."

LEGAL PROCEEDINGS

     In the ordinary course of business, we may be involved in legal proceedings
from time to time. As of the date of this prospectus, there are no material
legal proceedings pending against us.

                                       54
<PAGE>   60

                                   MANAGEMENT

EXECUTIVE OFFICERS AND DIRECTORS

     The executive officers and directors of Interliant are as follows:

<TABLE>
<CAPTION>
NAME                                         AGE                      TITLE
- ----                                         ---                      -----
<S>                                          <C>   <C>
Leonard J. Fassler.........................  67    Co-Chairman, Director
Bradley A. Feld............................  33    Co-Chairman, Director
Stephen W. Maggs...........................  45    Chief Executive Officer, President,
                                                   Treasurer and Director
James M. Lidestri..........................  38    Executive Vice President
Francis J. Alfano..........................  37    Senior Vice President, Mergers and
                                                   Acquisitions
Rajat Bhargava.............................  26    Senior Vice President, Strategic Planning
                                                   and Integration
Jesse J. Bornfreund........................  43    Senior Vice President, Business Development
Edward A. Cavazos..........................  30    Senior Vice President, Legal and Business
                                                   Affairs and Assistant Secretary
Paul E. Chollett...........................  39    Senior Vice President, Finance and
                                                   Administration
Bruce S. Klein.............................  39    Senior Vice President, General Counsel and
                                                   Secretary
Jennifer J. Lawton.........................  35    Senior Vice President, Consulting and
                                                   Technology
Kristian Nelson............................  35    Senior Vice President, Service Development
                                                   and Delivery
William A. Wilson..........................  53    Chief Financial Officer
Merril M. Halpern..........................  64    Director
Thomas C. Dircks...........................  41    Director
Patricia A. M. Riley.......................  57    Director
Jay M. Gates...............................  34    Director
Charles R. Lax.............................  39    Director
</TABLE>

     Each director holds office for a one-year term or until a successor has
been duly elected and qualifies, or until his or her earlier death, resignation
or removal. Our executive officers are appointed annually by our Board of
Directors and serve at the discretion of the Board of Directors. Mr. Lax has
been elected to the Board of Directors pursuant to a contractual arrangement.
See "Description of Capital Stock -- The SOFTBANK Investment."


     Leonard J. Fassler is one of our co-founders and has been one of our
Co-Chairmen and a Director since our formation in December 1997. Mr. Fassler was
also our Secretary from December 1997 through April 1999. From 1992 to 1996, Mr.
Fassler was a Co-Chairman of AmeriData Technologies, Inc. ("AmeriData"), a New
York Stock Exchange-listed reseller of computer equipment and provider of
computer consulting and other services that was acquired by General Electric
Capital Corporation in 1996. Mr. Fassler was a co-founder of AmeriData which
grew into a company with sales in excess of two billion dollars a year and
locations in ten countries at the time that it was acquired. Mr. Fassler holds a
bachelor's degree in business administration from City College of New York and a
law degree from Fordham Law School.


     Bradley A. Feld is one of our co-founders and has been one of our
Co-Chairmen and a Director since our formation in December 1997. Since 1995, Mr.
Feld has been the President of Intensity Ventures Inc., a company that helps to
establish, advise and operate software companies. From 1993 to 1995, Mr. Feld
was the chief technology officer of AmeriData. From 1985 to 1993, he was
president of Feld Technologies, Inc., a computer consulting firm founded by Mr.
Feld to develop and implement information technology solutions for a wide
variety of businesses, which was acquired by AmeriData in 1993. Mr. Feld earned
a
                                       55
<PAGE>   61

bachelor of science degree and a master of science degree from Massachusetts
Institute of Technology. Since 1997, Mr. Feld has been a General Partner of
SOFTBANK Technology Ventures IV, L.P. and SOFTBANK Technology Advisors Fund,
L.P., venture capital funds. Mr. Feld is a director and co-chairman of Message
Media, Inc., and director of a number of privately held companies.


     Stephen W. Maggs is one of our co-founders and has been our Chief Executive
Officer, President, Treasurer and a Director since our formation in December
1997. From December 1993 to December 1996, Mr. Maggs held a variety of senior
management positions with AmeriData, including serving as an executive vice
president of operations of AmeriData and Chairman of AmeriData Canada. From
February 1992 to December 1993, he was the owner of Mericom Systems Inc., a
reseller of computer equipment and provider of computer consulting and other
services, which was acquired by AmeriData in 1993. From 1984 to 1991, he held
various executive positions at Inacom Information Systems, a provider of
information technology products and services. Mr. Maggs received a bachelor of
science degree from Hillsdale College, Hillsdale, Michigan and is a Certified
Public Accountant.


     James M. Lidestri has served as our Executive Vice President since March
1999. From March 1996 to March 1999, Mr. Lidestri was the President and Chief
Executive Officer of Interliant Texas. From February 1995 to March 1996, Mr.
Lidestri was employed at IBM Corporation, a vendor of technology systems,
products, services and software and financing where he served as Group Manager
of the Collaborative Services Division. As Group Manager, Mr. Lidestri was
responsible for developing market and product strategies for network-based
collaborative services, with a primary focus on Lotus Notes. From November 1990
to February 1995, Mr. Lidestri served in a number of executive positions at
Sprint Corporation, a global communications company, including Director of
Business Operations. Mr. Lidestri holds a bachelor of science degree in computer
science from Rensselaer Polytechnic Institute and a masters degree in business
administration from New York University.

     Francis J. Alfano has served as our Senior Vice President, Mergers and
Acquisitions since December 1998. From January 1997 to November 1998, Mr. Alfano
was Vice President of Business Development at GE Capital Information Technology
Solutions, Inc., formerly AmeriData. From July 1994 to December 1996, Mr. Alfano
was Director of Taxes at GE Capital Information Technology Solutions, Inc. From
January 1991 to June 1994, Mr. Alfano was employed by Ernst & Young, an
accounting, tax and consulting firm, and was a senior manager in the tax
department at the time of his departure. From 1984 to 1990, Mr. Alfano was
employed as a Certified Public Accountant with various public accounting firms.
Mr. Alfano holds a bachelor of science degree in business administration from
the University of Arizona and is a Certified Public Accountant.

     Rajat Bhargava is one of our co-founders and has been our Senior Vice
President, Strategic Planning and Integration since March 1999. He was our Chief
Operating Officer from our formation in December 1997 through March 1999. During
the period from January 1994 to June 1997, he served as Chairman, President and
Chief Executive Officer of Net.Genesis Corp., an Internet software company which
he founded. From 1991 to 1993, he worked in various engineering positions at
Intel Corporation, a manufacturer of computer networking and communications
technologies. Mr. Bhargava received a bachelor of science degree in electrical
engineering and computer science from Massachusetts Institute of Technology in
1995.

     Jesse J. Bornfreund has served as our Senior Vice President, Business
Development since March 1999. From July 1996 until he joined us, Mr. Bornfreund
was Senior Vice President, Strategic Alliances of Interliant Texas. In such
position, Mr. Bornfreund was responsible for managing the strategic alliances of
Interliant Texas and the development of its business. From February 1996 through
June 1996, Mr. Bornfreund served as a Corporate Strategy Consultant at IBM
Corporation with primary responsibilities that included the development of
corporate business and technology strategies and recommendations. From February
1994 to February 1996, Mr. Bornfreund was a Program Manager for the
Collaborative Services Group of IBM Corporation. As Program Manager, Mr.
Bornfreund was responsible for strategic planning, business and market
development activities and development and management of

                                       56
<PAGE>   62

partner relationships. Mr. Bornfreund holds a bachelor of science degree in
biology from Stockton State College.

     Edward A. Cavazos has served as Senior Vice President, Legal and Business
Affairs of Interliant since March 1999. In April 1999, he became our Assistant
Secretary. From March 1997 until he joined Interliant, Mr. Cavazos was Senior
Vice President, General Counsel of Interliant Texas. From May 1994 until March
1997, Mr. Cavazos was an associate attorney at the law firm of Andrews & Kurth,
L.L.P. In addition, Mr. Cavazos served as an Adjunct Professor at the University
of Texas School of Law from January 1998 through May 1998 and as an Adjunct
Professor at the University of Houston Law Center from September 1996 through
December 1996 and September 1997 through December 1997. Mr. Cavazos holds a
bachelor of arts degree in philosophy from the University of Texas and a law
degree from the University of Texas.

     Paul E. Chollett has served as Senior Vice President, Finance and
Administration of Interliant since March 1999. From July 1996 until he joined
Interliant, Mr. Chollett was Senior Vice President and Chief Financial Officer
of Interliant Texas. From July 1993 to July 1996, Mr. Chollett was the Director
of Finance and Administration in the Audit Division of the accounting firm of
Arthur Andersen, LLP. In this role, Mr. Chollett was responsible for managing
the financial, risk management and quality control aspects of the firm's audit
practice. Mr. Chollett holds a bachelor of science degree in accounting from the
University of Houston at Clear Lake City. Mr. Chollett is a Certified Public
Accountant.

     Bruce S. Klein has served as our Senior Vice President, General Counsel
since December 1998. In April 1999, Mr. Klein became our Secretary. From April
1998 to November 1998, he was our General Counsel, Vice President. In addition,
from June 1998 to present, Mr. Klein has been of counsel to the law firm of
McCarthy, Fingar, Donovan, Drazen & Smith, L.L.P. From January 1996 through
March 1998, Mr. Klein was of counsel to the law firm of Spitzer & Feldman P.C.,
prior to which he was partner at the law firm of Halperin Klein & Halperin, in
each case engaged in the general practice of law, with experience in mergers and
acquisitions and general corporate and business law. Mr. Klein is admitted to
practice law in New York and Massachusetts and holds a bachelor's degree in
business administration from Rutgers University and a law degree from Western
New England College School of Law.

     Jennifer J. Lawton has served as our Senior Vice President, Consulting and
Technology since February 1999. From May 1992 until she joined us, Ms. Lawton
was the Chief Executive Officer of Net Daemons Associates, Inc., a provider of
Web development and system integration activity for Internet and IT Networks
which was acquired by Interliant in February 1999. Ms. Lawton is a co-founder of
Net Daemons Associates, Inc. Ms. Lawton holds a bachelor of science degree in
applied mathematics from Union College.

     Kristian Nelson has served as our Senior Vice President, Service
Development and Delivery since March 1999. From July 1997 until he joined us,
Mr. Nelson was Senior Vice President, Operations of Interliant Texas and was
responsible for the direction and control of all operational aspects of
Interliant Texas's business including product development, customer service and
application and data center services. From June 1996 through May 1997, Mr.
Nelson served as Vice President, Operations at GST Telecommunications, a
full-service telecommunications provider. In this role, Mr. Nelson was
responsible for the oversight and control of such company's Internet subsidiary,
GST Internet Inc. From June 1995 to January 1996, Mr. Nelson was a Senior
Management Consultant in the Technology Strategy Practice area at Gartner Group,
Inc., a company which provides IT advisory services and consulting where his
responsibilities included providing technical consulting services to Fortune 500
companies. From May 1986 to May 1995, Mr. Nelson was the Product Assurance
Information Technology Director at Lockheed Martin Corporation, a diversified
technology company. As such, Mr. Nelson was responsible for developing and
implementing information technology strategic planning for the Product Assurance
Group. Mr. Nelson holds a bachelor of science degree in management science from
Orlando College.

     William A. Wilson has served as our Chief Financial Officer since September
1998. During the period from February 1998 to July 1998, Mr. Wilson served as
Vice President, Finance and Chief Financial Officer at XCOM Technologies, Inc.,
a competitive local exchange carrier. From October 1997 to
                                       57
<PAGE>   63

February 1998, Mr. Wilson served as a consultant to several private companies.
From June 1997 to October 1997, Mr. Wilson served as Senior Vice President,
Finance and Chief Financial Officer of Computervision Corporation, a software
publishing and development company. Prior thereto, Mr. Wilson was Executive Vice
President and Chief Financial Officer of Arch Communications Group, Inc., a
wireless messaging company, from June 1996 to June 1997 and was Vice President,
Finance and Chief Financial Officer of Arch Communications Group, Inc. from
January 1989 to June 1996. Mr. Wilson received a bachelor of arts degree from
Luther College, a master of science degree from Northeastern University and a
masters degree in business administration from Babson College. Mr. Wilson is a
Certified Public Accountant.

     Merril M. Halpern has been one of our Directors since our formation in
December 1997 and is Chairman and Chief Executive of Charterhouse Group
International, Inc. ("Charterhouse"), which he founded in 1973. Mr. Halpern is a
director of Microwave Power Devices, Inc., and United Road Services, Inc., as
well as several private companies. He received a bachelor of science degree from
Rutgers University and a masters degree in business administration from Harvard
University.

     Thomas C. Dircks has been one of our Directors since our formation in
December 1997 and is a Managing Director of Charterhouse. Mr. Dircks has been
employed as an officer of Charterhouse since 1983. He was previously employed as
a Certified Public Accountant at a predecessor of PricewaterhouseCoopers LLP. He
holds a bachelor of science degree in accounting and a masters degree in
business administration from Fordham University. He is a director of a number of
privately-held companies.

     Patricia A. M. Riley has been one of our Directors since our formation in
December 1997 and is a Managing Director of Charterhouse and has been an
executive officer with the firm since 1977. She is a graduate of the Advanced
Management Program at Harvard Graduate School of Business Administration and
received a bachelor of arts degree from Hunter College.

     Jay M. Gates has been one of our Directors since our formation in December
1997 and is a Vice President of Charterhouse. He joined Charterhouse in 1994 as
an Analyst. Mr. Gates was previously employed as a Senior Analyst in the
Financial Consulting Advisory Group of the accounting firm of Arthur Andersen
LLP. Prior to that he was an Assistant Treasurer at Bankers Trust Corporation.
He holds a bachelor of arts degree from the State University of New York at
Binghamton and a masters degree in business administration from New York
University, Leonard N. Stern School of Business. He is also a director of a
number of privately-held companies.

     Charles R. Lax has been one of our Directors since January 1999. He has
been a General Partner of SOFTBANK Technology Ventures IV, L.P. since November
1997. From March 1996 to November 1997, Mr. Lax was a Vice President of SOFTBANK
Holdings Inc. He was previously a venture partner at Vimac Partners LLC, a
venture capital firm specializing in investments in the information technology
and Internet-related industry. Mr. Lax holds a bachelor of science degree from
Boston University. He is a director of a number of privately-held companies.


     Our Board of Directors has nominated John B. Landry to serve as a Director
effective upon consummation of this offering. Mr. Landry, age 51, has been
Strategic Technology Consultant to senior management of IBM Corporation since
June 1995. In addition, from October 1995 to January 1999, he was Chairman of
the Board of Narrative Communications Corporation, an Internet-based interactive
advertising company. In January 1999, Narrative was acquired by At Home
Networks. From 1990 to 1995, Mr. Landry was Senior Vice President and Chief
Technology Officer of Lotus Development Corporation, a provider of software
products and services. Mr. Landry is also a director of Skycache, Inc., MCK
Communications Corp., FlexiInternational Software, Inc., and AnyDay.COM. Mr.
Landry is currently providing consulting services to us and in connection with
his consulting arrangement has been granted options to purchase 15,000 shares of
common stock at an exercise price of $10 per share.


                                       58
<PAGE>   64

DIRECTOR COMPENSATION

     Directors receive no remuneration for serving on our Board of Directors.

COMMITTEES OF THE BOARD OF DIRECTORS

     Our Board of Directors has standing Audit and Compensation Committees. The
Audit Committee consists of Mr. Thomas C. Dircks and Ms. Patricia A. M. Riley.
Among other functions, the Audit Committee makes recommendations to our Board of
Directors regarding the selection of independent auditors, reviews the results
and scope of the audit and other services provided by our independent auditors,
reviews our financial statements and reviews and evaluates our internal control
functions. The Compensation Committee consists of Mr. Thomas C. Dircks, Ms.
Patricia A. M. Riley and Mr. Charles R. Lax. The Compensation Committee
determines executive compensation and stock option grants and makes
recommendations to our Board of Directors concerning salaries and incentive
compensation for our employees and consultants.

EXECUTIVE COMPENSATION

     Effective January 1, 1999, we entered into one-year employment agreements
with each of Messrs. Fassler, Maggs and Bhargava pursuant to which they each
will receive a salary of $180,000 for the period ending December 31, 1999.
Effective January 1, 1999, we also entered into a one-year consulting agreement
with Mr. Feld through Intensity Ventures, Inc. pursuant to which he will receive
a consulting fee of $180,000. On March 10, 1999, we entered into an employment
agreement with Mr. Lidestri for a term commencing on that date and terminating
on March 1, 2001 unless either of us exercises our rights to terminate the
agreement sooner. The agreement provides for a $150,000 signing bonus,
two-thirds of which was paid in April 1999 and the balance of which is payable
on March 10, 2000, an annual base salary of $180,000 and a performance-based
annual bonus of up to $70,000. See "-- Employment Agreements." We also have
employment agreements with certain other senior officers.

                                       59
<PAGE>   65

     The following table sets forth the total compensation for fiscal 1998 of
our Chief Executive Officer and each of the other four most highly compensated
executive officers whose total salary and bonus for fiscal 1998 is estimated to
exceed $100,000:

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                                LONG-TERM
                                                                                               COMPENSATION
                                                                                                  AWARDS
                                                                ANNUAL COMPENSATION            ------------
                                                         ----------------------------------     NUMBER OF
                                                                                  OTHER         SECURITIES
                                                                                  ANNUAL        UNDERLYING     ALL OTHER
NAME OF EXECUTIVE OFFICER AND PRINCIPAL POSITION  YEAR    SALARY      BONUS    COMPENSATION    OPTIONS/SARS   COMPENSATION
- ------------------------------------------------  ----   --------    -------   ------------    ------------   ------------
<S>                                               <C>    <C>         <C>       <C>             <C>            <C>
Stephen W. Maggs...........................       1998   $130,232(1)
  Chief Executive Officer,.................                               --          --              --             --
  President, Treasurer and Director
Francis J. Alfano..........................       1998   $ 12,500(2)      --          --              --             --
  Senior Vice President,
  Mergers and Acquisitions
Rajat Bhargava.............................       1998   $120,152
  Senior Vice President,...................                               --          --              --             --
  Strategic Planning and Integration
Bruce S. Klein.............................       1998   $116,667(3)      --     $15,635(4)           --             --
  Senior Vice President,
  General Counsel and Secretary
William A. Wilson..........................       1998   $ 48,894(5)      --          --              --             --
  Chief Financial Officer
</TABLE>

- ---------------
(1) Although Mr. Maggs commenced employment with us on December 8, 1997, he was
    not put on our payroll until January 1, 1998. As a result, Mr. Maggs was
    paid $10,000 in 1998 as compensation for his employment in 1997.

(2) Reflects salary received by Mr. Alfano from the commencement of his
    employment with us on December 1, 1998 through December 31, 1998.

(3) Reflects salary received by Mr. Klein from the commencement of his
    employment with us in April 1998 through December 31, 1998.

(4) Reflects income received by Mr. Klein in his capacity as an independent
    consultant prior to becoming our employee.

(5) Reflects salary received by Mr. Wilson from the commencement of his
    employment with us on September 22, 1998 through December 31, 1998.

OPTION GRANTS IN LAST FISCAL YEAR

     None of the named executive officers were granted options in the last
fiscal year. On April 15, 1999, our Compensation Committee granted an aggregate
of 375,000 options to senior management, including:

     - options to purchase 30,000 shares of common stock at an exercise price of
       $8.00 per share to Stephen W. Maggs;

     - options to purchase 30,000 shares of common stock at an exercise prices
       of $8.00 per share to Rajat Bhargava;

     - options to purchase 25,000 shares of common stock at an exercise price of
       $8.00 per share to Francis J. Alfano;

     - options to purchase 25,000 shares of common stock at an exercise price of
       $8.00 per share to Bruce S. Klein; and

                                       60
<PAGE>   66

     - options to purchase 25,000 shares of common stock at an exercise price of
       $8.00 per share to William A. Wilson.

STOCK OPTION PLAN


     Our Board of Directors has adopted and our stockholders have approved the
Interliant 1998 Stock Option Plan, under which stock options may be granted to
our officers, employees and consultants and to officers, employees and
consultants of our subsidiaries. Our stock option plan allows our Board of
Directors to award up to an aggregate of 3,800,000 options to purchase an
identical number of shares of our common stock to qualified recipients. As of
the date of this prospectus, our Board has granted a total of 3,713,994 options.
Any options which have been granted but which expire or terminate unexercised
are returned to the plan and may be granted at a later date to any qualified
recipient.


     Our stock option plan is administered by the Compensation Committee of the
Board of Directors. The Committee has the authority to determine:

     - the persons to whom options will be granted;

     - when options will be granted;

     - the number of shares subject to each option;

     - the exercise price of each option;

     - the time or times at which the options will become exercisable;

     - the duration of the exercise period; and

     - provide for the acceleration of the exercise period.

In addition, if we are involved in a merger, reorganization, stock split or
other type of corporate transaction that would diminish the value of our
outstanding options, the Compensation Committee may adjust the number of options
granted and/or the exercise price of such options in order to ensure that option
holders are treated equitably.

     Our stock option plan also permits the grant of stock options that qualify
as incentive stock options ("ISOs") under Section 422 of the Internal Revenue
Code and nonqualified stock options ("NSOs"), which do not so qualify.

     The exercise price of options granted under our stock option plan may not
be less than 100% of the fair market value of the common stock on the date of
grant. The maximum term of options granted under our stock option plan is 10
years from the date of grant. ISOs granted to any employee who is a 10%
shareholder of Interliant are subject to special limitations relating to the
exercise price and term of the options. The value of common stock subject to
ISOs that become exercisable by any one employee in any one year is limited by
the Internal Revenue Code to $100,000. For this purpose, the value of common
stock is determined at the time of grant. Options granted under our stock option
plan will generally become vested and exercisable over a four-year period in
equal annual installments. However, if any of the events listed below occurs and
provided that no written provision has been made, in connection with any such
event, for (1) the continuation of the stock option plan and/or the assumption
of all outstanding options by a successor corporation, or (2) the substitution
for such options of new options covering the stock of a successor corporation
then each option that was not then vested prior to such event will become fully
vested and immediately exercisable:

     - An acquisition by any person or group of related individuals of
       beneficial ownership of 30% or more of either the outstanding shares of
       our common stock or the combined voting power of our outstanding voting
       securities;

     - A change in the composition of our Board of Directors during any period
       of two consecutive years which results in the directors in office at the
       beginning of such period plus any newly elected or nominated directors no
       longer constituting at least a majority of our Board of Directors;
                                       61
<PAGE>   67

     - The approval by our stockholders of a merger, consolidation or
       reorganization in which outstanding shares of our common stock are
       converted into:

        - shares of stock of another company, unless our stockholders end up
          owning 80% or more of the voting power of such other company;

        - other securities of our company or another company unless our
          stockholders hold at least 80% of the voting power of our company or
          such other company; or

        - cash or other property;


     - The approval by our stockholders of the sale or other disposition of all
       or substantially all of our assets or our liquidation or dissolution; or


     - The adoption by our Board of Directors of a resolution to the effect that
       any person has acquired effective control of our business and affairs.

     All options granted under our stock option plan may not be transferred,
except upon the death of the optionholder in accordance with his will or
applicable law. In the event of an optionee's death or permanent and total
disability, outstanding options that have become exercisable will remain
exercisable for a period of one year, and the Committee will have the discretion
to determine the extent to which any unvested options shall become vested and
exercisable in connection with such death or disability. In the case of any
other termination of employment, except for a termination for cause as described
below, outstanding options that have previously become vested will remain
exercisable for a period of 90 days. All unexercised options will be immediately
forfeited by any employee who is terminated as a result of any of the following:

     - embezzlement or misappropriation of corporate funds;

     - conviction for a felony;

     - misconduct resulting in material injury to us;

     - significant activities harmful to our reputation of the reputation or any
       of our subsidiaries;

     - a significant violation of our corporate policies;

     - willful refusal to perform, or substantial disregard of, the duties
       properly assigned to the option holder;

     - a significant violation of any contractual, statutory or common law duty
       of loyalty to us or any of our subsidiaries.

     Under our stock option plan, the exercise price of an option is payable in
cash or, in the discretion of the Committee, in common stock or a combination of
cash and common stock. An optionee must satisfy all applicable tax withholding
requirements at the time of exercise.

     Our stock option plan has a term of 10 years, and all options granted under
the Plan prior to its termination remain outstanding until they have been
exercised or are terminated in accordance with their terms. Our Board of
Directors may amend the Plan at any time.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     Mr. Dircks and Ms. Riley served as members of our Compensation Committee
during fiscal year 1998. During 1998, no committee member was an officer or
employee of ours. In addition, no interlocking relationship exists between our
Board of Directors or our Compensation Committee and the board of directors or
compensation committee of any other company, nor has any such interlocking
relationship existed in the past.

                                       62
<PAGE>   68

EMPLOYMENT AGREEMENTS

     We have entered into employment agreements with Messrs. Fassler, Maggs and
Bhargava, pursuant to which each will receive annual compensation of $180,000.
The Agreements provide for a term of one year and will renew automatically for
additional one-year terms unless we or the employee deliver a notice of
non-renewal at least three months prior to termination of the term. Under the
Agreements, the employees are also entitled to participate in our employee
benefit plans which are generally available to our senior officers.


     The Agreements include provisions that are effective upon the termination
of employment of the employees under certain circumstances. In general, the
employees are entitled to severance upon termination by us without "cause." The
severance shall be equal to the amount of the employee's base salary yet to be
paid for the unexpired portion of the term of the Agreement, discounted based on
a specified published interest rate. In the event of termination due to death or
disability for a specified period of time, the employee or the employee's
estate, as applicable, shall be entitled to receive one-year's base salary,
discounted based on a specified published interest rate and we shall continue to
provide the employee, his spouse and minor children, as applicable, with certain
medical and other benefits through the end of the term of the Agreement.


     For our protection, the agreements prohibit Messrs. Fassler and Bhargava
during and for periods of twenty-four and twelve months, respectively after the
end of their individual employment, from:

     - Soliciting any customers which are in any way related to our business;

     - Competing with us in any way; or

     - Disclosing or enabling anyone else to use any information he obtains
       during his employment.

     Each Agreement also prohibits Messrs. Fassler and Bhargava from:

     - Interfering or attempting to disrupt our business relationship with
       customers or suppliers; or

     - Soliciting our employees.

     The prohibitions contained in Mr. Maggs's contract are identical to those
contained in Mr. Fassler's contract, except Mr. Maggs is not prohibited from
engaging in Internet related business activities through Channel Reps, Inc. or
any of its subsidiaries or divisions or Channel Force, Inc.

     Mr. Feld, through Intensity Ventures, Inc., has entered into a one-year
consulting agreement with us with substantially identical terms to the
agreements described above, except that Mr. Feld is not prohibited from
competing with us and is not entitled to participate in our employee benefit
plans. His annual consulting fee of $180,000 will be paid to Intensity Ventures,
Inc. on a gross basis as an independent contractor.


     We have also entered into a two-year employment agreement with Mr. Lidestri
which shall automatically be extended on a month-to-month basis from the end of
the term unless we or Mr. Lidestri deliver a notice stating a desire to
terminate the agreement. The agreement provides for an annual base salary of
$180,000 and an annual bonus of up to $70,000 based upon whether Mr. Lidestri
meets or exceeds specified performance objectives. In addition, under the
agreement, we are obligated to pay Mr. Lidestri a signing bonus of $150,000 with
$100,000 of such bonus having been paid in April 1999 and the remaining $50,000
of which is payable on the first anniversary of the agreement.


     Under the agreement, Mr. Lidestri is entitled to participate in our
employee benefit plans which are generally available to our employees. The
agreement states that upon termination of Mr. Lidestri's employment by us
without cause or by Mr. Lidestri as allowed under the agreement, he shall be
entitled to severance comprised of the following components:

          - any remaining unpaid portion of his signing bonus; plus

                                       63
<PAGE>   69

          - the greater of (A) the unpaid portion of his annual base salary and
            other compensation for the remainder of the term of the agreement,
            including a pro rata portion of the performance-based bonus for the
            year in which his employment is terminated, or (B) an amount equal
            to six months of his annual base salary and other compensation for
            the remainder of the term of the agreement plus a pro rata portion
            of the performance-based bonus for the year in which his employment
            is terminated.

     In addition, Mr. Lidestri shall be entitled to participate in our benefit
programs for a minimum of six months from the date of termination.

     If we terminate the agreement for cause, Mr. Lidestri shall be entitled to
receive only the unpaid portion of his base salary and all vested benefits under
any benefit programs, in each case, through the date of termination.

     In the event of termination due to death or disability during the term of
the agreement, Mr. Lidestri or Mr. Lidestri's estate, as applicable, shall be
entitled to receive all accrued and unpaid portions of his annual base salary to
the date of his death or disability and all employee benefits accrued but unpaid
to the date of his death or disability.

     Under the terms of the agreement for a period of time following termination
of Mr. Lidestri's employment with us, which shall be either one year from such
termination, one year following the expiration of the agreement or two years
following the date of the agreement depending upon the reason for termination,
Mr. Lidestri is prohibited from engaging in the following activities:

     - Competing with us or any of our subsidiaries in any way, except as an
       officer, director, shareholder or employee of ours or any of our
       affiliates.

     - Soliciting or interfering with, or attempting to hire:

          - any person who was employed by us or one of our affiliates or
            subsidiaries during the 12 months before the end of the agreement;

          - any person who was a customer or client or requested or received a
            proposal from us or one of our affiliates or subsidiaries during the
            12 months before the end of the agreement; or

     - Using, disclosing or publishing any confidential material related to our
       business or the business of any of our subsidiaries or affiliates which
       he acquired while employed with us, unless the material is publicly
       available, otherwise lawfully obtained or must be disclosed by law.

                                       64
<PAGE>   70

                           RELATED PARTY TRANSACTIONS

     Since our inception, Web Hosting Organization LLC, SOFTBANK Technology
Ventures and SOFTBANK Technology Advisors Fund L.P. have each purchased
securities from us.

SALE OF STOCK TO THE SOFTBANK PURCHASERS

     In January 1999, the SOFTBANK Purchasers purchased from us an aggregate of
2,647,658 shares of our Redeemable Convertible Preferred Stock and 749,625
warrants to purchase shares of common stock for an aggregate purchase price of
$13.0 million. In April 1999, the SOFTBANK Purchasers exercised the 749,625
warrants for an identical number of shares of common stock at an aggregate
exercise price $5.0 million.

SALE OF STOCK TO WEB HOSTING ORGANIZATION LLC

     WEB owns 25,200,000 shares of our common stock which were acquired from us
in a series of six transactions in December 1997, May 1998, June 1998, September
1998, December 1998 and February 1999, in each case at a price, giving effect to
the 3-for-1 stock split effected in July 1998, of $1.67 per share.

     The principal members of WEB are Charterhouse Equity Partners III, L.P.
("CEP III") and WHO Management LLC. Leonard J. Fassler and Bradley A. Feld, our
Co-Chairmen, are the member managers of WHO. Bradley A. Feld is a general
partner of the SOFTBANK Purchasers. See "Description of Capital Stock -- The WEB
Hosting Investment" and " -- The SOFTBANK Investment."

DISTRIBUTIONS BY OUR SIGNIFICANT STOCKHOLDER

     Pursuant to the terms of the Limited Liability Company Agreement of WEB
dated as of November 26, 1997, as amended by Amendment No. 1, dated as of March
4, 1998, the members of WEB shall be entitled to receive a distribution of all
cash funds or other property of WEB available from any source other than the
ordinary operations of its subsidiaries, after payment of all expenses of WEB
due at the time of such distribution ("Total Proceeds"). The Total Proceeds
shall be distributed to the members of WEB in tranches with priority given to
covering members' federal tax liability, followed by return of capital and then
as necessary to achieve specified internal rates of return. Thereafter, portions
of the Total Proceeds will be distributed to WHO for the benefit of our
co-founders and the members of our senior management, other senior employees,
employees who were hired shortly after our formation and consultants as
described below.

     Of the management distributions to WHO, 70% are retained by WHO for
distribution to our co-founders, who are Messrs. Fassler, Feld, Maggs and
Bhargava, and 30% are distributed to SMI Fund LLC, a New York limited liability
company, for distribution to its members.

     There are a total of 18 members of SMI, all of whom are either executive
officers, senior employees, employees who were hired shortly after our formation
or consultants. Following is a list of the six senior management members who are
members of SMI. The percentage next to each of their names indicates the
percentage of amounts distributed to SMI that flow through to such person:

<TABLE>
<S>                                                     <C>
Mr. Frank Alfano......................................   5.0%
Mr. Edward A. Cavazos.................................   3.5%
Mr. Paul E. Chollett..................................   3.5%
Mr. Bruce S. Klein....................................  10.0%
Mr. James M. Lidestri.................................  10.0%
Mr. William A. Wilson.................................   6.7%
</TABLE>

                                       65
<PAGE>   71

     The management distributions to WHO described above increase as the members
of WEB realize specified internal rates of return on their investment in WEB.
The following diagram depicts the flow of the distribution of Total Proceeds to
the members of WEB described above. No Total Proceeds have been distributed to
date.
                                  [Flow Chart]


<TABLE>
<S>           <C>                <C>                       <C>
                                     INTERLIANT, INC.
                                           WEB
                                 HOSTING ORGANIZATION LLC
                                          CEPIII                WHO
                                                           MANAGEMENT LLC
                 CO-FOUNDERS           SMI FUND LLC
</TABLE>


FEES PAID BY US TO OUR SIGNIFICANT STOCKHOLDERS

     During 1999 and 1998, in connection with certain of our acquisitions, we
paid or accrued transaction fees of approximately $361,000 and $337,000,
respectively, to Charterhouse, which is an affiliate of CEP III. Such fees were
paid pursuant to the terms of the WEB LLC Agreement which require WEB or its
affiliates, which includes us, to pay Charterhouse two percent (2%) of the total
transaction costs of each acquisition or investment by WEB or its affiliates,
which includes us, in which Charterhouse or any of its affiliates directly or
indirectly provide all or a portion of the equity financing therefor.
Charterhouse will not receive any fees with respect to this arrangement in the
future.

CONSULTING AND EMPLOYMENTS AGREEMENTS WITH OUR CO-FOUNDERS

     During 1998, we paid consulting fees of $120,000 to each of Sage Equities,
Inc. and Intensity Ventures Inc, whose principals are Messrs. Fassler and Feld,
respectively, pursuant to consulting agreements with each of them. Effective
January 1, 1999, we entered into employment agreements with Messrs. Fassler,
Maggs and Bhargava and a consulting agreement with Mr. Feld, through Intensity
Ventures, Inc., pursuant to which each will be paid annual compensation of
$180,000. See "Management -- Employment Agreements."

                                       66
<PAGE>   72

                             PRINCIPAL STOCKHOLDERS


     The following table sets forth certain information regarding the beneficial
ownership of the common stock as of June 4, 1999 and as adjusted to reflect the
sale of the shares of common stock offered hereby by (i) each person or entity
known to us to own beneficially more than 5% of the outstanding shares of common
stock, (ii) each of our directors, (iii) each of the named executive officers
and (iv) all directors and executive officers as a group. Unless otherwise
indicated below, to our knowledge, all persons listed below have sole voting and
investment power with respect to their shares of common stock, except to the
extent authority is shared by spouses under applicable law.



<TABLE>
<CAPTION>
                                                    SHARES BENEFICIALLY      SHARES BENEFICIALLY
                                                    OWNED PRIOR TO THE         OWNED AFTER THE
                                                        OFFERING(1)              OFFERING(1)
                                                   ---------------------    ---------------------
BENEFICIAL OWNER                                     NUMBER      PERCENT      NUMBER      PERCENT
- ----------------                                   ----------    -------    ----------    -------
<S>                                                <C>           <C>        <C>           <C>
Web Hosting Organization LLC(2)..................  25,200,000    77.4       25,200,000    59.7
  c/o Charterhouse Group International, Inc.
  535 Madison Avenue
  New York, NY 10022
Charterhouse Group International, Inc.(2)........  25,200,000    77.4       25,200,000    59.7
  535 Madison Avenue
  New York, NY 10022
Mathew Wolf(3)...................................   3,945,090    12.1        3,945,090     9.3
  1001 Fannin Street
  Suite 2000
  Houston, TX 77002
SOFTBANK Technology Ventures IV, L.P.(4).........   3,397,283     9.6        3,397,283     8.0
  333 West San Carlos
  Suite 1225
  San Jose, CA
Leonard J. Fassler(5)............................  25,200,000    77.4       25,200,000    59.7
Bradley A. Feld(5)(6)............................  25,200,000    77.4       25,200,000    59.7
Stephen W. Maggs(5)..............................  25,200,000    77.4       25,200,000    59.7
Francis J. Alfano................................          --      --               --      --
Rajat Bhargava(5)................................  25,200,000    77.4       25,200,000    59.7
Bruce S. Klein...................................          --      --               --      --
William A. Wilson................................          --      --               --      --
Merril M. Halpern(8).............................          --      --               --      --
Thomas C. Dircks(8)(9)(10).......................          --      --               --      --
Patricia A.M. Riley(8)(9)(10)....................          --      --               --      --
Jay M. Gates(8)..................................          --      --               --      --
Charles R. Lax(7)(9).............................   3,397,283     9.6        3,397,283     8.0
All Directors and Executive Officers as a
  Group(5), (6), (7) and (8) (18 persons)........  29,471,467    83.3       29,471,467    69.5
</TABLE>


- ---------------
 *  Less than 1%


(1) Beneficial ownership is determined in accordance with the rules of the
    Securities and Exchange Commission, based on factors including voting and
    investment power with respect to shares. Shares of common stock subject to
    options currently exercisable within 60 days of June 4, 1999 are deemed
    outstanding for the purpose of computing the percentage of ownership of the
    person holding such options, but are not deemed outstanding for computing
    the percentage ownership of any other person.


(2) The principal members of WEB are CEP III, an affiliate of Charterhouse Group
    International, Inc., and WHO. Their respective ownership interest in WEB are
    as follows: CEP III: 95.2% and WHO 4.8%. Leonard J. Fassler and Bradley A.
    Feld are the member managers of WHO and Stephen W. Maggs and Rajat Bhargava
    are among the members. The general partner of CEP III is CHUSA

                                       67
<PAGE>   73

    Equity Investors III, L.P., whose general partner is Charterhouse Equity
    III, Inc., a wholly-owned subsidiary of Charterhouse. As a result of the
    foregoing, all of the shares of Common Stock of Interliant held by the WEB
    would for purposes of Section 13(d) of the Securities Exchange Act of 1934,
    as amended, be considered to be beneficially owned by Charterhouse.

(3) Includes 398,845 shares of common stock owned by the Ann Weltchek Wolf 1995
    Marital Trust, 797,690 shares of common stock owned by the Mathew D. Wolf
    Childrens Trust and 350,000 shares of common stock held in escrow until
    March 31, 2000. Mr. Wolf disclaims beneficial ownership of all the shares of
    common stock owned by both of the trusts named above.

(4) Includes 2,647,658 shares of Series A Redeemable Convertible Preferred Stock
    which will be converted into an equal number of shares of common stock upon
    consummation of the offering. Of these shares, 49,776 are held by SOFTBANK
    Technology Advisors Fund, L.P., an affiliated entity. Also includes 14,093
    shares of common stock held by SOFTBANK Technology Advisors Fund, L.P.


(5) Includes 25,200,000 shares held by WEB. Messrs. Fassler, Feld, Maggs and
    Bhargava are members of WHO, which is a member of WEB. Each of Messrs.
    Fassler, Feld, Maggs and Bhargava disclaim beneficial ownership of such
    shares other than the shares attributable to each of them on a pro rata
    basis as a result of their membership in WHO. Mr. Feld is a general partner
    of Kodiak Technology Ventures II LLP. Kodiak received 5,176 shares of Common
    Stock in connection with our acquisition of Net Daemons Associates, Inc. On
    April 26, 1999, Kodiak distributed 2,588 shares of common stock to each of
    its general partners.


(6) Excludes 3,333,414 shares held by SOFTBANK Technology Ventures IV, L.P. and
    63,869 shares held by SOFTBANK Technology Advisors Fund, L.P. Mr. Feld, a
    Co-chairman and Director of Interliant, is a general partner of each of
    SOFTBANK Technology Ventures IV, L.P. and SOFTBANK Technology Advisors Fund,
    L.P. Mr. Feld disclaims beneficial ownership of such shares.


(7) Includes 3,333,414 shares held by SOFTBANK Technology Ventures IV, L.P. and
    63,869 shares held by SOFTBANK Technology Advisors Fund, L.P. Mr. Lax, a
    director of Interliant, is a managing member of STV IV LLC, the general
    partner of SOFTBANK Technology Ventures IV, L.P. Mr. Lax disclaims
    beneficial ownership of such shares except to the extent of his pecuniary
    interest therein.


(8) Excludes 25,200,000 shares held by WEB. Messrs. Halpern, Dircks, Gates and
    Ms. Riley are directors and/or officers of Charterhouse. Charterhouse is an
    affiliate of CEP III which is a member of WEB. Each of Messrs. Halpern,
    Dircks, Gates and Ms. Riley disclaim beneficial ownership of such shares.

(9) A member of the Compensation Committee of the Board of Directors.

(10) A member of the Audit Committee of the Board of Directors.

                                       68
<PAGE>   74

                          DESCRIPTION OF CAPITAL STOCK

AUTHORIZED STOCK; ISSUED AND OUTSTANDING SHARES

     Our authorized capital stock consists of 200,000,000 shares of common
stock, par value $0.01 per share, and 1,000,000 shares of undesignated preferred
stock, par value $0.01 per share.

COMMON STOCK


     Following the offering 42,208,979 shares of common stock will be issued and
outstanding based on the number of shares of common stock outstanding as of the
date hereof and assuming the issuance of 2,647,658 shares of common stock upon
the conversion of all outstanding Series A Redeemable Convertible Preferred
Stock (see "-- The SOFTBANK Investment"). All of the issued and outstanding
shares of common stock are, and the shares of common stock offered hereby will
upon completion of this offering be fully paid and nonassessable.


     The following summarizes the rights of holders of our common stock:

     - each holder of shares of common stock is entitled to one vote per share
       on all matters to be voted on by stockholders generally, including the
       election of directors;

     - there are no cumulative voting rights;

     - the holders of our common stock are entitled to dividends which may be
       paid in cash, property or shares of our capital stock and other
       distributions as may be declared from time to time by the board of
       directors out of funds legally available for that purpose, if any;

     - upon our liquidation, dissolution or winding up, the holders of shares of
       common stock will be entitled to share ratably in the distribution of all
       of our assets remaining available for distribution after satisfaction of
       all our debts and liabilities and the payment of the liquidation
       preference of any outstanding preferred stock; and

     - upon completion of this offering, the holders of common stock have no
       preemptive or other subscription rights to purchase shares of our stock,
       nor will holders be entitled to the benefits of any redemption or sinking
       fund provisions.


     As of the date hereof, there were approximately 45 record owners of common
stock.


     Certain stockholders of Interliant have been given the right to nominate
persons for election as directors. See "-- The SOFTBANK Investment" and "-- The
Interliant Acquisition."

PREFERRED STOCK

     Our certificate of incorporation authorizes our board of directors to
create and issue one or more series of preferred stock and determine the rights
and preferences of each series within the limits set forth in our certificate of
incorporation and applicable law. Among other rights, the board of directors may
determine, without further vote or action by our stockholders:

     - the number of shares constituting the series and the distinctive
       designation of the series;

     - the dividend rate on the shares of the series, whether dividends will be
       cumulative, and if so, from which date or dates, and the relative rights
       of priority, if any, of payment of dividends on shares of the series;

     - whether the series will have voting rights in addition to the voting
       rights provided by law and, if so, the terms of such voting rights;

     - whether the series will have conversion privileges and, if so, the terms
       and conditions of conversion;

     - whether or not the shares of the series will be redeemable or
       exchangeable, and if so, the dates, terms and conditions of redemption or
       exchange, as the case may be;
                                       69
<PAGE>   75

     - whether the series will have a sinking fund for the redemption or
       purchase of shares of that series, and, if so, the terms and amount of
       the sinking fund; and

     - the rights of the shares of the series in the event of our voluntary or
       involuntary liquidation, dissolution or winding up and the relative
       rights or priority, if any, of payment of shares of the series.

     Unless otherwise provided by our Board of Directors, the shares of all
series of preferred stock will rank on a parity with respect to the payment of
dividends and to the distribution of assets upon liquidation. Although we have
no present plans to issue any shares of preferred stock, any future issuance of
shares of preferred stock, or the issuance of rights to purchase preferred
shares, may have the effect of delaying, deferring or preventing a change of
control in our company or an unsolicited acquisition proposal. The issuance of
preferred stock also could decrease the amount of earnings and assets available
for distribution to the holders of common stock or could adversely affect the
rights and powers, including voting rights, of the holders of the common stock.
Accordingly, the issuance of shares of preferred stock may discourage bids for
the common stock at a premium or may otherwise adversely affect the market price
of the common stock.

     Currently, excluding 2,647,658 shares of Series A Redeemable Convertible
Preferred Stock that will be converted into an equal number of shares of common
stock upon the consummation of this offering and which will then cease to exist
(see "Description of Capital Stock -- The SOFTBANK Investment"), there are no
shares of preferred stock issued or outstanding.

THE WEB HOSTING ORGANIZATION INVESTMENT


     WEB owns 25,200,000 shares of our common stock, which will represent
approximately 59.7% of our outstanding common stock following consummation of
this offering. The shares were acquired for an aggregate purchase price of $42.0
million in a series of 6 transactions in December 1997, May 1998, June 1998,
September 1998, December 1998 and February 1999, in each case at a price, giving
effect to the 3-for-1 stock split effective in July 1998, of $1.67 per share.
The terms of the sale and purchase of these shares are set forth in a
subscription agreement dated December 8, 1997 between WEB and us. The principal
members of WEB are (1) CEP III, which is an affiliate of Charterhouse and (2)
WHO (collectively with CEP III, the "WEB Members"), of which Leonard J. Fassler
and Bradley A. Feld are the member managers. The WEB Members have agreed that
WEB shall be under the exclusive direction of a management committee comprised
of seven members and will vote such member's interest in WEB so that a majority
of the members of such management committee will be designees of Charterhouse.
WEB has certain demand and incidental registration rights under the terms of an
Investors Agreement dated as of January 28, 1999 and a Registration Rights
Agreement dated as of December 8, 1997. See "Description of Capital
Stock -- Registration Rights of Certain Holders."


THE SOFTBANK INVESTMENT


     On January 28, 1999, the SOFTBANK Purchasers purchased from us an aggregate
of 2,647,658 shares of our Redeemable Convertible Preferred Stock and warrants
to purchase 749,625 shares of our common stock for an aggregate purchase price
of $13.0 million. On April 19, 1999, the SOFTBANK Purchasers exercised their
warrants at an aggregate exercise price of $5.0 million and now own 749,625
shares of our common stock. Upon the consummation of this offering, all of the
outstanding shares of Redeemable Convertible Preferred Stock will automatically
be converted into an equal number of shares of our common stock, and the
SOFTBANK Purchasers will own approximately 8.0% of our outstanding common stock.
Bradley A. Feld, our Co-Chairman and director, is a general partner of the
SOFTBANK Purchasers. See "Related Party Transactions." The SOFTBANK Purchasers
have certain demand and incidental registration rights under the terms of the
Investors Agreement. See "Registration Rights of Certain Holders." A majority in
interest of the SOFTBANK Purchasers also have the right, under the Investors
Agreement, to nominate one person for election to our Board of Directors and
have the Board cause that director to be a member of the Compensation Committee
and/or the Audit Committee of the


                                       70
<PAGE>   76

Board. Such director will be subject to removal by the SOFTBANK Purchasers at
any time, with or without cause, and the SOFTBANK Purchasers will have the right
to call a special meeting of stockholders at any time for the sole purpose of
removing and replacing such director. WEB has agreed to vote its shares in a
manner consistent with these and the other terms of the Investors Agreement. Mr.
Charles R. Lax is currently serving as a director and a member of the
Compensation Committee of our Board of Directors pursuant to such provisions.

THE INTERLIANT ACQUISITION

     On March 10, 1999, pursuant to an Asset Purchase Agreement with Interliant
Texas and the shareholders of Interliant Texas, we, partly through a
wholly-owned subsidiary, acquired substantially all of the assets and assumed
specified liabilities of Interliant Texas for $100,000 in cash, 4,091,642 shares
of common stock and the assumption of promissory notes in favor of Mathew Wolf
and Erving Wolf in the aggregate amount of $15.9 million. Upon the closing of
the acquisition, the $7.9 million note in favor of Erving Wolf was paid in full
and the $8.0 million note issued by Interliant Texas in favor of Mathew Wolf was
canceled and replaced by the Wolf Note. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations -- Liquidity and
Capital Resources."

     The 4,091,642 shares of common stock issued in connection with the
acquisition were delivered pursuant to an Agreement to Deliver Shares which
provided, among other things, for 3,608,863 shares of common stock to be
delivered at the closing of the acquisition to the shareholders of Interliant
Texas, 114,644 shares of common stock to be delivered at the closing of the
acquisition to Broadview Holdings LLP, 18,135 shares of common stock to be
delivered on the first business day following January 1, 2000 and 350,000 shares
of common stock to be placed in escrow to support the indemnification
obligations of Interliant Texas and its shareholders under the Purchase
Agreement. Unless we make a claim against the escrowed shares in accordance with
the provisions of the Purchase Agreement, the shares of common stock placed in
escrow will be distributed to Mathew Wolf, one of the shareholders of Interliant
Texas, on March 31, 2000.

     In addition, under the Purchase Agreement, we issued 2,322,139 options to
purchase shares of our common stock at an exercise price of $0.13 per share. All
or a portion of such Interliant Options are fully vested and exercisable.

     The Shareholders have certain incidental registration rights under the
terms of the Shareholders Agreement, dated as of March 10, 1999 by and among all
of our shareholders. See "-- Registration Rights of Certain Holders."

     For so long as all of the parties who received shares of common stock
pursuant to the Agreement to Deliver Shares and certain holders of our options
own in the aggregate 5% of more of the issued and outstanding common stock, such
parties shall have the right to nominate one person for election to our Board of
Directors. To date, such parties have not exercised such rights.

REGISTRATION RIGHTS OF CERTAIN HOLDERS

     We have granted the holders of an aggregate of 32,320,790 shares of common
stock certain demand and incidental registration rights. The SOFTBANK Purchasers
have such registration rights under the Investors Agreement with respect to
2,647,658 shares of common stock to be received upon the consummation of this
offering from the conversion of an equal number of shares of Redeemable
Convertible Preferred Stock and 749,625 shares of common stock received on April
19, 1999 upon the exercise of warrants. WEB has such registration rights under
the terms of each of the Investors Agreement and the Registration Rights
Agreement with respect to 25,200,000 shares of common stock purchased. The
Seller Shareholders have incidental registration rights under the terms of the
Shareholders Agreement with respect to 3,608,863 shares of common stock received
as consideration for the sale of substantially all of the assets of Interliant
Texas and Broadview Holdings LLP has incidental registration rights with respect
to 114,644 shares owned by it. The Shareholders Agreement provides that it shall
be amended as

                                       71
<PAGE>   77

necessary to include any additional shares of common stock issuable pursuant to
the provisions in the Purchase Agreement regarding adjustment of purchase price.

     If we propose to file a registration statement under the Securities Act
covering our common stock or any securities exercisable or exchangeable for or
convertible into our common stock holders of piggyback registration rights may
require us to include a requested amount of their common stock in our registered
offering on the same terms and conditions applicable to the other equity
securities included in such registration statement. We may reduce the number of
shares to be registered if the managing underwriter determines that the
inclusion of such shares would materially and adversely affect the success of
this offering. These piggyback registration rights do not apply to the
registration of securities in connection with our employee benefit plans or
securities issuable in a merger, exchange offer or similar transaction.

     Demand registration rights entitle the holder to require us to include a
requested amount of their common stock in a registration statement on Form S-1,
Form S-2 or Form S-3 and to use our best efforts to register such shares under
the Securities Act of 1933, as amended based on the advice of the managing
underwriter. A majority of the SOFTBANK Purchasers may exercise two demand
registration rights with respect to the registration of shares of common stock
on Form S-1, and twenty percent of the SOFTBANK Purchasers may exercise two
demand registration rights with respect to the registration of shares of common
stock on Form S-3 at any time we become eligible to use Form S-3. WEB may
exercise three demand registration rights with respect to the shares of common
stock that it owns. However, we are not required to register shares under demand
registration rights sooner than six months following the consummation of this
offering.

     Each stockholder with the foregoing piggyback registration rights and
demand registration rights whose shares of common stock are included in a
registration statement must agree not to offer for public sale any shares of
common stock or securities exercisable or exchangeable for or convertible into
common stock, or effect any sale of securities pursuant to Rule 144 under the
Securities Act of 1933, as amended, during the ten days prior to and the 180
days after the closing date of any underwritten offering unless such shares are
covered by such registration statement or a shorter period is agreed to by the
managing underwriter. We are required to bear all related registration expenses
(excluding any underwriting discounts or commissions, if any), disbursements and
fees in connection with the exercise of Piggyback Registration Rights and Demand
Registration Rights.

     In addition, in connection with the issuance to Mr. Steven C. Dabbs of
150,000 shares of common stock in connection with the acquisition of
substantially all of the assets of Clever Computers, Inc., we have agreed that
in the event we grant registration rights with respect to shares of common stock
to any other employee of Interliant or its affiliates, employed in a position
comparable or junior to Mr. Dabbs, identical registration rights shall be given
to Mr. Dabbs.

LIMITATIONS ON DIRECTOR LIABILITY

     Our certificate of incorporation provides that, to the fullest extent
permitted by the Delaware General Corporation Law, none of our directors will be
personally liable to us or our stockholders for monetary damages. Section
102(b)(7) of the Delaware General Corporation Law currently provides that a
director's liability for breach of fiduciary duty to a corporation may be
eliminated, except for liability:

     - for any breach of the director's duty of loyalty to the corporation or
       its stockholders;

     - for acts or omissions not in good faith or which involve intentional
       misconduct or a knowing violation of law;

     - under Section 174 of the Delaware General Corporation Law, for unlawful
       dividends or unlawful stock repurchases or redemptions; and

     - for any transaction from which the director derives an improper personal
       benefit.

     Any amendment to these provisions of the Delaware General Corporation Law
will automatically be incorporated by reference into our certificate of
incorporation without any vote on the part of its
                                       72
<PAGE>   78

stockholders unless otherwise required, including this provision in our Amended
and Restated Certificate may, however, discourage or deter stockholders or
management from bringing a lawsuit against directors for a breach of their
fiduciary duties, even though such an action, if successful, might otherwise
have benefit us and our stockholders.

     The By-laws provide that we will indemnify our directors and officers to
the fullest extent permitted by Delaware law. Generally, we are required to
indemnify our directors and officers for all:

     - judgments;

     - fines;

     - settlements;

     - legal fees; and

     - other expenses

incurred in connection with pending or threatened legal proceedings because of
the director's or officer's position with us.

SECTION 203 OF THE DELAWARE GENERAL CORPORATION LAW

     We are subject to the provisions of Section 203 of the Delaware General
Corporation Law. Under Section 203, business combinations between a Delaware
corporation whose stock generally is publicly traded or held of record by more
than 2,000 stockholders and an interested stockholder are generally prohibited
for a three-year period following the date that such a stockholder became an
interested stockholder, unless:

     - the corporation has elected in its original certificate of incorporation
       not to be governed by Section 203. We did not make this election;

     - the business combination was approved by the board of directors of the
       corporation before the other party to the business combination became an
       interested stockholder;

     - upon consummation of the transaction that made it an interested
       stockholder, the interested stockholder owned at least 85% of the voting
       stock of the corporation outstanding at the commencement of the
       transaction, excluding voting stock owned by directors who are also
       officers or held in employee benefit plans in which the employees do not
       have a confidential right to tender or vote stock held by the plan; or

     - the business combination was approved by the board of directors of the
       corporation and ratified by two-thirds of the voting stock not owned by
       the interested stockholder.

     The three-year prohibition also does not apply to some business
combinations proposed by an interested stockholder following the announcement or
notification of an extraordinary transaction involving the corporation and a
person who had not been an interested stockholder during the previous three
years or who became an interested stockholder with the approval of the majority
of the corporation's directors.

     The term "business combination" is defined generally under Section 203 to
include mergers or consolidations between a Delaware corporation and an
interested stockholder, transactions with an interested stockholder involving
the assets or stock of the corporation or its majority-owned subsidiaries and
transactions which increase an interested stockholder's percentage ownership of
stock. The term "interested stockholder" is defined generally under Section 203
as a stockholder who, together with affiliates and associates, owns or within
three years prior did own 15% or more of a Delaware corporation's voting stock.
Section 203 could prohibit or delay a merger, takeover or other change in
control of us and therefore could discourage attempts to acquire us.

     Our Board approved both the acquisition of common stock by WEB as part of
their approval of WEB Hosting Organization Investment and the acquisition of
preferred stock and warrants by the SOFTBANK

                                       73
<PAGE>   79

Purchasers as part of their approval of the SOFTBANK Investment and,
accordingly, the prohibitions under Section 203 will not apply to any business
combination with either WEB or the SOFTBANK Purchasers.

TRANSFER AGENT AND REGISTRAR

     The transfer agent and registrar for the common stock is ChaseMellon
Shareholder Services, L.L.C.

                        SHARES ELIGIBLE FOR FUTURE SALE

SHARES ELIGIBLE FOR FUTURE SALE


     Immediately following this offering, there will be 42,208,979 shares of our
common stock issued and outstanding assuming that no option holder exercises any
outstanding stock options after April 29, 1999. Of these shares, the 7,000,000
shares of common stock to be sold in this offering will be immediately eligible
for sale in the public market. Of the remaining 35,208,979 issued and
outstanding shares 32,058,979 will be restricted securities within the meaning
of Rule 144 and may not be publicly resold, except in compliance with the
registration requirements of the Securities Act pursuant to an exemption from
registration, including that provided by Rule 144. All of the restricted shares
are subject to the 180-day lock-up agreements described below.


RULE 144

     In general, under Rule 144, a person, or persons whose shares are
aggregated, who has beneficially owned restricted securities for at least one
year, including a person who may be deemed an affiliate, is entitled to sell
within any three month period a number of our shares of common stock that does
not exceed the greater of:

     - 1% of the then-outstanding shares of our common stock; or

     - the average weekly trading volume of our common stock on the NASDAQ
       National Market during the four calendar weeks preceding the date on
       which notice of sale is filed with the Securities and Exchange
       Commission.

Sales under Rule 144 are subject to restrictions relating to manner of sale,
notice and the availability of current public information about us. Commencing
90 days after the date of this prospectus, 3,150,000 shares of common stock will
be eligible for resale under Rule 144. All of such shares are subject to the
180-day Lock-up Agreements described below.

     A person who is not deemed an affiliate of ours at any time during the 90
days preceding a sale and who has beneficially owned shares for at least two
years would be entitled to sell shares following this offering under Rule 144(k)
without regard to the volume limitations, manner of sale provisions or notice
requirements of Rule 144.

RULE 701

     Our employees, directors, officers or consultants who purchase our shares
in connection with a written compensatory plan or contract may be entitled to
rely on the resale provisions of Rule 701. Rule 701 permits non-affiliates to
sell their Rule 701 shares without having to comply with the public information,
holding period, volume limitation or notice provisions of Rule 144. Affiliates
may sell their Rule 701 shares without having to comply with Rule 144's holding
period restrictions. In each of these cases Rule 701 allows the shareholders to
sell 90 days after the date of this prospectus.

OPTIONS

     We intend to file one or more registration statements on Form S-8 under the
Securities Act to register all shares of Common Stock subject to outstanding
stock options and Common Stock issuable
                                       74
<PAGE>   80

pursuant to our stock option plans. Shares covered by these registration
statements will thereupon be eligible for sale in the public markets, subject to
the 180-day Lock-up Agreements described below, to the extent applicable.

LOCK-UP AGREEMENTS

     For a period of 180 days after the date of this prospectus, we, our
executive officers, directors and substantially all of our stockholders, have
agreed not to, without approval by Merrill Lynch:

     - sell, dispose of or transfer any shares of common stock or securities
       convertible into common stock;

     - enter into any agreement that transfers any part of the economic
       consequence of ownership of the common stock; or

     - seek or exercise any right to register any share of common stock or
       security convertible into common stock.

     Our stockholders do, however, have the right to:

     - transfer the securities as a gift, if the recipient agrees to be bound by
       the provisions of the lock-up agreement; or

     - pledge their securities to us in consideration for a loan from us.

     In addition, we do have the right to transfer common stock in connection
with an acquisition, if any recipient of such shares agrees to be bound by the
provisions of the lock-up agreement.

EFFECT OF SALES OF SHARES

     No prediction can be made as to the effect, if any, that future sales of
shares of common stock or the availability of shares for future sale will have
on the prevailing market price for the common stock. Sales of substantial
amounts of common stock, or the perception that such sales could occur, could
adversely affect prevailing market prices for the common stock and could impair
our future ability to raise capital through an offering of equity securities.

                                       75
<PAGE>   81

                                  UNDERWRITING

GENERAL

     We intend to offer our common stock in the United States and Canada through
a number of U.S. underwriters as well as elsewhere through international
managers. Merrill Lynch, Pierce, Fenner & Smith Incorporated, Donaldson, Lufkin
& Jenrette and CIBC World Markets Corp. are acting as U.S. representatives of
each of the U.S. underwriters named below. Subject to the terms and conditions
set forth in a U.S. purchase agreement among us and the U.S. underwriters, and
concurrently with the sale of 875,000 shares of common stock to the
international managers, we have agreed to sell to the U.S. underwriters, and
each of the U.S. underwriters severally and not jointly has agreed to purchase
from us, the number of shares of common stock set forth opposite its name below.

<TABLE>
<CAPTION>
                                                                 NUMBER
                                                                OF SHARES
                      U.S. UNDERWRITER                          ---------
<S>                                                             <C>
Merrill Lynch, Pierce, Fenner & Smith
             Incorporated...................................
Donaldson, Lufkin & Jenrette................................
CIBC World Markets Corp.....................................

             Total..........................................
</TABLE>

     We have also entered into an international purchase agreement with certain
international managers outside the United States and Canada for whom Merrill
Lynch International, Donaldson, Lufkin & Jenrette International and CIBC World
Markets International Limited are acting as lead managers. Subject to the terms
and conditions set forth in the international purchase agreement, and
concurrently with the sale of 6,125,000 shares of common stock to the U.S.
underwriters pursuant to the U.S. purchase agreement, we have agreed to sell to
the international managers and the international managers severally have agreed
to purchase from us an aggregate of 875,000 shares of common stock. The initial
public offering price per share and the total underwriting discount per share of
common stock are identical under the U.S. purchase agreement and the
international purchase agreement.

     In the U.S. purchase agreement and the international purchase agreement,
the several U.S. underwriters and the several international underwriters have
agreed, subject to the terms and conditions set forth therein, to purchase all
of the shares of common stock being sold pursuant to each such agreement if any
of the shares of common stock being sold pursuant to such agreement are
purchased. In the event of a default by an underwriter, the U.S. purchase
agreement and the international purchase agreement provide that, in certain
circumstances, the purchase commitments of the nondefaulting underwriters may be
increased or the purchase agreements may be terminated. The closings with
respect to the sale of shares of common stock to be purchased by the U.S.
underwriters and the international managers are conditioned upon one another.

     We have agreed to indemnify the U.S. underwriters and the international
managers against some liabilities, including some liabilities under the
Securities Act, or to contribute to payments the U.S. underwriters and the
international managers may be required to make in respect of those liabilities.

     The shares of common stock are being offered by the several underwriters,
subject to prior sale, when, as and if issued to and accepted by them, subject
to approval of certain legal matters by counsel for the underwriters and certain
other conditions. The underwriters reserve the right to withdraw, cancel or
modify such offer and reject orders in whole or in part.

                                       76
<PAGE>   82

COMMISSIONS AND DISCOUNTS

     The U.S. representatives have advised us that the U.S. underwriters propose
initially to offer the shares of common stock to the public at the initial
public offering price set forth on the cover page of this prospectus, and to
certain dealers at such price less a concession not in excess of $     per share
of common stock. The U.S. underwriters may allow, and such dealers may reallow,
a discount not in excess of $     per share of common stock to certain other
dealers. After the initial public offering, the public offering price,
concession and discount may change.

     The following table shows the per share and total public offering price,
underwriting discount to be paid by us to the U.S. underwriters and the
international managers and the proceeds before expenses to us. This information
is presented assuming either no exercise or full exercise by the U.S.
underwriters and the international managers of their over-allotment options.

<TABLE>
<CAPTION>
                                                 PER SHARE    WITHOUT OPTION    WITH OPTION
                                                 ---------    --------------    -----------
<S>                                              <C>          <C>               <C>
Public Offering Price..........................      $              $                $
Underwriting Discount..........................      $              $                $
Proceeds, before expenses, to Interliant.......      $              $                $
</TABLE>

     The expenses of the offerings (exclusive of the underwriting discount and
commissions) are estimated at $1.4 million and are payable by us.

INTERSYNDICATE AGREEMENT

     The U.S. underwriters and the international managers have entered into an
intersyndicate agreement that provides for the coordination of their activities.
Under the terms of the intersyndicate agreement, the U.S. underwriters and the
international managers are permitted to sell shares of our common stock to each
other for purposes of resale at the initial public offering price, less an
amount not greater than the selling concession. Under the terms of the
intersyndicate agreement, the U.S. underwriters and any dealer to whom they sell
shares of our common stock will not offer to sell or sell shares of our common
stock to persons who are non-U.S. or non-Canadian persons or to persons they
believe intend to resell to persons who are non-U.S. or non-Canadian persons,
and the international managers and any dealer to whom they sell shares of common
stock will not offer to sell or sell shares of common stock to U.S. persons or
to Canadian persons or to persons they believe intend to resell to U.S. or
Canadian persons, except in the case of transactions under the terms of the
intersyndicate agreement.

OVER-ALLOTMENT OPTION

     We have granted options to the U.S. underwriters, exercisable for 30 days
after the date of this prospectus, to purchase up to an aggregate of 920,000
additional shares of common stock at the public offering price set forth on the
cover page of this prospectus, less the underwriting discount. The U.S.
underwriters may exercise this option solely to cover over-allotments, if any,
made on the sale of the common stock offered hereby. To the extent that the U.S.
underwriters exercise this option, each U.S. underwriter will be obligated,
subject to certain conditions, to purchase a number of additional shares of
common stock proportionate to such U.S. underwriter's initial amount reflected
in the foregoing table.

     We also have granted an option to the international managers, exercisable
for 30 days after the date of this prospectus, to purchase up to an aggregate of
130,000 additional shares of common stock to cover over-allotments, if any, on
terms similar to those granted to the U.S. underwriters.

     The shares of common stock are being offered by the several underwriters,
subject to prior sale, when, as and if issued to and accepted by them, subject
to approval of certain legal matters by counsel for the underwriters and certain
other conditions. The underwriters reserve the right to withdraw, cancel or
modify such offer and to reject orders in whole or in part.

                                       77
<PAGE>   83

RESERVED SHARES


     At our request, the underwriters have reserved for sale, at the initial
public offering price, up to 350,000 shares, or 5%, of the shares offered
hereby, to be sold to some of our directors, officers and employees and their
family members, officers and employees of SOFTBANK entities, and our resellers
and strategic partners. The number of shares of common stock available for sale
to the general public will be reduced to the extent those persons purchase such
reserved shares. Any reserved shares which are not orally confirmed for purchase
within one day of the pricing of this offering will be offered by the
underwriters to the general public on the same terms as the other shares offered
in this prospectus.


NO SALES OF SIMILAR SECURITIES

     For a period of 180 days after the date of this prospectus, we, our
executive officers, directors and substantially all of our stockholders, have
agreed not to directly or indirectly, without approval by Merrill Lynch on
behalf of the underwriters:

     - Offer, pledge, sell, dispose of or transfer any shares of common stock or
       securities convertible into common stock;

     - Enter into any agreement that transfers any part of the economic
       consequence of ownership of the common stock; or

     - Seek or exercise any right to register any share of common stock or
       security convertible into common stock.

     Our stockholders do, however, have the right to:

     - Transfer the securities as a gift, if the recipient agrees to be bound by
       the provisions of the lock-up agreement; or

     - Pledge their securities to us in consideration for a loan from us.

     In addition, we have the right to transfer common stock in connection with
an acquisition, if any recipient of such shares agrees to be bound by the
provisions of the lock-up agreement.

QUOTATION ON THE NASDAQ NATIONAL MARKET


     After pricing this offering, we expect that the common stock will be quoted
on the Nasdaq National Market under the symbol "INIT."


     Before this offering, there has been no public market for our common stock.
The initial public offering price will be determined through negotiations
between us and the U.S. representatives and the lead managers. The factors to be
considered in determining the initial public offering price, in addition to
prevailing market conditions, are expected to be the valuation multiples of
publicly traded companies that the U.S. representatives and the lead managers
believe to be comparable to us, certain of our financial information, the
history of, and the prospects for, our company and the industry in which we
compete, and an assessment of our management, its past and present operations,
the prospects for, and timing of, our future revenues, the present state of our
development and the above factors in relation to market values and various value
measures of other companies engaged in activities similar to ours. There can be
no assurance that an active trading market will develop for our common stock or
that our common stock will trade in the public market subsequent to this
offering at or above the initial public offering price.

     The underwriters do not expect sales of the common stock to be made to any
accounts over which they exercise discretionary authority to exceed 5% of the
number of shares being offered in this offering.

PRICE STABILIZATION, SHORT POSITIONS AND PENALTY BIDS

     Until the distribution of the common stock is completed, rules of the
Securities and Exchange Commission may limit the ability of the underwriters and
certain selling group members to bid for and

                                       78
<PAGE>   84

purchase our common stock. As an exception to these rules, the U.S.
representatives are permitted to engage in certain transactions that stabilize
the price of our common stock. Such transactions consist of bids or purchases
for the purpose of pegging, fixing or maintaining the price of our common stock.

     If the underwriters create a short position in our common stock in
connection with the offering contemplated hereby, i.e., if they sell more shares
of our common stock than are set forth on the cover page of this prospectus, the
U.S. representatives may reduce that short position by purchasing our common
stock in the open market. The U.S. representatives may also elect to reduce any
short position by exercising all or part of the over-allotment option described
above.

     The U.S. representatives may also impose a penalty bid on our underwriters
and selling group members. This means that if the U.S. representatives purchase
shares of our common stock in the open market to reduce the underwriters' short
position or to stabilize the price of the our common stock, they may reclaim the
amount of the selling concession from the underwriters and selling group members
who sold those shares.

     In general, purchases of a security for the purpose of stabilization or to
reduce a short position could cause the price of the security to be higher than
it might be in the absence of such purchases. The imposition of a penalty bid
might also have an effect on the price of our common stock to the extent that it
discourages resales of our common stock.

     Neither we nor any of the underwriters makes any representation or
prediction as to the direction or magnitude of any effect that the transactions
described above may have on the price of our common stock. In addition, neither
we nor any of the underwriters makes any representation that the U.S.
representatives will engage in such transactions or that such transactions, once
commenced, will not be discontinued.

                                 LEGAL MATTERS

     The validity of the shares of common stock offered hereby will be passed
upon for us by Dewey Ballantine LLP, New York, New York. Certain legal matters
in connection with the offering will be passed upon for the underwriters by
Wilson Sonsini Goodrich & Rosati, Professional Corporation, Palo Alto,
California.

                                    EXPERTS


     The consolidated financial statements of Interliant, Inc. (formerly known
as Sage Networks, Inc.) at December 31, 1997 and 1998, and for the period
December 8, 1997 (inception) to December 31, 1997 and the year ended December
31, 1998, and the financial statements of Interliant, Inc. (which is not the
registrant and which is referred to in this prospectus as Interliant Texas) at
December 31, 1997 and 1998, and for each of the three years in the period ended
December 31, 1998, appearing in this prospectus and registration statement, have
been audited by Ernst & Young LLP, independent auditors, as set forth in their
reports thereon appearing elsewhere herein, and are included in reliance upon
the authority of such firm as experts in accounting and auditing.


     The balance sheets of B.N. Technology, Inc. dba Internet Communications, as
of December 31, 1996 and 1997, and the related statements of operations and
accumulated deficit, and cash flows for the period April 15, 1996 (inception)
through December 31, 1996 and for the year ended December 31, 1997 included in
this prospectus have been so included in reliance on the report of Frankel,
Lodgen, Lacher, Golditch, Sardi & Howard, independent accountants given on the
authority of said firm as experts in auditing and accounting.


     The balance sheet of Clever Computers, Inc., as of December 31, 1995, 1996
and 1997 and the related statements of income, retained earnings, and cash flows
for the three years then ended included in this prospectus have been so included
in reliance on the report of BSC&E, independent accountants given on the
authority of said firm as experts in auditing and accounting.


                                       79
<PAGE>   85

     The statements of assets and liabilities as of December 31, 1996 and 1997,
and the statements of revenue and expenses and of cash flows for each of the
three years in the period ended December 31, 1997, of HostAmerica, a division of
HomeCom Communications, Inc., included in this prospectus, have been included
herein in reliance on the report, which includes an explanatory paragraph
regarding basis of presentation, of PricewaterhouseCoopers LLP, independent
accountants, given on the authority of that firm as experts in accounting and
auditing.

     The financial statements of Net Daemons Associates, Inc., for the years
ended December 31, 1997 and 1998 included in this prospectus and in the
registration statement have been audited by Deloitte & Touche LLP, independent
accountants as stated in their report appearing herein and elsewhere in the
registration statement and is included in reliance upon the report of such firm
given upon the authority of said firm as experts in auditing and accounting.

     The financial statements of Telephonetics International, Inc. and Affiliate
included in this prospectus and registration statement have been audited by BDO
Seidman, LLP, independent certified accountants to the extent and for the
periods set forth in their report appearing elsewhere herein and in this
registration statement and are included in reliance on such reports given upon
the authority of said firm as experts in auditing and accounting.

     The balance sheets of Tri Star Web as of December 31, 1996 and 1997 and the
related statements of operations, and changes in retained earnings, and cash
flows for the years then ended, and the consolidated balance sheets of GEN
International Inc. and subsidiaries as of December 31, 1995, 1996 and 1997, and
the related consolidated statements of operations, changes in stockholders'
deficiency, and cash flows for the period April 4, 1995 (inception) through
December 31, 1995 and the years ended December 31, 1996 and 1997 and the balance
sheets of Digiweb, Inc. as of December 31, 1997 and 1998 and the related
statements of income, cash flows and changes in stockholders' equity for the
years then ended included in this prospectus have been so included in reliance
on the reports of Urbach Kahn & Werlin PC, independent accountants given on the
authority of said firm as experts in auditing and accounting.

                             AVAILABLE INFORMATION

     We have filed with the Commission, Washington, D.C. 20549, a Registration
Statement on Form S-1 under the Securities Act with respect to the shares of
common stock offered hereby. This prospectus does not contain all of the
information set forth in the Registration Statement and the exhibits and
schedules thereto. For further information with respect to us and the common
stock offered hereby, reference is made to the Registration Statement and the
exhibits and schedules filed therewith. Statements contained in this prospectus
as to the contents of any contract or any other document referred to are not
necessarily complete, and in each instance reference is made to the copy of such
contract or other document filed as an exhibit to the Registration Statement,
each such statement being qualified in all respects by such reference. A copy of
the Registration Statement may be inspected without charge at the offices of the
Commission in Washington, D.C. 20549, and copies of all or any part of the
Registration Statement may be obtained from the Public Reference Section of the
Commission, Washington, D.C. 20549 upon the payment of the fees prescribed by
the Commission. The Commission maintains a Web site (http://www.sec.gov) that
contains reports, proxy and information statements and other information
regarding registrants, such as Interliant, that file electronically with the
Commission.

     We provide Web hosting services to a customer whose primary residence is
located in Cuba, Mr. Osvaldo Martinez. This information is correct as of the
date of this prospectus. Current information concerning business between any
person located in Cuba or the government of Cuba and Interliant may be obtained
from the Florida Department of Banking and Finance, Plaza Level, The Capitol,
Tallahassee, Florida 32399-0350, telephone number (904) 488-6311.

                                       80
<PAGE>   86

                         INDEX TO FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
                                                                PAGE
                                                                ----
<S>                                                             <C>
INTERLIANT, INC. (FORMERLY KNOWN AS SAGE NETWORKS, INC.)
Report of Independent Auditors..............................     F-4
Consolidated Balance Sheets as of December 31, 1997 and 1998
  and March 31, 1999 (unaudited)............................     F-5
Consolidated Statements of Operations for the Period
  December 8, 1997 (inception) to December 31, 1997 and the
  Year Ended December 31, 1998 and for the three months
  ended March 31, 1998 and 1999 (unaudited).................     F-6
Consolidated Statements of Stockholders' Equity for the
  period December 8, 1997 (inception) to December 31, 1997
  and the year ended December 31, 1998 and for the three
  months ended March 31, 1999 (unaudited)...................     F-7
Consolidated Statements of Cash Flows for the Period
  December 8, 1997 (inception) to December 31, 1997 and the
  Year Ended December 31, 1998 and for the three months
  ended March 31, 1998 and 1999 (unaudited).................     F-8
Notes to Consolidated Financial Statements..................     F-9

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
Pro Forma Consolidated Statement of Operations..............    F-20
Pro Forma Consolidated Statement of Operations..............    F-21
Notes to Pro Forma Consolidated Financial Statements........    F-22

ACQUIRED COMPANY (CLEVER COMPUTERS, INC.)
Independent Auditors' Report................................    F-23
Balance Sheets as of December 31, 1995, 1996 and 1997.......    F-24
Statements of Income for the Years Ended December 31, 1995,
  1996 and December 31, 1997 and for the three months ended
  March 31, 1997 and 1998 (unaudited).......................    F-25
Statement of Retained Earnings for the Years Ended December
  31, 1995, 1996 and December 31, 1997......................    F-26
Statement of Cash Flows for the Years Ended December 31,
  1995, 1996 and December 31, 1997 and for the three months
  ended March 31, 1997 and 1998 (unaudited).................    F-27
Notes to Financial Statements...............................    F-28

ACQUIRED COMPANY (TRI STAR WEB CREATIONS, INC.)
Independent Auditor's Report................................    F-30
Balance Sheets as of December 31, 1996 and 1997.............    F-31
Statements of Operations and Changes in Retained Earnings
  For the Years Ended December 31, 1996 and 1997 and for the
  three months ended March 31, 1997 and 1998 (unaudited)....    F-32
Statements of Cash Flows for the Years Ended December 31,
  1996 and 1997 and for the three months ended March 31,
  1997 and 1998 (unaudited).................................    F-33
Notes to Financial Statements...............................    F-34

ACQUIRED COMPANY (HOSTAMERICA DIVISION OF HOMECOM
  COMMUNICATIONS, INC.)
Report of Independent Accountants...........................    F-36
Statements of Assets and Liabilities as of December 31, 1996
  and 1997..................................................    F-37
Statements of Revenues and Expenses for the Years ended
  December 31, 1995, 1996 and 1997 and for the three months
  ended March 31, 1997 and 1998 (unaudited).................    F-38
Statements of Cash Flows for the Years Ended December 31,
  1995, 1996 and 1997 and for the three months ended March
  31, 1997 and 1998 (unaudited).............................    F-39
Notes to Financial Statements...............................    F-40
</TABLE>


                                       F-1
<PAGE>   87


<TABLE>
<CAPTION>
                                                                PAGE
                                                                ----
<S>                                                             <C>
ACQUIRED COMPANY (B.N. TECHNOLOGY, INC.)
Independent Auditor's Report................................    F-43
Balance Sheets as of December 31, 1996 and 1997.............    F-44
Statements of Operations and Accumulated Deficit for the
  Period from April 15, 1996 through December 21, 1996 and
  the Year Ended December 31, 1997 and for the six months
  ended June 30, 1997 and 1998 (unaudited)..................    F-45
Statements of Cash Flows for the Period from April 15, 1996
  through December 21, 1996 and the Year Ended December 31,
  1997 and for the six months ended June 30, 1997 and 1998
  (unaudited)...............................................    F-46
Notes to Financial Statements...............................    F-47

ACQUIRED COMPANY (GEN INTERNATIONAL, INC. AND SUBSIDIARIES)
Independent Auditor's Report................................    F-50
Balance Sheets as of December 31, 1995, 1996 and 1997.......    F-51
Statements of Operations for the Period April 4, 1995
  (inception) through December 31, 1995 and the Years Ended
  December 31, 1996 and 1997 and for the six months ended
  June 30, 1997 and 1998 (unaudited)........................    F-52
Statements of Cash Flows for the Period April 4, 1995
  (inception) through December 31, 1995 and the Years Ended
  December 31, 1996 and 1997 and for the six months ended
  June 30, 1997 and 1998 (unaudited)........................    F-53
Statements of Changes in Stockholders' Deficiency for the
  Period April 4, 1995 (inception) through December 31, 1995
  and the Years Ended December 31, 1996 and 1997............    F-54
Notes to Financial Statements...............................    F-55

ACQUIRED COMPANY (DIGIWEB, INC.)
Independent Auditor's Report................................    F-58
Balance Sheets as of December 31, 1997 and 1998.............    F-59
Statements of Income for the Years Ended December 31, 1997
  and 1998..................................................    F-60
Statements of Changes in Stockholders' Equity for the Years
  Ended December 31, 1997 and 1998..........................    F-61
Statements of Cash Flows for the Years Ended December 31,
  1997 and 1998.............................................    F-62
Notes to Financial Statements...............................    F-63

ACQUIRED COMPANY (TELEPHONETICS INTERNATIONAL, INC. AND
  STATE OF THE ART, INC.)
Report of Independent Certified Public Accountants..........    F-66
Combined Balance Sheet as of December 31, 1998..............    F-67
Combined Statements of Operations for the Years Ended
  December 31, 1997 and 1998................................    F-68
Combined Statements of Capital Deficit for the Years Ended
  December 31, 1997 and 1998................................    F-69
Combined Statements of Cash Flows for the Years Ended
  December 31, 1997 and 1998................................    F-70
Summary of Significant Accounting Policies..................    F-71
Notes to Combined Financial Statements......................    F-73

ACQUIRED COMPANY (NET DAEMONS ASSOCIATES, INC.)
Independent Auditor's Report................................    F-76
Balance Sheets as of December 31, 1997 and 1998.............    F-77
Statements of Income for the Years Ended December 31, 1997
  and 1998..................................................    F-78
Statements of Stockholders' Deficit for the Years Ended
  December 31, 1997 and 1998................................    F-79
Statements of Cash Flows for the Years Ended December 31,
  1997 and 1998.............................................    F-80
Notes to Financial Statements...............................    F-81
</TABLE>


                                       F-2
<PAGE>   88


<TABLE>
<CAPTION>
                                                                PAGE
                                                                ----
<S>                                                             <C>
ACQUIRED COMPANY (INTERLIANT, INC., WHICH IS NOT THE
  REGISTRANT AND WHICH IS REFERRED TO IN THIS PROSPECTUS AS
  INTERLIANT TEXAS)
Report of Independent Auditors..............................    F-86
Balance Sheets as of December 31, 1997 and 1998.............    F-87
Statements of Operations for the Years Ended December 31,
  1996, 1997 and 1998.......................................    F-88
Statements of Shareholders' Deficit for the Years Ended
  December 31, 1996, 1997 and 1998..........................    F-89
Statements of Cash Flows for the Years Ended December 31,
  1996, 1997 and 1998.......................................    F-90
Notes to Consolidated Financial Statements..................    F-91
</TABLE>


                                       F-3
<PAGE>   89

                         REPORT OF INDEPENDENT AUDITORS

Board of Directors and Stockholders
Interliant, Inc. (formerly known as Sage Networks, Inc.)

     We have audited the accompanying consolidated balance sheets of Interliant,
Inc. (formerly known as Sage Networks, Inc.) (the Company) as of December 31,
1997 and 1998, and the related consolidated statements of operations,
stockholders' equity, and cash flows for the period December 8, 1997 (inception)
to December 31, 1997 and the year ended December 31, 1998. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the 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 consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
Interliant, Inc. (formerly known as Sage Networks, Inc.) at December 31, 1997
and 1998, and the consolidated results of its operations and its cash flows for
the period December 8, 1997 (inception) to December 31, 1997 and the year ended
December 31, 1998, in conformity with generally accepted accounting principles.

                                                 /s/ ERNST & YOUNG LLP

Boston, Massachusetts
February 15, 1999, except for the second to last paragraph of Note 12,
  as to which the date is March 10, 1999

                                       F-4
<PAGE>   90

                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

                          CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
                                                            DECEMBER 31,
                                                     --------------------------     MARCH 31,
                                                        1997           1998            1999
                                                     ----------    ------------    ------------
                                                                                   (UNAUDITED)
<S>                                                  <C>           <C>             <C>
ASSETS
Current assets:
  Cash and cash equivalents........................  $  912,085    $  6,813,360    $  4,376,478
  Cash-restricted..................................                                   1,392,371
  Accounts receivable, net of allowance of $320,000
     and $691,629 at December 31, 1998 and March
     31, 1999, respectively........................                     806,322       5,097,716
  Common stock subscription receivable.............   4,000,000
  Prepaid expenses and other current assets........      14,000         639,662       1,126,435
                                                     ----------    ------------    ------------
          Total current assets.....................   4,926,085       8,259,344      11,993,000
                                                     ----------    ------------    ------------
  Furniture, fixtures and equipment, net...........      27,063       5,103,123      11,467,239
  Intangibles, net.................................                  12,612,228      76,860,888
  Other assets.....................................                     222,172         575,738
                                                     ----------    ------------    ------------
          Total assets.............................  $4,953,148    $ 26,196,867    $100,896,865
                                                     ==========    ============    ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Notes payable and current portion of long-term
     debt..........................................                                $  8,136,195
  Accounts payable.................................  $   84,389    $    787,412       2,587,650
  Accrued expenses.................................      26,507       2,301,507       3,268,667
  Deferred revenue.................................                   1,414,969       3,462,214
                                                     ----------    ------------    ------------
          Total current liabilities................     110,896       4,503,888      17,454,726
  Long-term debt, less current portion.............                                     914,482
Series A, redeemable convertible preferred stock...                                  13,000,000
Stockholders' equity:
  Common stock, par value $.01; 100,000,000 shares
     authorized; 3,000,000, 19,217,197 and
     30,998,802 shares issued and outstanding at
     December 31, 1997, 1998 and March 31, 1999,
     respectively..................................      30,000         192,172         309,988
  Additional paid-in capital.......................   4,970,000      34,160,334      89,067,255
  Deferred compensation............................                  (1,769,429)     (1,201,867)
  Accumulated deficit..............................    (157,748)    (10,890,098)    (18,647,719)
                                                     ----------    ------------    ------------
          Total stockholders' equity...............   4,842,252      21,692,979      69,527,657
                                                     ----------    ------------    ------------
          Total liabilities and stockholders'
            equity.................................  $4,953,148    $ 26,196,867    $100,896,865
                                                     ==========    ============    ============
</TABLE>


                            See accompanying notes.

                                       F-5
<PAGE>   91

                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

                     CONSOLIDATED STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                           PERIOD
                                        DECEMBER 8,
                                            1997                              THREE MONTHS ENDED
                                       (INCEPTION) TO     YEAR ENDED              MARCH 31,
                                        DECEMBER 31,     DECEMBER 31,    ----------------------------
                                            1997             1998            1998            1999
                                       --------------    ------------    ------------    ------------
                                                                         (UNAUDITED)     (UNAUDITED)
<S>                                    <C>               <C>             <C>             <C>
Service revenues.....................                    $  4,905,027     $   13,126     $ 5,434,162
Costs and expenses:
  Cost of service revenues...........                       3,236,385         53,774       3,250,703
  Sales and marketing................                       2,555,035        110,882       1,896,357
  General and administrative.........    $  155,898         5,120,595        256,019       3,699,847
  Depreciation.......................         1,850           696,039          9,417         699,552
  Amortization of intangibles........                       2,439,426          1,618       2,594,330
  Start-up and acquisition
     integration
     costs...........................                       1,727,970        134,106       1,063,458
                                         ----------      ------------     ----------     -----------
                                            157,748        15,775,450        565,816      13,204,247
                                         ----------      ------------     ----------     -----------
Operating loss.......................      (157,748)      (10,870,423)      (552,690)     (7,770,085)
Interest income......................                         138,073         13,645          53,912
Other income (expense)...............                                                        (41,448)
                                         ----------      ------------     ----------     -----------
Net loss.............................    $ (157,748)     $(10,732,350)    $ (539,045)    $(7,757,621)
                                         ==========      ============     ==========     ===========
Net loss per share -- basic and
  diluted............................    $    (0.05)     $      (1.22)    $    (0.18)    $     (0.31)
                                         ==========      ============     ==========     ===========
Weighted average shares
  outstanding........................     3,000,000         8,799,432      3,000,000      24,769,890
                                         ==========      ============     ==========     ===========
</TABLE>


                            See accompanying notes.

                                       F-6
<PAGE>   92

                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY


<TABLE>
<CAPTION>
                                            COMMON STOCK         ADDITIONAL                                      TOTAL
                                       -----------------------     PAID-IN       DEFERRED     ACCUMULATED    STOCKHOLDERS'
                                         SHARES      PAR VALUE     CAPITAL     COMPENSATION     DEFICIT         EQUITY
                                       -----------   ---------   -----------   ------------   ------------   -------------
<S>                                    <C>           <C>         <C>           <C>            <C>            <C>
Sales of common stock................    3,000,000   $ 30,000    $ 4,970,000                                 $  5,000,000
Net loss.............................                                                         $   (157,748)      (157,748)
                                       -----------   --------    -----------   -----------    ------------   ------------
Balance as of December 31, 1997......    3,000,000     30,000      4,970,000                      (157,748)     4,842,252
  Sales of common stock..............   15,600,000    156,000     25,884,000                                   26,040,000
  Deferred compensation..............      475,000      4,750      2,600,750   $(2,602,250)                         3,250
  Amortization of deferred
    compensation.....................                                              832,821                        832,821
  Issuance of common stock in
    connection with acquisitions.....      142,197      1,422        705,584                                      707,006
  Net loss...........................                                                          (10,732,350)   (10,732,350)
                                       -----------   --------    -----------   -----------    ------------   ------------
Balance as of December 31, 1998......   19,217,197    192,172     34,160,334    (1,769,429)    (10,890,098)    21,692,979
Sales of common stock (unaudited)....    6,600,000     66,000     10,934,000                                   11,000,000
Amortization of deferred compensation
  (unaudited)........................                                              567,562                        567,562
Issuance of common stock in
  connection with acquisitions
  (unaudited)........................    5,181,605     51,816     34,009,486                                   34,061,302
Issuance of stock options in
  connection with acquisition
  (unaudited)........................                              9,963,435                                    9,963,435
Net loss (unaudited).................                                                           (7,757,621)    (7,757,621)
                                       -----------   --------    -----------   -----------    ------------   ------------
Balance as of March 31, 1999
  (unaudited)........................   30,998,802   $309,988    $89,067,255   $(1,201,867)   $(18,647,719)  $ 69,527,657
                                       ===========   ========    ===========   ===========    ============   ============
</TABLE>


                            See accompanying notes.

                                       F-7
<PAGE>   93

                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                       PERIOD                                 THREE MONTHS ENDED
                                                  DECEMBER 8, 1997                                MARCH 31,
                                                   (INCEPTION) TO        YEAR ENDED       --------------------------
                                                  DECEMBER 31, 1997   DECEMBER 31, 1998      1998           1999
                                                  -----------------   -----------------   -----------   ------------
                                                                                          (UNAUDITED)   (UNAUDITED)
<S>                                               <C>                 <C>                 <C>           <C>
OPERATING ACTIVITIES
  Net loss......................................     $ (157,748)        $(10,732,350)     $  (539,045)  $ (7,757,621)
  Adjustments to reconcile net loss to net cash
    used in operating activities:
    Provision for uncollectible accounts........                             320,000                         205,182
    Depreciation and amortization...............          1,850            3,135,465           11,035      3,293,882
    Amortization of deferred compensation.......                             832,821                         567,562
    Changes in operating assets and liabilities:
      Accounts receivable.......................                            (980,391)         (11,678)        56,124
      Prepaid expenses and other current
        assets..................................        (14,000)            (602,457)         (51,497)      (150,354)
      Accounts payable..........................         84,389              639,607           75,831       (999,180)
      Accrued expenses..........................         26,507            1,140,135            4,914        253,940
      Deferred revenue..........................                             246,502                         320,560
                                                     ----------         ------------      -----------   ------------
  Net cash used in operating activities.........        (59,002)          (6,000,668)        (510,440)    (4,209,905)
INVESTING ACTIVITIES
  Purchases of furniture, fixtures and
    equipment...................................        (28,913)          (4,321,577)         (90,392)      (984,320)
  Payments issued in connection with non-compete
    agreements..................................                                                            (500,000)
  Transfers to restricted cash..................                                                          (1,392,371)
  Acquisitions of businesses, net of cash
    acquired....................................                         (13,597,558)         (92,059)   (18,930,098)
                                                     ----------         ------------      -----------   ------------
  Net cash used in investing activities.........        (28,913)         (17,919,135)        (182,451)   (21,806,789)
FINANCING ACTIVITIES
  Proceeds from sale of common stock............      1,000,000           30,043,250        4,040,000     11,000,000
  Proceeds from issuance of Series A, redeemable
    convertible preferred stock.................                                                          13,000,000
  Repayment of debt.............................                                                             (66,621)
  Offering costs................................                            (222,172)                       (353,567)
                                                     ----------         ------------      -----------   ------------
  Net cash provided by financing activities.....      1,000,000           29,821,078        4,040,000     23,579,812
                                                     ----------         ------------      -----------   ------------
  Net increase in cash and cash equivalents.....        912,085            5,901,275        3,347,109     (2,436,882)
  Cash and cash equivalents at beginning of
    period......................................             --              912,085          912,085      6,813,360
                                                     ----------         ------------      -----------   ------------
  Cash and cash equivalents at end of period....     $  912,085         $  6,813,360      $ 4,259,194   $  4,376,478
                                                     ==========         ============      ===========   ============
SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING
  AND FINANCING ACTIVITIES
  Stock and options issued in acquisitions......                        $    707,006                    $ 44,024,737
  Stock issued for compensation agreements......                           2,602,250
  Stock subscription receivable.................     $4,000,000
</TABLE>


                            See accompanying notes.

                                       F-8
<PAGE>   94

                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIOD FROM DECEMBER 8, 1997 (INCEPTION) TO DECEMBER 31, 1997, THE YEAR
 ENDED DECEMBER 31, 1998 AND THE THREE MONTHS ENDED MARCH 31, 1999 (UNAUDITED)

1. BUSINESS


     Interliant, Inc. (formerly known as Sage Networks, Inc.) (the Company) was
organized under the laws of the State of Delaware on December 8, 1997. Web
Hosting Organization LLC (WEB), a Delaware Limited Liability Company, is the
majority and controlling shareholder of the Company. WEB's investors are
comprised of Charterhouse Equity Partners III, L.P. and Chef Nominees Limited
(collectively, CEP Members) and WHO Management, LLC (WHO). As of December 31,
1998, CEP Members have invested $29,000,000, and WHO has invested $2,000,000 in
WEB. WEB has, in turn, invested $31,000,000 in the Company. CEP Members have
allocated an additional $11,000,000 to invest in WEB, and have funded the
remaining amount pursuant to a stock subscription agreement (see Notes 7 and
12).


     Since its formation, the Company has been in the process of developing a
Web hosting business. The Company continues to build its Web hosting business
primarily through the acquisition of the Web hosting assets of Internet service
providers, system integrators and Web hosting companies. The primary sources of
revenue are from recurring fees charged to customers for hosting their Web sites
on the Company's server systems. The Company focuses on delivering high-quality,
reliable and flexible Web hosting services.

     Prior to 1998, the Company was in the development stage.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Basis of Presentation

     The consolidated financial statements include the accounts of the Company
and its wholly-owned subsidiaries. All significant intercompany accounts and
transactions have been eliminated.

  Unaudited Interim Financial Information

     The interim financial information as of March 31, 1999 and for the three
months ended March 31, 1998 and 1999 is unaudited and has been prepared on the
same basis as the audited financial statements. In the opinion of management,
such unaudited information includes all adjustments (consisting only of normal
recurring adjustments) necessary for a fair presentation of the interim
information. Operating results for the three months ended March 31, 1998 and
1999 are not necessarily indicative of the results that may be expected for the
year ending December 31, 1999.

  Cash Equivalents

     The Company considers all highly liquid investments purchased with an
original maturity (at date of purchase) of three months or less to be the
equivalent of cash for the purpose of balance sheet and statement of cash flows
presentation. Cash equivalents, which consist primarily of money market
accounts, are carried at cost, which approximates market value.

  Fair Value of Financial Instruments

     Carrying amounts of financial instruments held by the Company, which
include cash equivalents, accounts receivable, accounts payable and accrued
expenses, approximate fair value due to their short duration.

                                       F-9
<PAGE>   95
                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  Concentrations of Credit Risk

     Financial instruments that potentially subject the Company to
concentrations of credit risk are comprised principally of cash, cash
equivalents and accounts receivable. As of December 31, 1998, the Company's cash
and cash equivalents are deposited with various domestic financial institutions.
With respect to accounts receivable, the Company's customer base is dispersed
across many geographic areas. The Company monitors customer payment history,
generally does not require collateral and establishes reserves for uncollectible
accounts as warranted. In addition to individual customers, the Company also
provides Web hosting services to resellers, who, in turn, provide services to
their own customers.

  Use of Estimates

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

  Furniture, Fixtures and Equipment

     Furniture, fixtures and equipment are stated at cost. Major additions and
betterments are capitalized, while replacements, maintenance and repairs that do
not improve or extend the life of the assets are charged to expense.
Depreciation has been provided using the straight-line method over the estimated
useful lives of the assets as follows:

<TABLE>
<S>                                         <C>
Network software and equipment............  3 years
Furniture, fixtures and office
  equipment...............................  3 years
Leasehold improvements....................  Lesser of remaining lease-term or useful
                                            life
</TABLE>

  Internally Developed Software

     In 1998, the Company adopted Statement of Position 98-1, Accounting for the
Costs of Computer Software Developed or Obtained for Internal Use (SOP 98-1)
issued by the American Institute of Certified Public Accountants. SOP 98-1
permits the capitalization of certain internally developed costs related to the
development of internally used software. During 1998, the Company capitalized
approximately $650,000 of project costs related to software developed
internally.

  Intangible Assets


     Intangible assets consist primarily of customer lists, covenants not to
compete, other identifiable intangibles and goodwill, which arose from the
acquisitions of several Web hosting companies and are being amortized on a
straight-line basis over periods ranging from one to five years (see Note 4).


  Impairment of Long-Lived Assets

     The Company continually reviews amortization periods and the carrying value
of long-lived assets, including furniture, fixtures and equipment, and
intangible assets to determine whether there are any indications of reduction in
useful lives or impairment losses. If indications of impairment are present in
long-lived assets, the estimated future undiscounted cash flows associated with
the corresponding assets would be compared to its carrying amount to determine
if a change in useful life or a write-down to fair value is necessary.

                                      F-10
<PAGE>   96
                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  Revenue Recognition


     Through December 31, 1998, revenues consisted of two revenue streams: Web
hosting fees and set-up fees. As a result of acquisitions in February and March
1999 (see Note 12) the Company began earning revenues from application hosting
and related one time implementation fees and from consulting services.



     The Company sells its Web hosting services for contractual periods ranging
from one to twelve months. These contracts generally are cancelable by either
party without penalty. Revenues from these contracts are recognized ratably over
the contractual period as service is delivered. Payments received for billings
in advance of providing services are deferred until the period such services are
provided. Set-up fees are separately priced from hosting services and are
recognized at the time a new customer account is created. Therefore, the
customer has no expectation of any future value from set-up fees after the
account is set up and the Web site is activated. Set-up costs consist primarily
of labor by technical support personnel to activate the new Web site and are
incurred at the time of set-up. No future set-up costs are incurred. There is no
obligation of the Company to perform any future set-up services, and the set-up
fees are non-refundable. Following expiration of the initial contract period and
upon renewal of the contract by the customer, there are no additional set-up
charges and the renewal prices for Web hosting services are generally unchanged
from the original contract period. The Company does not provide any proprietary
technology or content to the customer. The Web site design and development,
including the underlying programming and content are provided by and belong to
the customer. Incremental fees for excess bandwidth usage and data storage are
billed and recognized as revenues in the period customers utilize such services.
Such fees have been de minimus.


     Application hosting revenues are comprised of monthly usage fees per number
of end users, including bandwidth fees and one-time implementation fees, all of
which are recorded as revenue at the time the services are used by the customer.
One time implementation fees which cover costs incurred by the Company to
establish a customer's site and are nonrefundable, are recognized when the site
is established and the Company has no further obligation with respect to such
fees. To date such fees have been de minimus.

     Revenues from consulting services are recognized as the services are
rendered, provided that no significant obligations remain and collection of the
receivable is considered probable. Generally, contracts call for billings on a
time and materials basis; however, in instances when a fixed fee contract is
signed, revenue is recognized on a percentage-of-completion basis.


     The Company recognizes that the Staff of the Securities and Exchange
Commission is developing a Staff Accounting Bulletin on the topic of revenue
recognition. If that Bulletin requires revenue recognition policies different
from those the Company currently uses, the results of operations will be
affected accordingly.


  Advertising Expenses

     All advertising costs are expensed as incurred. Advertising expenses for
the year ended December 31, 1998 amounted to $672,000. No advertising costs were
incurred in the period December 8, 1997 (inception) through December 31, 1997.

  Start-Up and Acquisition Integration Costs

     In connection with acquisitions made by the Company during the year ended
December 31, 1998 (see Note 5), the Company incurred payroll, consulting and
travel costs to start-up and integrate the acquisitions into the Company.

                                      F-11
<PAGE>   97
                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  Income Taxes

     The Company accounts for income taxes using the liability method under
which deferred tax assets and liabilities are determined based on differences
between financial reporting and tax bases of assets and liabilities and are
measured using the enacted tax rates and laws that will be in effect when the
differences are expected to reverse.

  Net Loss Per Share

     Net loss per share is presented in accordance with the provisions of
Statement of Financial Accounting Standards No. 128, Earnings Per Share. Basic
net loss per share is computed based on the weighted average number of shares of
common stock outstanding. Diluted loss per share does not differ from basic loss
per share since potential common shares to be issued upon exercise of stock
options are anti-dilutive for the periods presented.

  Stock-Based Compensation

     The Company accounts for its stock-based compensation plan utilizing the
provisions of Accounting Principles Board Opinion No. 25, Accounting for Stock
Issued to Employees (APB 25). The Company has adopted the disclosure provisions
only of Statement of Financial Accounting Standards No. 123, Accounting For
Stock-Based Compensation (SFAS 123).

  Reclassifications

     Certain 1997 amounts have been reclassified to conform to the 1998
presentation.

3. FURNITURE, FIXTURES AND EQUIPMENT

     Furniture, fixtures and equipment consist of the following:

<TABLE>
<CAPTION>
                                                      DECEMBER 31,
                                                  ---------------------     MARCH 31,
                                                   1997         1998          1999
                                                  -------    ----------    -----------
                                                                           (UNAUDITED)
<S>                                               <C>        <C>           <C>
Network software and equipment..................  $18,073    $5,213,879    $10,056,274
Furniture, fixtures and office equipment........   10,840       303,742      1,241,054
Leasehold improvements..........................                283,391      1,596,724
                                                  -------    ----------    -----------
                                                   28,913     5,801,012     12,894,052
  Less accumulated depreciation and
     amortization...............................    1,850       697,889      1,426,813
                                                  -------    ----------    -----------
                                                  $27,063    $5,103,123    $11,467,239
                                                  =======    ==========    ===========
</TABLE>

     Depreciation expense amounted to $1,850, $696,039, and $699,552 for the
years ended 1997 and 1998, and the three months ended March 31, 1999,
respectively.

4. INTANGIBLE ASSETS


     The Company has allocated the purchase price of acquired companies to
identifiable tangible assets and liabilities and intangible assets based on the
nature and the terms of the various purchase agreements and evaluation of the
acquired businesses. Covenants not to compete are amortized over periods not to
exceed the term of the respective agreement. Values are assigned to covenants
not to compete in accordance with APB 16, using values specified in the
respective agreement or, where not specified, using the Company's estimate of
fair value of the covenant. Amounts not allocated to tangible assets and
liabilities and identifiable intangible assets have been recorded as goodwill.


                                      F-12
<PAGE>   98
                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Intangible assets consist of the following:


<TABLE>
<CAPTION>
                                               DECEMBER 31,     MARCH 31,     AMORTIZATION
                                                   1998           1999           PERIOD
                                               ------------    -----------    ------------
                                                               (UNAUDITED)
<S>                                            <C>             <C>            <C>
Covenants not to compete.....................  $ 3,759,202     $10,880,510     1-5 Years
Customer lists...............................    3,295,369      12,129,003       3 Years
Assembled work force.........................    1,127,031       4,540,000       3 Years
Trade names..................................      573,982       5,032,270       3 Years
Goodwill.....................................    6,296,070      49,312,861       5 Years
                                               -----------     -----------
                                                15,051,654      81,894,644
Less accumulated amortization................    2,439,426       5,033,756
                                               -----------     -----------
                                               $12,612,228     $76,860,888
                                               ===========     ===========
</TABLE>



     Amortization expense amounted to $2,439,426 in 1998 and $2,594,330 in the
three months ended March 31, 1999.


5. ACQUISITIONS

     During the year ended December 31, 1998, the Company made the following
acquisitions, each of which was accounted for using the purchase method of
accounting. The operations of each of the acquired companies are included in the
operating results of the Company from the date of acquisition noted.

     On February 13, 1998, the Company purchased certain Web hosting assets of
Omnetrix, Inc., dba DirectNet, a Web hosting provider, for cash of approximately
$78,000.

     On April 7, 1998, the Company purchased the operating assets of Clever
Computers, Inc., a Web hosting company, for cash of approximately $2,500,000.
Pursuant to a three-year employment agreement, a shareholder of Clever received
150,000 shares of the Company's Common Stock, valued at $3.32 per share, which
vests and is being accounted for as compensation expense over the term of the
employment agreement.

     On April 30, 1998, the Company purchased certain Web hosting assets from
KnowledgeLink Interactive, Inc. for cash of approximately $612,000.

     On May 1, 1998, the Company purchased the operating assets of Tri Star Web
Creations, Inc., a Web hosting company, for cash of approximately $955,000 and
9,000 shares of the Company's Common Stock, having a valuation of $4.07 per
share.

     On June 10, 1998, the Company purchased certain Web hosting assets of
HostAmerica, the Web hosting division of HomeCom Communications, Inc., for cash
of approximately $4,250,000.

     On June 29, 1998, the Company purchased the operating assets of All
Information Systems, Inc., a Web hosting company, for cash of approximately
$171,000 and 115,707 shares of the Company's Common Stock, having a valuation of
$5.00 per share.

     On July 1, 1998, the Company purchased certain Web hosting assets of
Software Business Technologies, Inc. for 12,000 shares of the Company's Common
Stock, having a valuation of $5.00 per share.

     On July 1, 1998, the Company purchased certain Web hosting assets of
DevCom, the Web hosting division of Nextron, Inc., for cash of approximately
$600,000.

                                      F-13
<PAGE>   99
                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     On July 30, 1998, the Company purchased certain Web hosting assets of
BestWare, Inc., dba Maikon, for cash of approximately $374,000 and 5,490 shares
of the Company's Common Stock, having a valuation of $5.38 per share.

     On August 31, 1998, the Company purchased all of the outstanding stock of
B.N. Technology, Inc., dba ICOM, a Web hosting company, for cash of
approximately $2,000,000. The purchase agreement also provides for additional
payments of cash of up to $2,000,000 to the shareholders of ICOM if certain
earnings targets are achieved. As of December 31, 1998, the earnings targets for
periods then ended had been achieved and $1,000,000 has been accrued. This
amount has been recorded as an intangible asset and any future payments under
this agreement will be similarly recorded. Pursuant to one-year employment
agreements, two shareholders of ICOM received a total of 300,000 shares of the
Company's Common Stock valued at $6.47 per share, which vest and is being
accounted for as compensation expense over the terms of the agreements.

     On September 16, 1998, the Company purchased certain Web hosting assets of
GEN International, Inc. (GEN) for cash of $455,000 and substantially all the
assets of Global Entrepreneurs Network, Inc. (a wholly-owned subsidiary of GEN)
for $295,000. Pursuant to a consulting agreement with a shareholder of GEN, the
Company issued 25,000 shares of the Company's Common Stock, having a valuation
of $6.66 per share, which vests and is being accounted for as compensation
expense over the term of the consulting agreement.

     On December 17, 1998, the Company purchased certain Web hosting assets of
Dialtone, Inc. a Web hosting company for cash of $375,000.

     The following unaudited condensed pro forma information presents the
unaudited results of operations of the Company as if the above acquisitions had
occurred on January 1, 1997:

<TABLE>
<CAPTION>
                                                             YEAR ENDED DECEMBER 31,
                                                           ---------------------------
                                                              1997            1998
                                                           -----------    ------------
<S>                                                        <C>            <C>
Service revenues.........................................  $ 5,891,222    $  8,893,389
Net loss.................................................   (6,255,102)    (11,211,583)
Net loss per share -- basic and diluted..................  $     (1.73)   $      (1.23)
</TABLE>

6. ACCRUED EXPENSES

     Accrued expenses consist of the following:

<TABLE>
<CAPTION>
                                                      DECEMBER 31
                                                 ---------------------
                                                  1997         1998       MARCH 31, 1999
                                                 -------    ----------    --------------
                                                                           (UNAUDITED)
<S>                                              <C>        <C>           <C>
Amounts due to former owners under contingent
  consideration arrangements (see Note 5)......             $1,000,000      $  500,000
Compensation...................................                226,641         574,740
Communications costs...........................                121,000         224,866
Other..........................................  $26,507       953,866       1,969,061
                                                 -------    ----------      ----------
                                                 $26,507    $2,301,507      $3,268,667
                                                 =======    ==========      ==========
</TABLE>

                                      F-14
<PAGE>   100
                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

7. STOCKHOLDERS' EQUITY

  Common Stock


     Pursuant to a Stock Subscription Agreement dated December 8, 1997 between
the Company and WEB, WEB purchased 15,600,000 shares of the Company's Common
Stock during the year ended December 31, 1998 and 3,000,000 shares during the
period December 8, 1997 (inception) to December 31, 1997, all at $1.67 per
share. WEB is entitled to purchase an additional 6,600,000 shares at $1.67
pursuant to the Stock Subscription Agreement (see Note 12). In connection with
the Stock Subscription Agreement, the Company recorded a $4,000,000 common stock
subscription receivable from WEB as of December 31, 1997. The subscription was
collected on March 12, 1998.


     The Board of Directors approved a three-for-one stock split of the
Company's Common Stock on July 28, 1998. The accompanying financial statements
have been retroactively restated to give effect to the stock split.

  Stock Option Plan

     On February 1, 1998, the Company adopted the Sage Networks, Inc. 1998 Stock
Option Plan (the Plan), which is administered by the Board of Directors (the
Committee). Under the terms of the Plan, the Committee may grant stock options
to officers, employees and consultants of the Company. The Plan permits the
grant of incentive stock options (ISOs) and nonqualified stock options (NSOs).
As of December 31, 1998, the Company has reserved 1,500,000 shares of Common
Stock for issuance under the Plan. Stock options may not be granted at less than
100% of the fair market value of the Common Stock on the date of the grant and
may not expire more than ten years from the date of the grant. Options granted
under the Plan generally will become exercisable over a four-year period in
equal annual installments unless the Committee specifies a different vesting
schedule. In the event of a change in control of the Company, each option
becomes immediately vested and exercisable, provided that no written provision
has been made, in connection with any such event, for (1) the continuation of
the stock option plan and/or the assumption of all outstanding options by a
successor corporation or (2) the substitution for such options of new options
covering the stock of a successor corporation. The Plan has a term of ten years,
subject to earlier termination or amendment by the Committee, and all options
under the Plan prior to its termination remain outstanding until they have been
exercised or terminated.

     During the year ended December 31, 1998, the Company granted 440,500
options at prices ranging from $1.67 to $6.67 per share. The weighted-average
exercise price of the options granted was $4.11. No options were exercised,
canceled or forfeited during the year ended December 31, 1998. No options are
vested at December 31, 1998.

  Stock-Based Compensation

     As discussed in Note 2, the Company applies APB 25 and related
interpretations in accounting for its stock option plan. Accordingly, since the
Company grants stock options with exercise prices at least equal to fair value
at the date of grant, no compensation expense has been recognized relating to
option grants in 1998.

     As required under FAS 123, the following pro forma net loss and net loss
per share presentations reflect the amortization of the option grant fair value
as expense. For purposes of this disclosure, the estimated fair value of the
options is amortized to expense over the options' vesting periods. The Company's
pro forma information follows for the year ended December 31, 1998:

<TABLE>
<S>                                                           <C>
Pro forma net loss..........................................  $(9,756,000)
Pro forma net loss per share -- basic and diluted...........  $     (1.11)
</TABLE>

                                      F-15
<PAGE>   101
                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The weighted average grant date value was $0.83 for stock options issued in
1998, and the weighted-average remaining contractual life for options
outstanding as of December 31, 1998 is 9.4 years. Significant assumptions used
in determining this value include a risk free interest rate of 5.6%, expected
life of the options of four years, and a dividend rate of zero.

     The effects on pro forma disclosures of applying SFAS 123 are not likely to
be representative of the effects on pro forma disclosures in future years as the
period presented includes only one year of option grants under the Plan.

8. INCOME TAXES

     As of December 31, 1998, the Company has federal and state net operating
loss carryforwards of approximately $7,700,000. The net operating loss
carryforwards will expire at various dates beginning in the years 2003 through
2018 if not utilized.

     Significant components of the Company's deferred tax assets and liabilities
for federal and state income taxes consist of the following at December 31,
1998:

<TABLE>
<S>                                                             <C>
Deferred tax assets:
  Net operating loss carryforwards..........................    $3,063,000
  Depreciation..............................................       (14,000)
  Other, net................................................       813,000
                                                                ----------
Total deferred tax assets, net..............................     3,862,000
Valuation allowance.........................................    (3,862,000)
                                                                ----------
Net deferred tax asset......................................    $       --
                                                                ==========
</TABLE>

     The Company believes that, based on a number of factors, the available
objective evidence creates sufficient uncertainty regarding the realization of
the deferred tax assets such that a full valuation allowance has been recorded.
The Company will continue to assess the realization of the deferred tax assets
based on actual and forecasted operating results.

9. LEASES

     The Company leases its data centers and certain office space under
noncancelable operating leases, which expire at various dates through June 2009.
Some of the leases contain renewal options. Total rent expense for all operating
leases was approximately $7,000 and $420,000 for the period December 8, 1997
(inception) to December 31, 1997 and the year ended December 31, 1998,
respectively. In connection with one of the leases, the Company has given the
landlord a standby letter of credit in the amount of approximately $100,000 in
lieu of a security deposit.

     Future minimum lease commitments for noncancelable operating leases are as
follows at December 31, 1998:

<TABLE>
<S>                                                             <C>
1999........................................................    $  956,764
2000........................................................       877,488
2001........................................................       847,484
2002........................................................       816,334
2003........................................................       569,958
Thereafter..................................................     2,079,107
                                                                ----------
          Total minimum lease payments......................    $6,147,135
                                                                ==========
</TABLE>

                                      F-16
<PAGE>   102
                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

10. RELATED-PARTY TRANSACTIONS

     In connection with the acquisitions of certain Web hosting assets of
various entities (see Note 5), the Company paid or accrued transaction fees of
approximately $319,000 to Charterhouse Group International, Inc., a related
party of WEB. These fees are included in the respective purchase price
allocations as capitalized transaction costs.

     The Company receives consulting services from Sage Equities, Inc. and
Intensity Ventures, Inc., whose principals are the co-chairmen of the Company
and members of WHO, for the purpose of identifying and executing potential
acquisitions. Sage Equities, Inc. and Intensity Ventures, Inc. are each paid
fees of $10,000 (plus expenses) per month for such services. For the period
December 8, 1997 (inception) to December 31, 1997 and the year ended December
31, 1998, the Company incurred costs under these agreements of $25,000 and
$120,000, respectively, for Sage Equities, Inc., and $17,000 and $232,000 (of
which $112,000 were expenses), respectively, for Intensity Ventures. At December
31, 1997, these entities were owed a total of $84,959 by the Company for such
consulting services, which was paid in 1998.

     The Company also receives consulting services from one other member of WHO.
During the period December 8, 1997 (inception) to December 31, 1997 and the year
ended December 31, 1998, the Company incurred costs relating to these services
totaling approximately $8,000 and $44,000, respectively.

11. EMPLOYEE BENEFIT PLAN

     In 1998, the Company instituted a 401k Plan for all employees who have
attained age 21 and have been employed by the Company or by an acquired business
for one month. Participating employees may make contributions to the plan up to
15% of their compensation. The Plan provides that the Company may make
discretionary contributions to the Plan on behalf of participating employees.
The Company did not make any such contributions for the year ended December 31,
1998.

12. SUBSEQUENT EVENTS

     On January 28, 1999, the Company's Board of Directors and Stockholders
approved an amendment to the Company's certificate of incorporation (Charter) to
increase the number of authorized shares to 35,000,000 shares of Common Stock
and up to 2,647,658 shares of Preferred Stock, all of which is designated as
Series A Convertible Preferred Stock (Series A Preferred).

     On January 28, 1999, pursuant to a Securities Purchase Agreement (the
Purchase Agreement) the Company sold to Softbank Technology Ventures IV L.P. and
one of its affiliates (the Series A Investors), 2,647,658 shares of its Series A
Preferred at a price of $4.91 per Series A Preferred share and issued 749,625
Common Stock warrants of the Company for cash of $13,000,000. The Series A
Preferred is convertible at any time, at the option of the holder, into the
Company's Common Stock, subject to anti-dilution provisions as set forth in the
Charter. In the event of a qualifying public offering (as defined in the
Charter), however, the Series A Preferred is automatically converted into Common
Stock. If the Series A Preferred is not converted before January 28, 2006, a
majority in interest of the holders thereof may request the Company to redeem
the Series A Preferred at $4.91 per share plus any accrued but unpaid dividends
on such shares. Because of the redemption features of the Series A Preferred, it
will not be reported as a component of stockholders' equity. The warrants are
immediately exercisable at a price of $6.67 per share. The warrants expire on
the earlier of three years subsequent to the consummation of the Company's
initial public offering or January 28, 2003. The Company, the Series A Investors
and WEB have entered into an Investors Agreement dated January 28, 1999, which
provides the Series A Investors to nominate a director to the Company's Board of
Directors and grants the Series A Investors preemptive rights and certain
registration rights.
                                      F-17
<PAGE>   103
                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     On February 9, 1999, pursuant to its stock subscription agreement, WEB
purchased the remaining 6,600,000 shares of the Company's Common Stock for an
aggregate of $11,000,000 (see Note 7).

     The Company consummated the following acquisitions in the early part of
February 1999, each of which will be accounted for using the purchase method of
accounting:

          The purchase of certain assets of Telephonetics International, Inc., a
     provider of customized music and messages on hold recording services to
     businesses utilizing on-hold telephone equipment. The purchase price
     consists of cash of $3,000,000 and 140,000 shares of the Company's Common
     Stock valued at $6.67 per share.

          The purchase of all of the outstanding stock of Net Daemons
     Associates, Inc. (NDA), a provider of Web development and system
     integration activity for Internet and IP Networks. The purchase price
     consists of cash of $500,000 and 425,000 shares of the Company's Common
     Stock valued at $6.67 per share. In addition, the Company has agreed to pay
     certain officers of NDA $2,371,000 to induce them to enter into non-compete
     agreements and to pay approximately $436,000 to cancel certain NDA stock
     options. The agreement also provides for contingent purchase consideration
     of $500,000 in cash and 74,963 shares of the Company's Common Stock if
     specified gross revenue and gross margin targets are achieved in the
     twelve-month period following the acquisition. The payment of contingent
     consideration, if any, will be recorded as additional purchase price. The
     shares of stock and cash to be paid for the contingent purchase
     consideration have been deposited with an escrow agent.

          The purchase of the Web hosting assets of Digiweb, Inc., a Web hosting
     company. The purchase price consists of cash of approximately $5,000,000
     and 450,000 shares of the Company's Common Stock valued at $6.67. The
     agreement provides for contingent purchase consideration of $1,000,000 if
     specified revenue and earnings targets are achieved in the year ending
     December 31, 1999. The payment of contingent consideration, if any, will be
     recorded as additional purchase price.

     In March 1999, the Company's stockholders approved an amendment to the
Company's certificate of incorporation to increase the number of authorized
shares of Common Stock to 100,000,000, and, on March 10, 1999, the Company
acquired substantially all of the assets and assumed specified liabilities of
Interliant, Inc., a provider of groupware hosting and application outsourcing
services. The purchase price consisted of $100,000 in cash and 4,091,642 shares
of the Company's Common Stock valued at $6.67 per share, and options to purchase
up to 2,322,179 shares of the Company's Common Stock. In addition, the Company
paid $7,900,000 on an outstanding note payable of Interliant, Inc. at closing
and will pay the balance of the note ($8,000,000) at the earlier of the
completion of an initial public offering of the Company's Common Stock or
September 1999. The transaction will be accounted for using the purchase method
of accounting. In connection with this acquisition, the Company changed its name
to Interliant, Inc.

                                      F-18
<PAGE>   104
                                INTERLIANT, INC.
                    (FORMERLY KNOWN AS SAGE NETWORKS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The purchase consideration for the acquisitions referred to above is as
follows:

<TABLE>
<S>                                                           <C>
Cash, including estimated transaction costs and payments of
  $7,900,000 of seller's note...............................  $20,287,000
Common stock (6,630,103 shares, including 1,523,461 shares
  issuable upon exercise of substitute options issued in
  connection with the acquisition of the net assets of
  Interliant, Inc.) ........................................   44,025,000
                                                              -----------
                                                               64,312,000
Seller debt paid............................................    7,900,000
Allocated to intangible assets (see note 4).................   65,967,000
                                                              -----------
Allocated to net tangible assets acquired...................  $(9,555,000)
                                                              ===========
</TABLE>

     The following unaudited condensed pro forma information presents the
unaudited results of operations of the Company as if the acquisitions completed
in 1999 had occurred on January 1, 1998:


<TABLE>
<CAPTION>
                                                    YEAR ENDED               THREE MONTHS ENDED
                                                 DECEMBER 31, 1998    MARCH 31, 1998    MARCH 31, 1999
                                                 -----------------    --------------    --------------
<S>                                              <C>                  <C>               <C>
     Service revenues..........................    $ 41,291,564        $ 9,534,050       $ 10,340,535
     Net loss..................................     (39,030,493)        (8,651,687)       (13,182,481)
     Net loss per share -- basic and diluted...    $      (2.47)       $     (0.84)      $      (0.46)
</TABLE>


13.  INFORMATION ABOUT PRODUCTS AND SERVICES

     For the three months ended March 31, 1999, revenues earned from Web
hosting, application hosting, consulting and other services were 56.9%; 20.8%;
15.0%; and 7.3%, respectively of total revenues.

     For the three months ended March 31, 1999, 19.8% of total revenues were
from sources outside the United States, primarily from Europe, Asia and South
America.

     For the year ended December 31, 1998 all revenues were from Web hosting and
18.8% of revenues were from sources outside the United States, primarily from
Europe and Asia.

                                      F-19
<PAGE>   105

                                INTERLIANT, INC.
             UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

     During the period from inception through March 10, 1999, Interliant, Inc.
(formerly, Sage Networks, Inc.) ("Interliant" or the "Company") completed
numerous business combinations, whereby the Company acquired shares of common
stock, or certain net assets of entities operating in the Internet industry.
Business combinations are accounted for using the purchase method of accounting.

     The unaudited pro forma consolidated statement of operations for the year
ended December 31, 1998 and the three months ended March 31, 1999 assumes that
the acquisitions completed in 1998 and 1999 had occurred on January 1, 1998, and
includes the historical consolidated statements of operations of Interliant,
adjusted for the pro forma effects of the acquisitions.

     The unaudited pro forma consolidated statement of operations is not
necessarily indicative of the results of operations that would actually have
occurred if the transactions had been consummated as of January 1, 1998 and is
not intended to indicate the expected results for any future period. These
statements should be read in conjunction with the historical consolidated
financial statements and related notes thereto of Interliant, and of certain
acquired businesses, included elsewhere in this prospectus.

     The unaudited pro forma adjustments are based upon preliminary estimates
and certain assumptions that management of Interliant believes are reasonable in
the circumstances. The actual adjustments may be revised upon completion of the
purchase price allocations. Except for additions to intangible assets on
contingent purchase price payments based on the underlying purchase agreements,
management of Interliant does not believe that actual adjustments will be
materially different from preliminary estimates.

                 PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                       THREE MONTHS ENDED MARCH 31, 1999


<TABLE>
<CAPTION>
                                                         ACQUISITIONS COMPLETED IN 1999(2)
                                                 --------------------------------------------------
                                   INTERLIANT                                           INTERLIANT     PRO FORMA
                                   HISTORICAL    TELEPHONICS   NET DAEMONS   DIGIWEB       TEXAS      ADJUSTMENTS     PRO FORMA
                                  ------------   -----------   -----------   --------   -----------   -----------    ------------
<S>                               <C>            <C>           <C>           <C>        <C>           <C>            <C>
Service revenues................  $  5,434,162    $331,182      $836,289     $237,300   $ 3,501,602                  $ 10,340,535
Costs and expenses:
  Cost of service revenues......     3,250,703      47,387       466,929       62,003     2,149,276                     5,976,298
  Sales and marketing...........     1,896,357      69,711        12,122                  1,508,576                     3,486,766
  General and administrative....     3,699,847     201,261       285,395       82,979     1,289,018                     5,558,500
  Depreciation..................       699,552       6,000        16,206       25,000       532,192                     1,278,950
  Amortization of intangibles...     2,594,330                                                        $ 3,426,845(5)    6,021,175
  Start up and acquisition
    costs.......................     1,063,458                                                                          1,063,458
                                  ------------    --------      --------     --------   -----------   -----------    ------------
Total costs and expenses........    13,204,247     324,359       780,652      169,982     5,479,062     3,426,845      23,385,147
                                  ------------    --------      --------     --------   -----------   -----------    ------------
Operating income (loss).........    (7,770,085)      6,823        55,637       67,318    (1,977,460)   (3,426,845)    (13,044,612)
Interest income (expense).......        53,912                    (1,873)                  (148,460)                      (96,421)
Other income (expense)..........       (41,448)                                                                           (41,448)
Income (loss) before income
  tax...........................    (7,757,621)      6,823        53,764       67,318    (2,125,920)   (3,426,845)    (13,182,481)
Provision for income tax........                                 (13,313)                                  13,313(6)           --
                                  ------------    --------      --------     --------   -----------   -----------    ------------
Net income (loss)...............  $ (7,757,621)   $  6,823      $ 40,451     $ 67,318   $(2,125,920)  $(3,413,532)   $(13,182,481)
                                  ============    ========      ========     ========   ===========   ===========    ============
Net loss per share -- basic and
  diluted.......................  $      (0.31)                                                                      $      (0.46)
Number of shares................    24,769,890                                                                         28,626,240
</TABLE>


                                      F-20
<PAGE>   106

                 PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1998

<TABLE>
<CAPTION>
                                                                   ACQUISITIONS COMPLETED IN 1999 (2)
                                                         ------------------------------------------------------
                         INTERLIANT    1998 COMPLETED                                               INTERLIANT     PRO FORMA
                         HISTORICAL    ACQUISITIONS(1)   TELEPHONETICS   NET DAEMONS    DIGIWEB        TEXAS      ADJUSTMENTS
                        ------------   ---------------   -------------   -----------   ----------   -----------   ------------
<S>                     <C>            <C>               <C>             <C>           <C>          <C>           <C>
Service revenues......  $  4,905,027     $ 3,988,362      $2,769,606     $5,770,024    $2,685,676   $21,172,869
Costs and expenses:
  Cost of service
    revenues..........     3,236,385       1,266,435         823,161      3,211,532       923,310    11,880,983   $ (1,050,921)(3)
  Sales and
    marketing.........     2,555,035          84,858                                       31,577     6,722,996
  General and
    administrative....     5,120,595       3,473,637       2,605,725      2,161,094       578,993     4,137,668      2,497,463(3)(4)
  Depreciation........       696,039         142,099          74,758        135,129       246,329     2,525,530
  Amortization of
    intangibles.......     2,439,426                                                                                21,645,276(5)
  Start up and
    acquisition
    costs.............     1,727,970
                        ------------     -----------      ----------     ----------    ----------   -----------   ------------
Total costs and
  expenses............    15,775,450       4,967,029       3,503,644      5,507,755     1,780,209    25,267,177     23,091,818
                        ------------     -----------      ----------     ----------    ----------   -----------   ------------
Operating
  income(loss)........   (10,870,423)       (978,667)       (734,038)       262,269       905,467    (4,094,308)   (23,091,818)
Interest income
  (expense)...........       138,073        (180,987)         (7,369)      (101,485)      (16,829)     (715,643)
Equity in loss of
  joint venture.......                                                                                 (144,735)
Gain on litigation
  settlement..........                                                                                  600,000
Income (loss) before
  income tax..........   (10,732,350)     (1,159,654)       (741,407)       160,784       888,638    (4,354,686)   (23,091,818)
Provision for income
  tax.................                                                      100,800                                   (100,800)(6)
                        ------------     -----------      ----------     ----------    ----------   -----------   ------------
Net income(loss)......  $(10,732,350)    $(1,159,654)     $ (741,407)    $   59,984    $  888,638   $(4,354,686)  $(22,991,018)
                        ============     ===========      ==========     ==========    ==========   ===========   ============
Net loss per share --
  basic and diluted...  $      (1.22)
Number of shares......     8,799,432

<CAPTION>

                         PRO FORMA
                        ------------
<S>                     <C>
Service revenues......  $ 41,291,564
Costs and expenses:
  Cost of service
    revenues..........    20,290,885
  Sales and
    marketing.........     9,394,466
  General and
    administrative....    20,575,175
  Depreciation........     3,819,884
  Amortization of
    intangibles.......    24,084,702
  Start up and
    acquisition
    costs.............     1,727,970
                        ------------
Total costs and
  expenses............    79,893,082
                        ------------
Operating
  income(loss)........   (38,601,518)
Interest income
  (expense)...........      (884,240)
Equity in loss of
  joint venture.......      (144,735)
Gain on litigation
  settlement..........       600,000
Income (loss) before
  income tax..........   (39,030,493)
Provision for income
  tax.................            --
                        ------------
Net income(loss)......  $(39,030,493)
                        ============
Net loss per share --
  basic and diluted...  $      (2.47)
Number of shares......    15,829,762
</TABLE>


                                      F-21
<PAGE>   107

            NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

 (1)  Set forth below are the pre acquisition operations of acquired businesses
      completed in 1998 from January 1, 1998 through the date of acquisition.
<TABLE>
<CAPTION>
                                                                  HOST AMERICA,
                                                                DIVISION OF HOME-
                           CLEVER COMPUTERS     TRISTAR WEB       COME COMMUN-      B.N. TECHNOLOGY,   GEN INTERNATIONAL
                                 INC.         CREATIONS, INC.     CATIONS, INC.         DBA ICOM             INC.
                           ----------------   ---------------   -----------------   ----------------   -----------------
<S>                        <C>                <C>               <C>                 <C>                <C>
Service revenues.........      $554,020          $256,953           $ 533,159          $  982,376          $ 776,503
                               --------          --------           ---------          ----------          ---------
Cost of service
  revenues...............       102,197           103,232             230,435             153,919            323,518
Sales and marketing......                                              52,770                                 32,088
General and
  administrative.........       387,236           183,521             629,727             984,223            785,972
Depreciation.............                           9,557              63,642              10,817             26,496
                               --------          --------           ---------          ----------          ---------
                                489,433           296,310             976,574           1,148,959          1,168,074
                               --------          --------           ---------          ----------          ---------
Operating income(loss)...        64,587           (39,357)           (443,415)           (166,583)          (391,571)
Interest income
  (expense)..............                            (368)           (156,399)             (4,051)           (12,557)
                               --------          --------           ---------          ----------          ---------
Net income(loss).........      $ 64,587          $(39,725)          $(599,814)         $ (170,634)         $(404,128)
                               ========          ========           =========          ==========          =========

<CAPTION>

                                 OTHER           TOTAL 1998
                              ACQUISITIONS      ACQUISITIONS
                           ------------------   ------------
<S>                        <C>                  <C>
Service revenues.........       $885,351        $ 3,988,362
                                --------        -----------
Cost of service
  revenues...............        353,134          1,266,435
Sales and marketing......                            84,858
General and
  administrative.........        502,958          3,473,637
Depreciation.............         31,587            142,099
                                --------        -----------
                                 887,679          4,967,029
                                --------        -----------
Operating income(loss)...         (2,328)          (978,667)
Interest income
  (expense)..............         (7,612)          (180,987)
                                --------        -----------
Net income(loss).........       $ (9,940)       $(1,159,654)
                                ========        ===========
</TABLE>

 (2)  Represents the results of operations for businesses acquired in 1999 for
      the year ended December 31, 1998 and from January 1, 1999 through the date
      of acquisition.

 (3)  To reclassify Interliant Texas customer service costs to conform with
      Registrant's presentation.

 (4)  To record amortization of stock based compensation awarded to employees
      and owners of acquired businesses in connection with employment and/or
      consulting agreements.


 (5)  To record amortization of intangibles arising as a result of acquisitions
      for the period from January 1, 1998 to acquisition date based on
      amortization periods ranging from one to five years.



<TABLE>
<CAPTION>
                                            YEAR ENDED      THREE MONTHS
                                           DECEMBER 31,        ENDED
                                               1998        MARCH 31, 1999
                                           ------------    --------------
<S>                                        <C>             <C>
Amortization:
1998 acquisitions from January 1, 1998 to
respective dates of acquisition,
(amortization period 1-5 years)..........  $ 2,391,952       $       --
1999 acquisitions for the year ended
December 31, 1998 (amortization period 1
to 5 years)..............................   19,253,324        3,426,845
                                           -----------       ----------
                                           $21,645,276       $3,426,845
                                           ===========       ==========
</TABLE>


           (See Note 4 of Notes to Consolidated Financial Statements)

 (6)  To record elimination of income tax provision due to consolidated pre tax
      loss.

                                      F-22
<PAGE>   108

                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholder
Clever Computers, Inc.
Atlanta, Georgia


     We have audited the accompanying balance sheet of Clever Computers, Inc. as
of December 31, 1995, 1996 and 1997 and the related statements of income,
retained earnings, and cash flows for the years then ended. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.


     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides 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 Clever Computers, Inc. as of
December 31, 1995, 1996 and 1997 and the results of their operations and their
cash flows for the years then ended, in conformity with generally accepted
accounting principles.


BSC & E
Atlanta, Georgia
March 19, 1998

                                      F-23
<PAGE>   109

                             CLEVER COMPUTERS, INC.


                                 BALANCE SHEETS


                        DECEMBER 31, 1995, 1996 AND 1997



<TABLE>
<CAPTION>
                                                                     DECEMBER 31,
                                                          -----------------------------------
                                                            1995         1996         1997
                                                          ---------    ---------    ---------
<S>                                                       <C>          <C>          <C>
ASSETS
Current Assets
  Cash -- operating.....................................  $  10,436    $  72,263    $  50,425
  Cash -- payroll.......................................     12,723       50,655       42,693
  Accounts receivable, net of allowance for doubtful
     accounts of $16,199 in 1997........................      1,441       25,659       91,792
  Prepaid expenses......................................                   3,127        6,485
  Prepaid income taxes..................................                                  878
  Deferred income taxes.................................                                4,050
                                                          ---------    ---------    ---------
          Total current assets..........................     24,600      151,704      196,323
                                                          ---------    ---------    ---------
Property and Equipment
  Furniture.............................................      1,338        1,868        2,617
  Computer equipment....................................     62,705      231,871      422,105
  Computer software.....................................     13,944       30,101       34,365
                                                          ---------    ---------    ---------
                                                             77,987      263,840      479,087
  Accumulated depreciation and amortization.............    (53,601)    (115,387)    (231,264)
                                                          ---------    ---------    ---------
                                                             24,386      148,453      247,823
                                                          ---------    ---------    ---------
Other Assets
  Other assets..........................................      3,565       14,782        4,668
  Organization costs, net of accumulated amortization of
     $196, $292 and $391................................        292          196           97
                                                          ---------    ---------    ---------
                                                              3,857       14,978        4,765
                                                          ---------    ---------    ---------
                                                          $  52,843    $ 315,135    $ 448,911
                                                          =========    =========    =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
  Accounts payable......................................  $  22,009    $  33,941    $  66,808
  Accrued consulting fee................................                  34,000      100,000
  Deferred revenues.....................................      5,000       95,536      127,324
  Income taxes payable..................................                  15,906
  Accrued payroll and payroll taxes.....................     11,910       42,363       35,249
  Advances to stockholder...............................     10,084       22,520        2,358
                                                          ---------    ---------    ---------
          Total current liabilities.....................     49,003      244,266      331,739
                                                          ---------    ---------    ---------
Stockholder's Equity
  Common stock, no par value; 10,000 shares authorized;
     1,000 shares issued and outstanding................      5,000        5,000        5,000
  Retained earnings.....................................     (1,160)      65,869      112,172
                                                          ---------    ---------    ---------
                                                              3,840       70,869      117,172
                                                          ---------    ---------    ---------
                                                          $  52,843    $ 315,135    $ 448,911
                                                          =========    =========    =========
</TABLE>


  The Notes to Financial Statements are an integral part of these statements.

                                      F-24
<PAGE>   110

                             CLEVER COMPUTERS, INC.


                              STATEMENTS OF INCOME



<TABLE>
<CAPTION>
                                                                            THREE MONTHS ENDED
                                            YEARS ENDED DECEMBER 31,             MARCH 31,
                                       ----------------------------------   -------------------
                                         1995        1996         1997        1997       1998
                                       --------   ----------   ----------   --------   --------
                                                                                (UNAUDITED)
<S>                                    <C>        <C>          <C>          <C>        <C>
Revenues.............................  $303,443   $1,128,108   $2,156,982   $514,483   $518,320
Operating expenses...................   304,153    1,045,357    2,088,928    430,917    483,734
                                       --------   ----------   ----------   --------   --------
  Income from operations.............      (710)      82,751       68,054     83,566     34,586
Other income and (expense)...........                    185         (937)        --         --
                                       --------   ----------   ----------   --------   --------
  Income before provision for income
     taxes...........................      (710)      82,936       67,117     83,566     34,586
Provision for income taxes...........                 15,906       20,814     25,000     12,000
                                       --------   ----------   ----------   --------   --------
  Net income.........................  $   (710)  $   67,030   $   46,303   $ 58,566   $ 22,586
                                       ========   ==========   ==========   ========   ========
</TABLE>


  The Notes to Financial Statements are an integral part of these statements.

                                      F-25
<PAGE>   111

                             CLEVER COMPUTERS, INC.

                         STATEMENT OF RETAINED EARNINGS

                  YEARS ENDED DECEMBER 31, 1995, 1996 AND 1997



<TABLE>
<S>                                                             <C>
Balance, December 31, 1994..................................    $   (451)
  Deduct net loss...........................................        (710)
                                                                --------
Balance, December 31, 1995..................................    $ (1,161)
  Add net income............................................      67,030
                                                                --------
Balance, December 31, 1996..................................      65,869
  Add net income............................................      46,303
                                                                --------
Balance, December 31, 1997..................................    $112,172
                                                                ========
</TABLE>


  The Notes to Financial Statements are an integral part of these statements.

                                      F-26
<PAGE>   112

                             CLEVER COMPUTERS, INC.

                            STATEMENT OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                               THREE MONTHS ENDED
                                               YEARS ENDED DECEMBER 31,            MARCH 31,
                                           --------------------------------   --------------------
                                             1995       1996        1997        1997       1998
                                           --------   ---------   ---------   --------   ---------
                                                                                  (UNAUDITED)
<S>                                        <C>        <C>         <C>         <C>        <C>
Cash flows from operating activities:
  Net income (loss)......................  $   (710)  $  67,030   $  46,303   $ 58,565   $  22,586
  Adjustments to reconcile net income to
     net cash provided by operating
     activities:
     Deferred income taxes...............        --                  (4,050)
     Bad debts...........................        --                  16,199
     Gain on sale of assets..............        --                  (1,426)
     Depreciation and amortization.......    25,472      61,884     117,401     30,000      30,000
     Changes in operating assets and
       liabilities:
       Accounts receivable...............     3,723     (24,218)    (82,332)    17,159      35,535
       Prepaid expenses..................        --      (3,127)     (3,358)   (13,234)    (13,248)
       Prepaid income taxes..............        --        (878)
       Other assets......................    (3,565)    (11,217)     10,114     14,490       4,765
       Accounts payable..................    11,250      11,931      16,961    (16,389)    (48,164)
       Accrued consulting fees...........        --      34,000      66,000
       Deferred revenues.................     5,000      90,536      31,788     10,000      54,949
       Income taxes payable..............        --      15,906                 25,000      12,000
       Accrued payroll and payroll
          taxes..........................    12,094      30,454      (7,115)                30,773
       Advances to stockholder...........     7,109      12,436     (20,162)     3,496
       Other current liabilities.........                                      (88,429)    (11,000)
                                           --------   ---------   ---------   --------   ---------
          Net cash provided by operating
            activities...................    60,373     285,615     185,445     40,658     118,196
                                           --------   ---------   ---------   --------   ---------
Cash flows from investing activities:
  Acquisition of property and
     equipment...........................   (39,997)   (185,856)   (219,206)   (95,564)   (116,677)
  Proceeds from sale of assets...........        --                   3,961
                                           --------   ---------   ---------   --------   ---------
          Net cash used in investing
            activities...................   (39,997)   (185,856)   (215,245)   (95,564)   (116,677)
                                           --------   ---------   ---------   --------   ---------
Cash flows from financing activities.....        --          --          --         --          --
                                           --------   ---------   ---------   --------   ---------
Increase (decrease) in cash..............    20,376      99,759     (29,800)   (54,906)      1,519
Cash, beginning of year..................     2,783      23,159     122,918    122,918      93,118
                                           --------   ---------   ---------   --------   ---------
Cash, end of year........................  $ 23,159   $ 122,918   $  93,118   $ 68,012   $  94,637
                                           ========   =========   =========   ========   =========
Cash paid during the year for:
  Interest...............................  $     --   $      51   $   2,500
  Income taxes...........................        --          --      36,931
</TABLE>


  The Notes to Financial Statements are an integral part of these statements.

                                      F-27
<PAGE>   113

                             CLEVER COMPUTERS, INC.

                         NOTES TO FINANCIAL STATEMENTS

NOTE 1. SIGNIFICANT ACCOUNTING POLICIES

 Nature of business

     Clever Computers, Inc. was incorporated October 25, 1993 in the State of
Georgia. The Company is engaged in the business of Internet Web hosting.

  Property and equipment

     Property and equipment are recorded at cost. Depreciation is provided over
the estimated useful lives of the assets by accelerated and straight line
methods.

  Statement of cash flows

     The Company considers instruments with a maturity of three months or less
to be cash equivalents for purposes of the statement of cash flows.

  Income taxes

     Income taxes are accounted for in accordance with provisions of Statement
of Financial Accounting Standards No. 109. Deferred income taxes have been
provided for the difference in bad debt expense for income tax and financial
statement reporting purposes.

  Organization costs

     Organization costs are being amortized on a straight line basis over five
years.

  Deferred revenues

     As part of their standard service agreements with customers, the Company
bills for all services for three months in advance. As a result, a portion of
revenues collected and billed for as of year end relates to services not yet
performed. The deferred revenue associated with these services is recognized on
the balance sheet as a current liability.

  Estimates

     Management uses estimates and assumptions in preparing financial
statements. Those estimates and assumptions affect the reported amounts of
assets and liabilities, the disclosure of contingent assets and liabilities, and
the reported revenues and expenses. Actual results could differ from those
estimates.


  Unaudited information



     The interim financial information for the three months ended March 31, 1998
and 1997 is unaudited. However, in the opinion of management, such information
has been prepared on the same basis as the audited financial statements and
includes all adjustments, consisting solely of normal recurring adjustments,
necessary for a fair presentation of the financial position and results of
operations for the periods presented. The interim results, however, are not
necessarily indicative of results for any future period.


NOTE 2. LEASES

     The Company leases office facilities and certain equipment. Renewal options
are available on some of these leases.

                                      F-28
<PAGE>   114
                             CLEVER COMPUTERS, INC.

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

     Future minimum lease payments required on noncancelable operating leases
having initial or remaining terms in excess of one year as of December 31, 1997,
are as follows:

<TABLE>
<S>                                                         <C>
1998......................................................  $175,923
1999......................................................    33,555
2000......................................................     1,600
                                                            --------
                                                            $211,078
                                                            ========
</TABLE>


     Rent expense of $10,104, $40,508 and $97,655 in 1995, 1996 and 1997,
respectively, is included in operating expenses in the accompanying statements
of income.


NOTE 3. INCOME TAXES

     The Company's provision for income taxes consisted of the following
amounts:


<TABLE>
<CAPTION>
                                                           YEARS ENDED
                                                           DECEMBER 31
                                                    --------------------------
                                                    1995     1996       1997
                                                    ----    -------    -------
<S>                                                 <C>     <C>        <C>
Current...........................................  $--     $11,860    $24,864
          Deferred benefit........................   --      (4,046)    (4,050)
                                                    ---     -------    -------
          Provision for income taxes..............  $--     $15,906    $20,814
                                                    ===     =======    =======
</TABLE>


NOTE 4. SUBSEQUENT EVENTS

     Subsequent to December 31, 1997, the Company was approached by certain
parties regarding the potential sale of the Company. As of the report date, no
formal agreement was in place and negotiations were ongoing.

                                      F-29
<PAGE>   115

                          INDEPENDENT AUDITOR'S REPORT

To the Board of Directors
Sage Networks, Inc.

     We have audited the accompanying balance sheets of Tri Star Web Creations,
Inc. as of December 31, 1996 and 1997, and the related statements of operations,
and changes in retained earnings, and cash flows for the years then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free from
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 Tri Star Web Creations, Inc.
as of December 31, 1996 and 1997, and the results of its operations and its cash
flows for the years then ended in conformity with generally accepted accounting
principles.

Urbach Kahn & Werlin PC
New York, New York
July 13, 1998

                                      F-30
<PAGE>   116

                          TRI STAR WEB CREATIONS, INC.

                                 BALANCE SHEETS
                           DECEMBER 31, 1996 AND 1997

<TABLE>
<CAPTION>
                                                               1996       1997
                                                              ------    --------
<S>                                                           <C>       <C>
ASSETS
Current Assets
  Cash......................................................  $  391    $    997
  Accounts receivable, net of an allowance for doubtful
     accounts of $6,000 and $9,747..........................   9,125      41,770
  Prepaid expenses..........................................      --       3,365
                                                              ------    --------
          Total current assets..............................   9,516      46,132
Other assets................................................      --       4,182
Fixed assets, net of accumulated depreciation...............      --      95,036
                                                              ------    --------
          Total assets......................................  $9,516    $145,350
                                                              ------    --------
LIABILITIES AND STOCKHOLDER'S EQUITY
Current Liabilities
  Notes payable to related parties, current.................  $   --    $ 18,510
  Equipment purchase/obligations............................      --      55,236
  Accounts payable..........................................   1,500      42,771
  Deferred revenue..........................................   2,420      26,131
                                                              ------    --------
          Total current liabilities.........................   3,920     142,648
                                                              ------    --------
Long-term Liabilities
  Note payable to related party, net of current portion.....      --       1,795
                                                              ------    --------
          Total liabilities.................................   3,920     144,443
                                                              ------    --------
Stockholders' Equity
  Capital stock, no par value; 100 shares authorized, 3
     shares issued and outstanding..........................     100         100
  Retained earnings.........................................   5,496         807
                                                              ------    --------
          Total stockholder's equity........................   5,596         907
                                                              ------    --------
          Total liabilities and stockholder's equity........  $9,516    $145,350
                                                              ======    ========
</TABLE>

                       See Notes to Financial Statements

                                      F-31
<PAGE>   117

                          TRI STAR WEB CREATIONS, INC.


           STATEMENTS OF OPERATIONS AND CHANGES IN RETAINED EARNINGS



<TABLE>
<CAPTION>
                                                                               THREE MONTHS ENDED
                                                  YEARS ENDED DECEMBER 31,         MARCH 31,
                                                  ------------------------    --------------------
                                                     1996          1997         1997        1998
                                                  ----------    ----------    --------    --------
                                                                                  (UNAUDITED)
<S>                                               <C>           <C>           <C>         <C>
Service revenues................................   $ 51,492      $178,251     $ 29,120    $143,256
                                                   --------      --------     --------    --------
Selling expenses................................      7,727        25,234       18,937      19,108
General and administrative expenses.............     23,021       140,972       20,665      77,279
                                                   --------      --------     --------    --------
                                                     30,748       166,206       39,602      96,387
                                                   --------      --------     --------    --------
Operating income (loss).........................     20,744        12,045      (10,482)     46,869
Interest expense................................         --         1,424          147         294
                                                   --------      --------     --------    --------
          Net income (loss).....................     20,744        10,621     $(10,629)   $ 46,575
                                                                              ========    ========
Retained earnings (accumulated deficit),
  beginning of year.............................       (420)        5,496
Distributions...................................    (14,828)      (15,310)
                                                   --------      --------
Retained earnings, end of year..................   $  5,496      $    807
                                                   ========      ========
</TABLE>


                       See Notes to Financial Statements

                                      F-32
<PAGE>   118

                          TRI STAR WEB CREATIONS, INC.


                            STATEMENTS OF CASH FLOWS



<TABLE>
<CAPTION>
                                                                               THREE MONTHS ENDED
                                                  YEAR ENDED DECEMBER 31,          MARCH 31,
                                                  ------------------------    --------------------
                                                     1996          1997         1997        1998
                                                  ----------    ----------    --------    --------
                                                                                  (UNAUDITED)
<S>                                               <C>           <C>           <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income....................................   $ 20,744      $ 10,621     $(10,629)   $ 46,575
  Adjustments to reconcile net income to net
     cash provided by operating activities:
     Bad debts..................................      6,000         3,747           --          --
     Depreciation...............................         --         4,337          304       9,565
     Changes in:
       Accounts receivable......................    (15,125)      (36,392)      (1,985)    (42,605)
       Prepaid expenses.........................         --        (3,365)          --         983
       Other assets.............................         --        (4,182)      (1,300)      1,498
       Accounts payable.........................        180        41,271       16,750       2,804
       Deferred revenue.........................      2,420        23,711       (2,420)     78,393
                                                   --------      --------     --------    --------
          Net cash provided by operating
            activities..........................     14,219        39,748          720      97,213
                                                   --------      --------     --------    --------
CASH FLOWS FROM INVESTING ACTIVITIES
  Purchase of fixed assets......................         --       (37,603)     (18,251)    (82,301)
                                                   --------      --------     --------    --------
          Net cash used in investing
            activities..........................         --       (37,603)     (18,251)    (82,301)
                                                   --------      --------     --------    --------
CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from related party borrowings........         --        25,000       18,333          --
  Principal payments on related party borrowings
     and equipment purchase obligations.........         --       (11,229)          --     (14,285)
  Cash distributions paid.......................    (14,828)      (15,310)          --          --
                                                   --------      --------     --------    --------
          Net cash used in financing
            activities..........................    (14,828)       (1,539)      18,333     (14,285)
                                                   --------      --------     --------    --------
          Net increase (decrease) in cash.......       (609)          606          802         627
Cash, beginning of year.........................      1,000           391          391         997
                                                   --------      --------     --------    --------
Cash, end of year...............................   $    391      $    997     $  1,193    $  1,624
                                                   ========      ========     ========    ========
Supplemental disclosures of cash flow
  information
  Cash payments for:
     Interest...................................   $     --      $  1,424     $     --    $     --
                                                   --------      --------     --------    --------
Supplemental schedule of noncash investing and
  financing activities
  Equipment purchase obligations incurred for
     use of equipment...........................   $     --      $ 61,770     $144,404    $     --
                                                   --------      --------     --------    --------
</TABLE>


                       See Notes to Financial Statements

                                      F-33
<PAGE>   119

                          TRI STAR WEB CREATIONS, INC.

                         NOTES TO FINANCIAL STATEMENTS
                               DECEMBER 31, 1997

NOTE 1. DESCRIPTION OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

     Description of Operations:  Tri Star Web Creations, Inc. (the "Company") is
primarily engaged in the business of providing web hosting services for
companies and individuals nationwide placing websites on the Internet.

  Summary of Significant Accounting Policies

     Revenue Recognition:  The Company recognizes service revenues ratably as
hosting services are provided.

     Concentrations of Credit Risk:  The Company extends credit based on an
evaluation of the customer's financial condition, generally without requiring
collateral. Exposure to losses on receivables is principally dependent on each
customer's financial condition. The Company monitors its exposure for credit
losses and maintains allowances for anticipated losses.

     Fixed Assets:  Fixed assets are carried at cost, less accumulated
depreciation. Depreciation is computed using the straight-line method over the
estimated useful lives of the related assets which range from five to seven
years.

     Income Taxes:  The Company, with the consent of its stockholders, has
elected to be taxed under sections of the federal and state income tax laws
which provide that, in lieu of corporation income taxes, the stockholder
separately accounts for the Company's items of income, deduction, losses and
credits. Therefore, no provision or liability for Federal tax is reflected in
the financial statements. A provision for state taxes is included in operating
expenses.

     Use of Estimates in the Preparation of Financial Statements:  The
preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the dates of the financial statements and
the reported amounts of revenues and expenses during the reporting periods.
Actual results could differ from those estimates.


     Unaudited information:  The interim financial information for the three
months ended March 31, 1998 and 1997 is unaudited. However, in the opinion of
management, such information has been prepared on the same basis as the audited
financial statements and includes all adjustments, consisting solely of normal
recurring adjustments, necessary for a fair presentation of the financial
position and results of operations for the periods presented. The interim
results, however, are not necessarily indicative of results for any future
period.


NOTE 2. FIXED ASSETS

     Fixed assets consist of the following at December 31:

<TABLE>
<CAPTION>
                                                      1997
                                                     -------
<S>                                                  <C>
Computers..........................................  $98,369
Furniture and fixtures.............................    1,004
                                                     -------
                                                      99,373
Less accumulated depreciation......................    4,337
                                                     -------
                                                     $95,036
                                                     =======
</TABLE>

                                      F-34
<PAGE>   120
                          TRI STAR WEB CREATIONS, INC.

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 3. NOTES PAYABLE, RELATED PARTIES

     Loans from related parties at December 31, 1997 are represented by a
$15,305 obligation secured by substantially all assets of the Company with
interest at 8.25% and an unsecured non-interest bearing obligation of $5,000.

     Notes payable, related parties at December 31, 1997 mature as follows:

<TABLE>
<CAPTION>
                                                      1997
                                                     -------
<S>                                                  <C>
Total..............................................  $20,305
Less amounts due currently.........................   18,510
                                                     -------
Amounts maturing in 1999...........................  $ 1,795
                                                     =======
</TABLE>

NOTE 4. EQUIPMENT PURCHASE OBLIGATIONS

     The Company finances a portion of its computer equipment under twelve month
equipment purchase obligations.

NOTE 5. OPERATING LEASE

     The Company leases its office facility under an operating lease which
expires in January 2003. In addition to base rent, the leasing arrangements
obligate the Company to pay all taxes, insurance, utilities and maintenance
costs. The future minimum base rent payments under the lease are as follows:

<TABLE>
<CAPTION>
                                                     AMOUNT
                                                    --------
<S>                                                 <C>
1998..............................................  $ 21,281
1999..............................................    22,961
2000..............................................    23,556
2001..............................................    24,169
2002..............................................    25,936
                                                    --------
                                                    $117,903
                                                    ========
</TABLE>

NOTE 6. SUBSEQUENT EVENT

     In May 1998, the Company sold substantially all of its assets to Sage
Networks, Inc. ("Sage") for cash and assumption of certain of its liabilities
and common stock in Sage. The net consideration for this sale exceeded the
carrying amounts of the related assets at December 31, 1997.

                                      F-35
<PAGE>   121

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of
HomeCom Communications, Inc.

     In our opinion, the accompanying statements of assets and liabilities and
the related statements of revenues and expenses and of cash flows present
fairly, in all material respects, the financial position of HostAmerica, a
division of HomeCom Communications, Inc., at December 31, 1996 and 1997, and the
results of its operations and its cash flows for the three years in the period
ended December 31, 1997, in conformity with generally accepted accounting
principles. These financial statements are the responsibility of the Company's
management; our responsibility is to express an opinion on these financial
statements based on our audits. We conducted our audits of these financial
statements in accordance with generally accepted auditing standards which
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, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for the opinion expressed above.

     The accompanying financial statements have been carved out of the
historical financial statements of HomeCom Communications, Inc. As such, these
financial statements represent a lesser business component and are not intended
to be a complete presentation of the financial position or the results of
operations or cash flows of the Company were it to operate on a stand-alone
basis. A description of the significant assumptions used to prepare the
carve-out financial statements is included in Note 1 to the financial
statements.

     As discussed in Note 1 to the financial statements, substantially all the
assets of HostAmerica were sold to Sage Acquisition Corp. on June 9, 1998.

PricewaterhouseCoopers LLP
Atlanta, Georgia
August 18, 1998

                                      F-36
<PAGE>   122

                          HOMECOM COMMUNICATIONS, INC.
                              HOSTAMERICA DIVISION

                      STATEMENTS OF ASSETS AND LIABILITIES
                        AS OF DECEMBER 31, 1996 AND 1997

<TABLE>
<CAPTION>
                                                              DECEMBER 31,    DECEMBER 31,
                                                                  1996            1997
                                                              ------------    ------------
<S>                                                           <C>             <C>
ASSETS
Current assets:
  Accounts receivable, net of allowance for
     uncollectibles.........................................    $ 54,306        $ 55,421
                                                                --------        --------
          Total current assets..............................      54,306          55,421
Computer equipment, net.....................................      62,610          83,662
                                                                --------        --------
          Total assets......................................    $116,916        $139,083
                                                                ========        ========
LIABILITIES AND BUSINESS UNIT EQUITY (DEFICIT)
Current liabilities:
  Deferred revenue..........................................    $ 62,063        $173,458
                                                                --------        --------
          Total current liabilities.........................      62,063         173,458
                                                                --------        --------
Commitments and contingencies
Business unit equity (deficit)..............................      54,853         (34,375)
                                                                --------        --------
          Total liabilities and business unit equity
            (deficit).......................................    $116,916        $139,083
                                                                ========        ========
</TABLE>

   The accompanying notes are an integral part of these financial statements

                                      F-37
<PAGE>   123

                          HOMECOM COMMUNICATIONS, INC.
                              HOSTAMERICA DIVISION

                      STATEMENTS OF REVENUES AND EXPENSES





<TABLE>
<CAPTION>
                                                                          THREE MONTHS ENDED
                                      YEARS ENDED DECEMBER 31,                 MARCH 31,
                                ------------------------------------    -----------------------
                                  1995        1996          1997          1997          1998
                                --------    ---------    -----------    --------      ---------
                                                                              (UNAUDITED)
<S>                             <C>         <C>          <C>            <C>           <C>
Hosting revenues..............  $ 26,191    $ 304,399    $   692,140    $211,617      $ 317,806
Cost of hosting revenues......    32,298      163,767        407,785      75,207        114,780
                                --------    ---------    -----------    --------      ---------
Gross margin..................    (6,107)     140,632        284,355     136,410        203,026
                                --------    ---------    -----------    --------      ---------
Operating expenses:
  Sales and marketing.........     7,187       99,005        407,375      21,704         37,634
  General and
     administrative...........    13,617      183,524        876,121     132,075        344,067
  Depreciation................                 23,877         83,586      13,386         35,581
                                --------    ---------    -----------    --------      ---------
          Total operating
            expenses..........    20,804      306,406      1,367,082     167,165        417,282
                                --------    ---------    -----------    --------      ---------
Operating loss................   (26,911)    (165,774)    (1,082,727)    (30,755)      (214,256)
Other expenses (income):
  Interest expense............       278        6,789        130,660       4,935         95,810
  Other expense (income),
     net......................                   (868)       (22,431)       (210)       (13,740)
                                --------    ---------    -----------    --------      ---------
Excess of expenses over
  revenues....................  $(27,189)   $(171,695)   $(1,190,956)   ($35,480)     $(296,326)
                                ========    =========    ===========    ========      =========
</TABLE>


   The accompanying notes are an integral part of these financial statements

                                      F-38
<PAGE>   124

                          HOMECOM COMMUNICATIONS, INC.
                              HOSTAMERICA DIVISION


                            STATEMENTS OF CASH FLOWS



<TABLE>
<CAPTION>
                                                                            THREE MONTHS ENDED
                                           YEARS ENDED DECEMBER 31,             MARCH 31,
                                      ----------------------------------   --------------------
                                        1995       1996         1997         1997       1998
                                      --------   ---------   -----------   --------   ---------
                                                                               (UNAUDITED)
<S>                                   <C>        <C>         <C>           <C>        <C>
Cash flows from operating
  activities:
  Excess of expenses over
     revenues.......................  $(27,189)  $(171,695)  $(1,190,956)  $(35,480)  $(296,326)
  Adjustments to reconcile excess of
     expenses over revenues to net
     cash used in operating
     activities:
     Depreciation...................                23,877        83,586     13,386      35,582
     Provision for bad debts........     1,014      26,090       198,364         --       7,675
     Changes in assets and
       liabilities:
       Accounts receivables.........    (6,032)    (73,274)     (201,583)   (57,334)    (26,036)
       Unearned revenue.............     4,899      57,164       111,396     13,203      32,935
                                      --------   ---------   -----------   --------   ---------
          Net cash used in operating
            activities..............   (27,308)   (137,838)     (999,193)   (66,225)   (246,170)
                                      --------   ---------   -----------   --------   ---------
Cash flows from investing
  activities:
  Purchase of computer equipment....        --     (77,147)      (55,589)        --      (8,245)
                                      --------   ---------   -----------   --------   ---------
          Net cash used in investing
            activities..............        --     (77,147)      (55,589)        --      (8,245)
                                      --------   ---------   -----------   --------   ---------
Cash flows from financing activities
  Allocated charges paid by HomeCom
     Communications, Inc., net of
     cash transferred...............    27,308     214,985     1,054,782     66,225     254,415
                                      --------   ---------   -----------   --------   ---------
          Net cash provided by
            financing activities....    27,308     214,985     1,054,782     66,225     254,415
                                      --------   ---------   -----------   --------   ---------
Net increase (decrease) in cash.....         0           0             0          0           0
Cash and cash equivalents at
  beginning of period...............         0           0             0          0           0
                                      --------   ---------   -----------   --------   ---------
Cash and cash equivalents at end of
  period............................  $      0   $       0   $         0   $      0   $       0
                                      ========   =========   ===========   ========   =========
</TABLE>


   The accompanying notes are an integral part of these financial statements

                                      F-39
<PAGE>   125

                          HOMECOM COMMUNICATIONS, INC.
                              HOSTAMERICA DIVISION

                         NOTES TO FINANCIAL STATEMENTS

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Description of Business

     HostAmerica is a trade name of HomeCom Communications, Inc. ("HomeCom")
under which HomeCom provides full service Internet Web site hosting services.
The Web hosting operations of HomeCom conducted under the HostAmerica trade name
are herein referred to as "HostAmerica" or "the Division".

     On June 9, 1998, HomeCom sold certain assets of the Division, consisting
principally of hosting contracts, equipment and the trade name "HostAmerica" to
Sage Acquisition Corp. for $4,500,000. Pursuant to the terms of the Asset
Purchase Agreement (the "Agreement"), HomeCom retained all of the accounts
receivable of HostAmerica existing as of May 31, 1998, and retained certain
hosting contracts, and the right to perform hosting services in the future for
companies in the financial services industry. The Agreement required the deposit
of $250,000 of the proceeds to be held in escrow until May 1, 1999, for the
purpose of indemnifying Sage Acquisition Corp. for representations and
warranties made by HomeCom under the Agreement.

  Basis of Presentation

     Historically, financial statements were not prepared for the Division. The
accompanying financial statements have been prepared in accordance with
generally accepted accounting principles and have been "carved out" of the
financial statements of HomeCom for each of the periods, and as of each of the
dates presented. As such, these statements represent a lesser business component
and are not intended to be a complete presentation of the financial position or
the results of operations or cash flows of the Division were it to operate on a
stand-alone basis.

     The accompanying financial statements exclude the assets, liabilities and
revenues related to certain premium hosting accounts referred to as Excluded
Customers in the Agreement. The statements of revenues and expenses of the
Division include all revenues and costs directly attributable to the Division
and also include allocations of corporate overhead from HomeCom. Expenses have
been allocated based on a variety of methods depending on the nature of the
expense. Such allocation methods include proportional HostAmerica revenues to
total HomeCom revenues, headcount equivalents and management estimates. The cost
of providing hosting services represents direct payroll and related costs of
those employees involved in providing hosting services and an allocation of
Internet connection services. An allocation of corporate marketing expenses and
corporate administrative functions (including data services, employee benefits,
legal, insurance, accounting and other corporate overhead) has been included in
the selling and marketing and general and administrative operating expenses in
the statements of revenues and expenses. Depreciation has been computed based
upon a computation of the direct expenses related to the assets sold under the
terms of the Agreement plus an allocation of general corporate depreciation.
Management believes these allocations are reasonable. These allocations are not
necessarily indicative of the costs and expenses that would have resulted if the
Division had been operated as a separate entity.

  Accounts Receivable, Net

     Accounts receivable represent amounts receivable from the class of hosting
customer subject to the Agreement and are shown net of the allowance for
doubtful accounts. The allowance was approximately $27,000 and approximately
$90,000 at December 31, 1996 and 1997, respectively.

                                      F-40
<PAGE>   126
                          HOMECOM COMMUNICATIONS, INC.
                              HOSTAMERICA DIVISION

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

  Computer Equipment, Net

     Computer equipment is recorded at cost less accumulated depreciation, which
is computed using the straight-line method over the estimated useful lives of
the related assets (three years). Maintenance and repairs are charged to expense
as incurred. Upon sale, retirement or other disposition of these assets, the
cost and the related accumulated depreciation are removed from the respective
accounts and any gain or loss on the disposition is included in income.

  Use of Estimates

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

  Revenue Recognition

     HostAmerica recognizes revenues ratably over the period for which the Web
site hosting services are provided. Deferred revenue, as reflected on the
accompanying statements of assets and liabilities, represents the amount of
billings recorded in advance of services being provided.

  Advertising Expenses

     All advertising costs are expensed when incurred. Advertising expenses
allocated to the Division were approximately $1,000, $32,000, and $384,000 for
the years ended December 31, 1995, 1996 and 1997, respectively.

  Income Taxes

     The Division is not a legal entity. The Division has been included in
HomeCom's consolidated federal income tax returns for all periods prior to June
9, 1998. The Division was not a party to any tax sharing agreement and,
accordingly, no benefit for income taxes has been reflected in the accompanying
statements of revenues and expenses.


  Unaudited Information



     The interim financial information for the three months ended March 31, 1998
and 1997 is unaudited. However, in the opinion of management, such information
has been prepared on the same basis as the audited financial statements and
includes all adjustments, consisting solely of normal recurring adjustments,
necessary for a fair presentation of results of operations and cash flows for
the periods presented. The interim results, however, are not necessarily
indicative of results for any future period.


                                      F-41
<PAGE>   127
                          HOMECOM COMMUNICATIONS, INC.
                              HOSTAMERICA DIVISION

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

2. COMPUTER EQUIPMENT

     Computer equipment, net, represents the specific assets defined in the
agreement used in the provision of hosting services and is comprised of the
following as of:

<TABLE>
<CAPTION>
                                             DECEMBER 31,    DECEMBER 31,
                                                 1996            1997
                                             ------------    ------------
<S>                                          <C>             <C>
Computer equipment.........................    $ 77,147        $132,736
Less: accumulated depreciation.............     (14,537)        (49,074)
                                               --------        --------
                                               $ 62,610        $ 83,662
                                               ========        ========
</TABLE>

3. COMMITMENTS AND CONTINGENCIES

     The Division's software and equipment are vulnerable to computer viruses or
similar disruptive problems caused by customers or other Internet users.
Computer viruses or problems caused by third parties could lead to
interruptions, delays or cessation in service to the Division's customers.
Moreover, customers of the Division could use computer files and information
stored on or transmitted to Web server computers maintained by the Division to
engage in illegal activities that may be unknown or undetectable by the
Division, including fraud and misrepresentation, and unauthorized access to
computer systems of others. Furthermore, inappropriate use of the Internet by
third parties could also jeopardize the security of customers' confidential
information that is stored in the Division's computer systems. Any such actions
could subject the Division to liability to third parties. The Division does not
have errors and omissions, product liability or other insurance to protect
against risks caused by computer viruses or other misuse of software or
equipment by third parties. Although the Division attempts to limit its
liability to customers for these types of risks through contractual provisions,
there can be no assurance that these provisions will be enforceable.

     Various legal proceedings may arise in the normal course of business.
Management does not believe that there are currently any asserted or unasserted
claims that will have a material adverse effect on the statements of assets and
liabilities, statements of revenues and expenses or cash flows of the Division.

4. CONCENTRATION OF CREDIT RISKS

     Financial instruments that potentially subject the Division to significant
concentrations of credit risk consist principally of accounts receivable.

     Concentration of credit risk with respect to trade receivables is monitored
by the Division through ongoing credit evaluations of its customers' financial
condition. No customer accounted for more than 10% of the revenues of the
Division during 1995, 1996 or 1997.

                                      F-42
<PAGE>   128

                          INDEPENDENT AUDITOR'S REPORT

Board of Directors
B.N. Technology, Inc.
dba Internet Communications
Los Angeles, California

     We have audited the accompanying balance sheets of B.N. Technology, Inc.
dba Internet Communications as of December 31, 1996 and 1997, and the related
statements of operations and accumulated deficit, and cash flows for the period
April 15, 1996 (inception) through December 31, 1996 and for the year ended
December 31, 1997. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audit.

     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 amount 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 audit provides a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material aspects, the financial position of B.N. Technology, Inc. as of
December 31, 1996 and 1997, and the results of its operations and its cash flows
for the period April 16, 1996 (inception) through December 31, 1996 and the year
ended December 31, 1997.

Encino, California
FRANKEL, LODGEN, LACHER, GOLDITCH, SARDI & HOWARD
September 11, 1998

                                      F-43
<PAGE>   129

                             B.N. TECHNOLOGY, INC.
                          DBA INTERNET COMMUNICATIONS

                                 BALANCE SHEETS
                           DECEMBER 31, 1996 AND 1997

<TABLE>
<CAPTION>
                                                                1996        1997
                                                              --------    ---------
<S>                                                           <C>         <C>
ASSETS
Cash........................................................  $  6,138    $  14,982
Property and equipment, net.................................    20,076       33,861
Deposit.....................................................     1,100        1,100
Organization costs, net.....................................     1,445        1,105
Intangible costs, net.......................................    14,000        7,000
                                                              --------    ---------
                                                              $ 42,759    $  58,048
                                                              ========    =========
LIABILITIES AND SHAREHOLDERS' EQUITY
Deferred revenue............................................  $ 15,787    $ 102,417
Accounts payable and accrued expenses.......................     7,217       36,883
Accrued payroll.............................................                  8,861
Contract payable............................................     5,664        4,033
Shareholders' loans.........................................    13,051       10,551
                                                              --------    ---------
                                                                41,719      162,745
                                                              --------    ---------
Shareholders' equity (deficit):
  Common stock; no par value; 100,000 shares authorized,
     issued and outstanding.................................    50,100       50,100
  Accumulated deficit.......................................   (49,060)    (154,797)
                                                              --------    ---------
                                                                 1,040     (104,697)
                                                              --------    ---------
                                                              $ 42,759    $  58,048
                                                              ========    =========
</TABLE>

                See accompanying notes to financial statements.

                                      F-44
<PAGE>   130

                             B.N. TECHNOLOGY, INC.
                          dba INTERNET COMMUNICATIONS

                STATEMENTS OF OPERATIONS AND ACCUMULATED DEFICIT


<TABLE>
<CAPTION>
                                            PERIOD FROM
                                          APRIL 15, 1996                          SIX MONTHS ENDED
                                        (INCEPTION) THROUGH     YEAR ENDED            JUNE 30,
                                           DECEMBER 31,        DECEMBER 31,    ----------------------
                                               1996                1997          1997         1998
                                        -------------------    ------------    ---------    ---------
                                                                                    (UNAUDITED)
<S>                                     <C>                    <C>             <C>          <C>
Revenue...............................       $ 47,597           $ 497,445      $ 191,759    $ 663,633
Operating expenses....................         94,974             601,278        235,855      719,774
                                             --------           ---------      ---------    ---------
Loss from operations..................        (47,377)           (103,833)       (44,096)     (56,141)
                                             --------           ---------      ---------    ---------
Interest expense......................           (883)             (1,104)            --       (4,051)
                                             --------           ---------      ---------    ---------
Loss before provision for income
  tax.................................        (48,260)           (104,937)       (44,096)     (60,192)
Income tax benefit (expense)..........           (800)               (800)          (800)      84,600
                                             --------           ---------      ---------    ---------
Net loss..............................        (49,060)           (105,737)       (44,896)      24,408
Accumulated deficit, beginning of
  period..............................                            (49,060)       (49,060)    (154,797)
                                             --------           ---------      ---------    ---------
Accumulated deficit, end of period....       $(49,060)          $(154,797)     $ (93,956)   $(130,389)
                                             ========           =========      =========    =========
</TABLE>


                See accompanying notes to financial statements.

                                      F-45
<PAGE>   131

                             B.N. TECHNOLOGY, INC.
                          dba INTERNET COMMUNICATIONS

                            STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                   PERIOD FROM
                                                    APRIL 15,
                                                       1996
                                                   (INCEPTION)                      SIX MONTHS ENDED
                                                     THROUGH       YEAR ENDED           JUNE 30,
                                                   DECEMBER 31,   DECEMBER 31,   ----------------------
                                                       1996           1997         1997        1998
                                                   ------------   ------------   --------   -----------
                                                                                      (UNAUDITED)
<S>                                                <C>            <C>            <C>        <C>
Net income (loss)................................    $(49,060)     $(105,737)    $(44,896)   $  24,408
Adjustments to reconcile net loss to net cash
  provided by (used in) operating activities:
  Depreciation...................................       5,020         13,484        6,368        7,147
  Amortization...................................       7,255          7,340        3,670        3,670
  Provision for deferred income tax..............                                             (188,300)
  Increase (decrease) in cash due to changes in
     operating assets and liabilities:
     Deposits....................................      (1,100)                                  (6,681)
     Deferred revenue............................      15,787         86,630       26,966      224,133
     Accounts payable and accrued expense........       7,217         29,666       14,265       80,646
     Accrued payroll.............................                      8,861                    70,536
     Income tax payable..........................                                              103,700
                                                     --------      ---------     --------    ---------
Net cash provided (used) by operating
  activities.....................................     (14,881)        40,244        6,373      319,259
                                                     --------      ---------     --------    ---------
Cash flows from investing activities:
  Acquisition of property and equipment..........     (18,518)       (27,269)      (8,638)    (202,931)
  Shareholders and employee advances.............                                              (17,836)
  Purchase of customer list......................     (21,000)
  Organizational costs...........................      (1,700)
                                                     --------      ---------     --------    ---------
Net cash provided (used) by investing
  activities.....................................      21,933        (27,269)      (8,638)    (220,767)
                                                     --------      ---------     --------    ---------
Cash flows from financing activities:
  Repayment of contract payable..................        (914)        (1,631)      (1,123)        (953)
  Proceeds from issuance of common stock.........      50,100
  Repayment of capitalized lease payable.........                                               (1,605)
  Proceeds from shareholder loan.................      13,051
  Repayment of shareholder loan..................                     (2,500)                  (10,551)
                                                     --------      ---------     --------    ---------
Net cash provided (used) by financing
  activities:....................................      62,237         (4,131)      (1,123)     (13,109)
                                                     --------      ---------     --------    ---------
Net increase in cash.............................       6,138          8,844       (3,388)      85,383
Cash, beginning of period........................                      6,138        6,138       14,982
                                                     --------      ---------     --------    ---------
Cash, end of period..............................    $  6,138      $  14,982     $  2,750    $ 100,365
                                                     ========      =========     ========    =========
Supplemental disclosure:
  Interest paid..................................    $    883      $   1,104     $           $   4,051
                                                     ========      =========     ========    =========
  Income tax paid................................    $             $   1,600     $           $       0
                                                     ========      =========     ========    =========
Supplemental schedule of non-cash investing and
  financing activities:
  During 1996, a contract payable in the amount
     of $6,578 was incurred to purchase a
     vehicle.
Capital lease obligation incurred for use of
  equipment......................................                                            $   7,655
                                                                                             =========
</TABLE>


                See accompanying notes to financial statements.

                                      F-46
<PAGE>   132

                             B.N. TECHNOLOGY, INC.
                          dba INTERNET COMMUNICATIONS

                         NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1996 AND 1997

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The summary of significant accounting policies of B.N. Technology, Inc.
(the Company) is presented to assist in understanding the Company's financial
statements. The financial statements and notes are representations of the
Company's management, which is responsible for their integrity and objectivity.
These accounting policies conform to generally accepted accounting principles
and have been consistently applied in the preparation of the financial
statements.

  Business activity

     The Company was incorporated on April 16, 1996, and is located in Los
Angeles, California. The Company is an Internet Web hosting service provider.

  Revenue recognition

     Revenue consists primarily of fees for hosting Web sites. Fees received are
earned according to the subscription period sold. Subscription periods are sold
on a monthly, quarterly and annual basis.

     Deferred revenue represents fees received from quarterly and annual
subscriptions which extend beyond the current balance sheet date.

  Property and equipment

     Property and equipment is carried at cost. The cost is depreciated over the
estimated useful lives of the related assets. Depreciation is computed on the
straight-line method for financial reporting purposes and on the accelerated
cost recovery system method for income tax purposes.

     Expenditures for major renewals and betterments that extend the useful
lives of property and equipment are capitalized. Expenditures for maintenance
and repairs are charged to expense as incurred.

  Advertising

     Advertising costs are expensed as incurred. Advertising expense was $8,818
and $98,484 for the period ended December 31, 1996 and the year ended December
31, 1997, respectively.

  Use of estimates in preparation of financial statements

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make certain estimates and
assumptions that directly affect the results of reported assets, liabilities,
revenue and expenses. Actual results may differ from these estimates.

  Income taxes

     Current income taxes are based on the taxable income for the year, as
measured by the current year's tax returns. Deferred income taxes arise
primarily due to differences between the basis of deferred revenue used for
financial statements versus cash basis used for income tax reporting purposes.


  Unaudited information



     The interim financial information for the six months ended June 30, 1998
and 1997 is unaudited. However, in the opinion of management, such information
has been prepared on the same basis as the audited financial statements and
includes all adjustments, consisting solely of normal recurring adjustments,
necessary for a fair presentation of the financial position and results of
operations for the periods presented. The interim results, however, are not
necessarily indicative of results for any future period.

                                      F-47
<PAGE>   133
                             B.N. TECHNOLOGY, INC.
                          dba INTERNET COMMUNICATIONS

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

2. PROPERTY AND EQUIPMENT

     Major classes of fixed assets are as follows:

<TABLE>
<CAPTION>
                                                ESTIMATED
                                                  LIVES       1996       1997
                                                ---------    -------    -------
<S>                                             <C>          <C>        <C>
Equipment and software........................   5 years     $10,677    $34,774
  Furniture...................................   5 years         850      4,022
  Automobile..................................   5 years      13,569     13,569
                                                             -------    -------
                                                              25,096     52,365
  Accumulated depreciation....................                (5,020)   (18,504)
                                                             -------    -------
                                                             $20,076    $33,861
                                                             =======    =======
</TABLE>

     Depreciation expense totaled $5,020 and $13,484 for 1996 and 1997,
respectively.

3. INTANGIBLE COSTS

     In 1996, the Company purchased from the majority stockholder a customer
listing and goodwill for $21,000. The cost is being amortized over a three year
period.

4. CAPITAL STOCK TRANSACTIONS

     Capital stock transactions in 1996 are as follows:

<TABLE>
<CAPTION>
                                                           ISSUED
                                                           SHARES     AMOUNT
                                                           -------    -------
<S>                                                        <C>        <C>
Sale of common stock.....................................  100,000    $50,100
                                                           =======    =======
</TABLE>

5. CONTRACT PAYABLE

<TABLE>
<CAPTION>
                                                               1996      1997
                                                              ------    ------
<S>                                                           <C>       <C>
The Company has a contract payable dated May 1996, payable
  in monthly installments at $222, including interest at
  20.98%, commencing May 1996 through October 1999. The
  contract is secured by the Company automobile. ...........  $5,664    $4,033
Less current portion........................................   1,631     2,008
                                                              ------    ------
                                                              $4,033    $2,025
                                                              ======    ======
</TABLE>

     The following are maturities of contract payable:

<TABLE>
<CAPTION>
DECEMBER 31:
- ------------
<S>                                                           <C>
  1998......................................................  $2,008
  1999......................................................   2,025
                                                              ------
                                                              $4,033
                                                              ======
</TABLE>

6. RELATED PARTY TRANSACTIONS

     The Company has transactions with certain shareholders and officers who
receive compensation in the form of wages from the Company. Officers' salaries
aggregated $0 and $84,591 for 1996 and 1997, respectively.

                                      F-48
<PAGE>   134
                             B.N. TECHNOLOGY, INC.
                          dba INTERNET COMMUNICATIONS

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

     In 1996, the Company entered into an agreement with the majority
shareholder to purchase certain equipment, goodwill, and a customer listing for
$25,000.

     Shareholders' loans payable are unsecured, non-interest bearing and due on
demand.

7. COMMITMENTS

     The Company leases its office and marketing sales office under an operating
lease, commencing April 16, 1996 and expiring June 15, 1998. Under the terms of
the lease agreement, the Company has the option to extend the lease for an
additional three years. The Company is responsible to pay property taxes.

     The expected future minimum lease payments are as follows:

<TABLE>
<S>                                                          <C>
1998.......................................................  $28,682
1999.......................................................   29,137
2000.......................................................   30,012
2001.......................................................   10,102
                                                             -------
                                                             $97,933
                                                             =======
</TABLE>

     Rent expense totaled $6,295 and $15,346 for 1996 and 1997, respectively.

8. SALE OF SHAREHOLDERS' INTERESTS

     On August 31, 1998, the Company's shareholders entered into an agreement to
sell their respective stock to Sage Networks, Inc.

9. INCOME TAXES

     The Company has $12,538 of a net operating loss available to offset future
federal taxable income through 2012.

     Valuation allowances are established to reduce deferred tax assets to the
amount expected to be realized.

     Provision for income taxes are as follows:

<TABLE>
<CAPTION>
                                                           1996        1997
                                                          -------    --------
<S>                                                       <C>        <C>
Current.................................................  $   800    $    800
Deferred benefit........................................   (2,368)    (15,932)
Less valuation allowance................................    2,368      15,932
                                                          -------    --------
Total provision for income taxes........................  $   800    $    800
                                                          =======    ========
</TABLE>

10. YEAR 2000 COMPLIANCE (UNAUDITED)

     The Company's management believes that all information technology included
in the operating system, together with all products and services provided to its
customers or for internal use, in coordination with technology shared with
customers, suppliers or vendors, will accurately process transactions from 1999
and through the Twenty-First Century, including leap year calculations. Neither
performance nor functionality of such technology will be affected by the year
2000 issue.

                                      F-49
<PAGE>   135

                          INDEPENDENT AUDITOR'S REPORT

To the Board of Directors and Stockholders
GEN International, Inc. and Subsidiaries

     We have audited the accompanying consolidated balance sheet of GEN
International, Inc. and Subsidiaries (formerly Global Entrepreneurs Network,
Inc.) as of December 31, 1995, 1996 and 1997, and the related consolidated
statements of operations, changes in stockholders' deficiency, and cash flows
for the period April 4, 1995 (inception) through December 31, 1995, and the
years ended December 31, 1996 and 1997. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the 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 GEN International, Inc. and
Subsidiaries as of December 31, 1995, 1996 and 1997, and the results of their
operations and their cash flows for the period April 4, 1995 (inception) to
December 31, 1995, and the years ended December 31, 1996, and 1997, in
conformity with generally accepted accounting principles.

     The accompanying consolidated financial statements have been prepared
assuming the Company will continue as a going concern. As discussed in Note 9 to
the financial statements, the Company has incurred net losses, and has a working
capital deficiency and a stockholders' deficiency as of December 31, 1997. In
March 1998, Global Entrepreneurs Network, Inc., a wholly-owned subsidiary filed
a voluntary petition for reorganization under Chapter 11 of the Bankruptcy Code.
These conditions raise substantial doubt about the Company's ability to continue
as a going concern. Management's plans with regard to these matters are
discussed in Note 9. The financial statements do not include any adjustments
that might result from the outcome of this uncertainty.

Urbach Kahn & Werlin PC
New York, New York September 4, 1998

                                      F-50
<PAGE>   136

                    GEN INTERNATIONAL, INC. AND SUBSIDIARIES
                 (FORMERLY GLOBAL ENTREPRENEURS NETWORK, INC.)

                                 BALANCE SHEETS
                        DECEMBER 31, 1995, 1996 AND 1997


<TABLE>
<CAPTION>
                                                            1995        1996          1997
                                                          --------    ---------    -----------
<S>                                                       <C>         <C>          <C>
ASSETS
Current Assets
  Cash..................................................  $    362    $     888
  Prepaid expenses and other current assets.............     3,080       10,471    $       687
                                                          --------    ---------    -----------
          Total current assets..........................     3,442       11,359            687
                                                          --------    ---------    -----------
Equipment, net of related depreciation..................                 23,243        271,649
                                                          --------    ---------    -----------
Security deposit........................................     2,252        4,154          5,834
                                                          --------    ---------    -----------
                                                          $  5,694    $  38,756    $   278,170
                                                          --------    ---------    -----------
LIABILITIES AND STOCKHOLDERS' DEFICIENCY
Current Liabilities
  Line of credit........................................                           $    50,000
  Capital lease obligations -- current portion..........                                76,421
  Accounts payable......................................              $  45,425        147,524
  Advances from stockholder.............................                 12,260         82,319
  Deferred revenue......................................  $ 12,624       93,185        237,378
  Accrued interest -- stockholder.......................                                 7,611
  Accrued expenses and other current liabilities........    12,355       53,368        174,380
                                                          --------    ---------    -----------
          Total current liabilities.....................    24,979      204,238        775,633
                                                          --------    ---------    -----------
Capital lease obligations -- non-current portion........                               112,632
                                                          --------    ---------    -----------
Commitments
Stockholders' deficiency
  Common stock, no par value, 25,000,000 shares.........     4,000       20,000        409,545
     authorized (1,000,000 -- 1995; 5,325,000 -- 1996
     and 11,816,943 -- 1997) issued and outstanding
  Accumulated deficit...................................   (23,285)    (185,482)    (1,019,640)
                                                          --------    ---------    -----------
                                                           (19,285)    (165,482)      (610,095)
                                                          --------    ---------    -----------
                                                          $  5,694    $  38,756    $   278,170
                                                          ========    =========    ===========
</TABLE>


                       See Notes to Financial Statements

                                      F-51
<PAGE>   137

                    GEN INTERNATIONAL, INC. AND SUBSIDIARIES
                 (FORMERLY GLOBAL ENTREPRENEURS NETWORK, INC.)


                            STATEMENTS OF OPERATIONS



<TABLE>
<CAPTION>
                                 PERIOD
                              APRIL 4, 1995                                            SIX MONTHS ENDED
                           (INCEPTION) THROUGH    YEAR ENDED       YEAR ENDED              JUNE 30,
                              DECEMBER 31,       DECEMBER 31,     DECEMBER 31,      -----------------------
                                  1995               1996             1997             1997         1998
                           -------------------   ------------   -----------------   ----------   ----------
                                                                                          (UNAUDITED)
<S>                        <C>                   <C>            <C>                 <C>          <C>
Net revenues.............       $198,503           $ 828,652       $1,130,764       $ 545,540    $ 457,170
Cost of revenues.........         68,558             345,502          914,093         519,118      298,564
                                --------           ---------       ----------       ---------    ---------
          Gross profit...        129,945             483,150          216,671          26,422      158,606
                                --------           ---------       ----------       ---------    ---------
Operating expenses:
  Selling, advertising
     and promotion.......         76,741             301,978          425,621         183,455       22,835
  General and
     administrative......         76,489             268,369          608,265         152,178      636,508
  Interest expense.......             --                  --           16,943           5,100        8,470
  Bad debt expense.......             --              75,000               --              --           --
                                --------           ---------       ----------       ---------    ---------
                                 153,230             645,347        1,050,829         340,733      667,813
                                --------           ---------       ----------       ---------    ---------
          Net loss.......       $(23,285)          $(162,197)      $ (834,158)      $(314,311)   $(509,207)
                                ========           =========       ==========       =========    =========
</TABLE>


                       See Notes to Financial Statements

                                      F-52
<PAGE>   138

                      GEN INTERNATIONAL, AND SUBSIDIARIES
                 (FORMERLY GLOBAL ENTREPRENEURS NETWORK, INC.)

                            STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                PERIOD
                                             APRIL 4, 1995
                                          (INCEPTION) THROUGH    YEAR ENDED     YEAR ENDED      SIX MONTHS ENDED
                                             DECEMBER 31,       DECEMBER 31,   DECEMBER 31,         JUNE 30,
                                                 1995               1996           1997         1997        1998
                                          -------------------   ------------   ------------   ---------   ---------
                                                                                                   (UNAUDITED)
<S>                                       <C>                   <C>            <C>            <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net loss..............................       $(23,285)         $(162,197)     $(834,158)    $(314,311)  $(509,207)
  Adjustments to reconcile net loss to
    net cash provided by (used in)
    operating activities:
    Common stock issued for services
      provided..........................                             6,000         45,834            --          --
    Depreciation expense................                             1,977         33,924         8,359      54,000
    Bad debt expense....................                            75,000                           --          --
  Changes in assets and liabilities:
    Due from related parties............                           (75,000)                          --
    Prepaid expenses and other current
      assets............................         (3,080)            (7,391)         9,784        (8,929)     (8,668)
    Accounts payable....................                            45,425        102,099       222,358     270,166
    Deferred revenue....................         12,624             80,561        144,193        33,547      16,616
    Accrued interest  stockholder.......                                            7,611         3,300      (6,111)
    Accrued expenses and other current
      liabilities.......................         12,355             41,013        121,012        43,558      20,604
                                               --------          ---------      ---------     ---------   ---------
         Net cash provided by (used in)
           operating activities.........         (1,386)             5,388       (369,701)      (12,118)   (162,600)
                                               --------          ---------      ---------     ---------   ---------
CASH FLOWS FROM INVESTING ACTIVITIES
  Security deposit......................         (2,252)            (1,902)        (1,680)           --     (20,030)
  Purchase of equipment.................                           (25,220)       (58,982)      (33,163)     (3,976)
                                               --------          ---------      ---------     ---------   ---------
         Net cash used in investing
           activities...................         (2,252)           (27,122)       (60,662)      (33,163)    (24,006)
                                               --------          ---------      ---------     ---------   ---------
CASH FLOWS FROM FINANCING ACTIVITIES
  Net borrowings from line of credit....                                           50,000            --          --
  Payments on capital lease
    obligations.........................                                          (34,295)        9,364     (45,030)
  Proceeds from sale of common stock....          4,000             10,000        343,711            --     165,472
  Advances from stockholder.............                            12,260         70,059        35,029      66,164
                                               --------          ---------      ---------     ---------   ---------
         Net cash provided by financing
           activities...................          4,000             22,260        429,475        44,393     186,606
                                               --------          ---------      ---------     ---------   ---------
         Net increase (decrease) in
           cash.........................            362                526           (888)         (888)         --
CASH
  Beginning of period...................             --                362            888           888          --
                                               --------          ---------      ---------     ---------   ---------
  End of period.........................       $    362          $     888      $      --     $      --   $      --
                                               ========          =========      =========     =========   =========
</TABLE>


SUPPLEMENTAL CASH FLOW DISCLOSURES

     In 1997, the Company entered into capital lease arrangements aggregating
$223,300 for the purchase of equipment.

     Cash paid for interest was approximately $16,900 in 1997.

                                      F-53
<PAGE>   139

                    GEN INTERNATIONAL, INC. AND SUBSIDIARIES
                 (FORMERLY GLOBAL ENTREPRENEURS NETWORK, INC.)

               STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIENCY
           PERIOD APRIL 4, 1995 (INCEPTION) THROUGH DECEMBER 31, 1995
                   AND YEARS ENDED DECEMBER 31, 1996 AND 1997

<TABLE>
<CAPTION>
                                                  COMMON STOCK
                                             ----------------------    ACCUMULATED
                                               SHARES       AMOUNT       DEFICIT        TOTAL
                                             ----------    --------    -----------    ---------
<S>                                          <C>           <C>         <C>            <C>
April 4, 1995..............................
Sale of common stock for cash to founding
  stockholder..............................   1,000,000    $  4,000                   $   4,000
Net loss -- 1995...........................                            $   (23,285)     (23,285)
                                             ----------    --------    -----------    ---------
Balance, December 31, 1995.................   1,000,000       4,000        (23,285)     (19,285)
Sale of common stock for cash..............       5,000      10,000                      10,000
Issuance of common stock for services......      60,000       6,000                       6,000
Additional shares of common stock in
  connection with stock split..............   4,260,000
Net loss -- 1996...........................                               (162,197)    (162,197)
                                             ----------    --------    -----------    ---------
Balance, December 31, 1996.................   5,325,000    $ 20,000    $  (185,482)   $(165,482)
Exchange of Global Entrepreneurs Network,
  Inc. common stock -- Note 1..............  (2,662,500)
Sale of common stock for cash..............     586,590     242,709                     242,709
Issuance of common stock for services......     557,853      45,834                      45,834
Shares issued on exercise of options.......   1,010,000     101,000                     101,000
Acquisition of GEN Events, Inc., GEN
  Network Operations, Inc., and GEN Europe,
  Inc......................................   7,000,000           2                           2
Net loss -- 1997...........................                               (834,158)    (834,158)
                                             ----------    --------    -----------    ---------
Balance, December 31, 1997.................  11,816,943    $409,545    $(1,019,640)   $(610,095)
                                             ==========    ========    ===========    =========
</TABLE>

                       See Notes to Financial Statements

                                      F-54
<PAGE>   140

                    GEN INTERNATIONAL, INC. AND SUBSIDIARIES
                 (FORMERLY GLOBAL ENTREPRENEURS NETWORK, INC.)

                         NOTES TO FINANCIAL STATEMENTS
                               DECEMBER 31, 1997

NOTE 1. ORGANIZATION, BUSINESS COMBINATIONS AND ACQUISITIONS, AND SUMMARY OF
        SIGNIFICANT ACCOUNTING POLICIES

     Organization:  GEN International, Inc. (the "Company"), a successor entity
to Global Entrepreneurs Network, Inc. (Global), is located in St. Petersburg,
Florida and is a global network and information provider connected to the
Internet. The Company also offers storage, transfer, and Web hosting services to
its members worldwide, primarily small and medium sized businesses. The Company
was organized as a shell in June 1997. In this connection, Global, originally
incorporated in April 1995 exchanged its then outstanding common stock
(5,325,000 shares) for the common stock (2,662,500 shares) of the Company. The
Company also issued options to the former stockholders of Global. The financial
statements from inception (April 4, 1995) through the exchange in June 1997,
represent the accounts and activities of Global. In connection with this
exchange, Global became a wholly-owned subsidiary of the Company. The Company
also acquired in June 1997, the outstanding common stock of GEN Events, Inc.,
GEN Network Operations Center, Inc., and GEN Europe, Inc., shell entities with
no assets, liabilities or operations, whose shares were also substantially owned
by the principal shareholder of Global. Nominal consideration was assigned to
the 7,000,000 shares issued by the Company in this connection.

  Summary of Significant Accounting Policies

     Principles of Consolidation:  The consolidated financial statements include
the accounts of the Company, and its wholly-owned subsidiaries as follows:

     - Global Entrepreneurs Network, Inc.

     - GEN Network Operations Center, Inc.

     - GEN Europe, Inc.

     - GEN Events, Inc.

     All significant intercompany balances and transactions have been eliminated
in the consolidated financial statements.

     Revenue Recognition:  Recurring revenues consist primarily of monthly fees
charged to members for Web hosting services and are recognized at the beginning
of each month for which services are rendered. Other revenues generally
represent one-time set up fees and are recorded as earned. Deferred revenue
consists primarily of the unexpired portion of annual prepaid membership fees.

     Property and Equipment:  Property and equipment is stated at cost and
depreciated using the straight-line method over the estimated useful life of the
assets, generally three years for computers and computer related equipment and
five years for other non-computer furniture and equipment. Leasehold
improvements are amortized over the term of the lease.

     Capital Leases:  The Company leases certain of its phone and other computer
related equipment under capital lease agreements. The assets and liabilities
under capital leases are recorded at the lesser of the present value of future
minimum lease payments, including estimated bargain purchase options, or the
fair value of the assets under lease. Assets under capital lease are amortized
over the lesser of their estimated useful lives of three to five years or the
term of the lease.

     Income Taxes:  Income taxes are computed using the asset and liability
method. Under this method, deferred tax assets and liabilities are determined
based on differences between the financial reporting and tax bases of assets and
liabilities and are measured using the currently enacted tax rates and laws.
There were no deferred taxes in 1995, 1996 and 1997.

     Advertising:  The Company expenses advertising costs as they are incurred.

                                      F-55
<PAGE>   141
                    GEN INTERNATIONAL, INC. AND SUBSIDIARIES
                 (FORMERLY GLOBAL ENTREPRENEURS NETWORK, INC.)

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

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


  Unaudited information



     The interim financial information for the six months ended June 30, 1998
and 1997 is unaudited. However, in the opinion of management, such information
has been prepared on the same basis as the audited financial statements and
includes all adjustments, consisting solely of normal recurring adjustments,
necessary for a fair presentation of the financial position and results of
operations for the periods presented. The interim results, however, are not
necessarily indicative of results for any future period.


NOTE 2. PROPERTY AND EQUIPMENT

     Property and equipment consist of the following at December 31, 1996 and
1997:

<TABLE>
<CAPTION>
                                                           1996        1997
                                                          -------    --------
<S>                                                       <C>        <C>
Furniture and fixtures..................................  $ 1,482    $  2,472
Computer equipment......................................   23,736     303,455
Leasehold improvements..................................       --       1,623
                                                          -------    --------
                                                           25,218     307,550
Less: accumulated depreciation..........................    1,975      35,901
                                                          -------    --------
                                                          $23,243    $271,649
                                                          =======    ========
</TABLE>

NOTE 3. LINE OF CREDIT

     The Company has a line of credit with a financial institution amounting to
$50,000. The line bears interest at 2% above the prime lending rate and is due
on demand.

NOTE 4. ADVANCES FROM STOCKHOLDER

     Advances from stockholder originally due in September 1996, bear interest
at 18% per annum. Repayment of the advances was extended until such time as the
Company has sufficient resources to satisfy the obligations. Interest expense
for the year ended December 31, 1997 was $7,611. Interest in 1996 was not
material.

NOTE 5. STOCK-BASED COMPENSATION

     During 1997, the Company issued options to purchase 3,715,000 shares of
common stock of the Company to certain officers, directors, stockholders and
employees at exercise prices ranging from $0.10 to $1.00. The options are
exercisable upon certain vesting requirements and/or in the event the Company
has a public offering.

     During 1997, 1,010,000 options not subject to vesting requirements were
exercised for $101,000. Options to purchase 2,705,000 shares of common stock
were outstanding at December 31, 1997 at a weighted average exercise price of
approximately $1.00. All outstanding options were exercisable at December 31,
1997.

     In accordance with Accounting Principles Board Statement No. 25 (APB 25),
no compensation cost has been recognized in accounting for the stock options
issued during 1997. Because the Company's stock options have characteristics
significantly different than those of traded options, compensation cost for the

                                      F-56
<PAGE>   142
                    GEN INTERNATIONAL, INC. AND SUBSIDIARIES
                 (FORMERLY GLOBAL ENTREPRENEURS NETWORK, INC.)

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

Company's 1997 grants, based upon the fair value method consistent with
Financial Accounting Statement No. 123, is not determinable.

NOTE 6. COMMITMENT

     Lease:  The Company had an operating lease for its corporate office, which
expired in January 1998, and was renewed through October 1998. Rent expense for
the years ending December 31, 1997 and 1996, and for the period April 4, 1995
(inception) through December 31, 1995 was $27,000, $29,445 and $5,524,
respectively.

NOTE 7. INCOME TAXES

     At December 31, 1997, the Company had net operating loss carryforwards of
approximately $1,020,000, which expire in 2010 through 2012. At December 31,
1997, the expected tax benefit from the future realization of this operating
loss carryforward of approximately $401,000 has been offset by an equivalent
valuation allowance, in view of the uncertainty as to ultimate realization.

NOTE 8. CAPITAL LEASES

     During 1997, the Company entered into capital lease arrangements for
computer equipment and other office equipment. The leases, which expire in 1999
through 2000, require the Company to pay taxes, maintenance and insurance.
Annual minimum commitments under the lease arrangements are as follows:

<TABLE>
<CAPTION>
YEARS ENDING DECEMBER 31,
- -------------------------
<S>                                                           <C>
1998........................................................  $ 91,540
1999........................................................    88,550
2000........................................................    24,678
2001........................................................     5,592
2002........................................................     3,741
                                                              --------
Total minimum payments......................................   214,101
Less amount representing interest at approximately 10%......    25,048
Present value of future lease payments......................   189,053
Less current portion........................................    76,421
                                                              --------
                                                              $112,632
                                                              --------
</TABLE>

NOTE 9. GOING CONCERN

     As indicated in the accompanying financial statements, the Company and its
wholly-owned subsidiaries, have incurred net operating losses, and as of
December 31, 1997, has a working capital deficiency of approximately $775,000
and a stockholders' deficiency of approximately $610,000. During March 1998,
Global Entrepreneurs Network, Inc. filed a voluntary petition for reorganization
under Chapter 11 of the Federal Bankruptcy Code, and was authorized to continue
managing and operating the business as debtor in possession subject to the
control and supervision of the Bankruptcy Court.

     Management of the Company is aggressively seeking additional sources of
capital and financing, and in August, 1998, the Company entered into a contract
with Sage Networks, Inc. for the sale of certain of its assets for cash and
assumption of certain of its liabilities, which sale was subsequently
consummated in September 1998. The ability of the Company to continue as a going
concern is dependent upon obtaining additional capital and financing. The
consolidated financial statements do not include any adjustments that might be
necessary if the Company is unable to continue as a going concern.

NOTE 10. SUBSEQUENT EVENTS

     In March 1998, the Company effected a 2 for 1 stock split.
                                      F-57
<PAGE>   143

                          INDEPENDENT AUDITOR'S REPORT

To the Stockholders
Digiweb, Inc.

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

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the 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 Digiweb, Inc. as of December
31, 1997 and 1998, and the results of its operations and its cash flows for the
years then ended, in conformity with generally accepted accounting principles.

Urbach Kahn & Werlin PC

New York, New York
January 24, 1999

                                      F-58
<PAGE>   144

                                 DIGIWEB, INC.

                                 BALANCE SHEETS
                           DECEMBER 31, 1997 AND 1998

<TABLE>
<CAPTION>
                                                                1997        1998
                                                              --------    --------
<S>                                                           <C>         <C>
ASSETS
Current Assets
  Cash......................................................  $115,643    $134,343
  Accounts receivable, net of allowance for doubtful
     accounts of $12,075 and $43,431........................    36,728      50,939
  Prepaid expenses and other current assets.................        --      19,365
                                                              --------    --------
          Total current assets..............................   152,371     204,647
                                                              --------    --------
Equipment, net of related depreciation......................   505,946     653,493
                                                              --------    --------
OTHER ASSETS
Restricted cash.............................................    50,000      50,000
Security deposit............................................     3,376       9,685
Other assets, net of amortization of $462 and $219..........     2,220       1,977
                                                              --------    --------
          Total other assets................................    55,596      61,662
                                                              --------    --------
                                                              $713,913    $919,802
                                                              ========    ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
  Note payable -- current portion...........................  $ 17,411    $ 41,637
  Capital lease obligations -- current portion..............     2,910      13,030
  Accounts payable..........................................    44,834     121,673
  Advances from stockholder.................................     4,966       4,966
  Deferred revenue..........................................    20,239      66,381
  Accrued expenses and other current liabilities............    12,344       6,087
                                                              --------    --------
          Total current liabilities.........................   102,704     253,774
                                                              --------    --------
Note payable -- non-current portion.........................    83,627      42,605
Capital lease obligations -- non-current portion............    30,661      55,232
                                                              --------    --------
          Total long-term liabilities.......................   114,288      97,837
                                                              --------    --------
Commitments
Stockholders' equity
  Common stock, no par value, 1,000 shares authorized,
     issued and outstanding.................................    20,000      20,000
  Retained earnings.........................................   476,921     548,191
                                                              --------    --------
                                                               496,921     568,191
                                                              --------    --------
                                                              $713,913    $919,802
                                                              ========    ========
</TABLE>

                       See Notes to Financial Statements

                                      F-59
<PAGE>   145

                                 DIGIWEB, INC.

                              STATEMENTS OF INCOME
                     YEARS ENDED DECEMBER 31, 1997 AND 1998

<TABLE>
<CAPTION>
                                                                 1997          1998
                                                              ----------    ----------
<S>                                                           <C>           <C>
Net revenues................................................  $1,768,322    $2,685,676
Cost of revenues............................................     729,157     1,118,913
                                                              ----------    ----------
          Gross profit......................................   1,039,165     1,566,763
                                                              ----------    ----------
Operating expenses:
  Selling, advertising and promotion........................      17,997        31,577
  General and administrative................................     397,691       586,288
  Interest expense..........................................      10,020        16,829
  Bad debt expense..........................................      12,075        43,431
                                                              ----------    ----------
                                                                 437,783       678,125
                                                              ----------    ----------
          Net income........................................  $  601,382    $  888,638
                                                              ==========    ==========
</TABLE>

                       See Notes to Financial Statements

                                      F-60
<PAGE>   146

                                 DIGIWEB, INC.

                 STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1997 AND 1998

<TABLE>
<CAPTION>
                                                      COMMON STOCK
                                                    -----------------    RETAINED
                                                    SHARES    AMOUNT     EARNINGS       TOTAL
                                                    ------    -------    ---------    ---------
<S>                                                 <C>       <C>        <C>          <C>
Balance, December 31, 1996........................  1,000     $20,000    $  39,470    $  59,470
Stockholder distributions.........................                        (163,931)    (163,931)
Net income -- 1997................................                         601,382      601,382
                                                    -----     -------    ---------    ---------
Balance, December 31, 1997........................  1,000     $20,000    $ 476,921    $ 496,921
Stockholder distributions.........................                        (817,368)    (817,368)
Net income -- 1998................................                         888,638      888,638
                                                    -----     -------    ---------    ---------
Balance, December 31, 1998........................  1,000     $20,000    $ 548,191    $ 568,191
                                                    =====     =======    =========    =========
</TABLE>

                       See Notes to Financial Statements

                                      F-61
<PAGE>   147

                                 DIGIWEB, INC.

                            STATEMENTS OF CASH FLOWS
                     YEARS ENDED DECEMBER 31, 1997 AND 1998

<TABLE>
<CAPTION>
                                                                1997          1998
                                                              ---------    ----------
<S>                                                           <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income................................................  $ 601,382    $  888,638
  Adjustments to reconcile net income to net cash provided
     by operating activities:
     Depreciation and amortization expense..................    138,210       246,329
     Bad debt expense.......................................     12,075        31,356
  Changes in assets and liabilities:
     Accounts receivable....................................     (9,873)      (45,567)
     Prepaid expenses and other current assets..............      9,308       (19,365)
     Accounts payable.......................................    (44,505)       76,839
     Deferred revenue.......................................    (23,821)       46,142
     Accrued expenses and other current liabilities.........     14,337        (6,257)
                                                              ---------    ----------
          Net cash provided by operating activities.........    697,113     1,218,115
                                                              ---------    ----------
CASH FLOWS FROM INVESTING ACTIVITIES
  Costs paid for trademark..................................     (1,655)           --
  Security deposits paid....................................     (1,981)       (6,309)
  Deposits into cash reserve................................    (50,000)           --
  Purchase of equipment.....................................   (302,257)     (347,394)
                                                              ---------    ----------
          Net cash used in investing activities.............   (355,893)     (353,703)
                                                              ---------    ----------
CASH FLOWS FROM FINANCING ACTIVITIES
  Principal payments on shareholder loans...................   (136,578)           --
  Principal payments on capital lease obligations...........     (5,054)      (11,548)
  Principal payments on notes payable.......................     (9,931)      (16,796)
  Shareholder distributions.................................   (163,931)     (817,368)
                                                              ---------    ----------
          Net cash used in financing activities.............   (315,494)     (845,712)
                                                              ---------    ----------
          Net increase in cash..............................     25,726        18,700
CASH:
  Beginning of period.......................................     89,917       115,643
                                                              ---------    ----------
  End of period.............................................  $ 115,643    $  134,343
                                                              =========    ==========
Supplemental Disclosure of Cash Flow Information
  Cash payments for interest................................  $  10,020    $   16,829
                                                              ---------    ----------
Capital Lease Obligations Incurred for Purchase of
  Equipment.................................................  $  39,303    $   85,542
                                                              ---------    ----------
Note Payable Incurred for Leasehold Improvements............  $  76,444    $       --
                                                              ---------    ----------
</TABLE>

                                      F-62
<PAGE>   148

                                 DIGIWEB, INC.

                         NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1997 AND 1998

NOTE 1. ORGANIZATION, BUSINESS COMBINATIONS AND ACQUISITIONS, AND SUMMARY OF
        SIGNIFICANT ACCOUNTING POLICIES

     Organization:  Digiweb, Inc. ("Digiweb" or the "Company") is a provider of
Web hosting and co-located services catering to small and medium sized
businesses. Based in College Park, Maryland, Digiweb offers three core services:
shared server Web hosting, dedicated server Web hosting and co-located.

     Revenue Recognition:  Recurring revenues consist primarily of monthly fees
charged to members for Web hosting services and are recognized ratably over the
periods for which services are rendered. Other revenues generally represent
one-time set up fees and are recorded as earned. Deferred revenue consists
primarily of the unexpired portion of annual prepaid membership fees.

     Property and Equipment:  Property and equipment is stated at cost and
depreciated using the straight-line method over the estimated useful life of the
assets, generally three to five years for computers and computer related
equipment and seven years for other non-computer furniture and equipment.
Leasehold improvements are amortized over the term of the lease.

     Capital Leases:  The Company leases certain of its autos and other computer
related equipment under capital lease agreements. The assets and liabilities
under capital leases are recorded at the lesser of the present value of future
minimum lease payments, including estimated bargain purchase options, or the
fair value of the assets under lease. Assets under capital lease are amortized
over the lesser of their estimated useful lives of three to five years or the
term of the lease.

     Income Taxes:  No provision for income taxes has been recorded in the
financial statements due to the Company's S Corporation status. Individual
stockholders are taxed on their respective shares of the entities' income and
receive the benefits of the entities' income tax credits.

     Advertising:  The Company expenses advertising costs as they are incurred.

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

NOTE 2. PROPERTY AND EQUIPMENT

     Property and equipment consist of the following at December 31, 1997 and
1998:

<TABLE>
<CAPTION>
                                                         1997         1998
                                                       --------    ----------
<S>                                                    <C>         <C>
Leasehold improvements...............................  $ 76,444    $   76,444
Office equipment.....................................    37,318        71,053
Furniture and fixtures...............................    11,006        13,703
Computer equipment...................................   488,363       799,325
Equipment under capital leases.......................    39,303        85,542
Auto.................................................    36,262        36,262
                                                       --------    ----------
                                                        686,696     1,082,329
Less: accumulated depreciation.......................   182,750       428,836
                                                       --------    ----------
                                                       $505,946    $  653,493
                                                       ========    ==========
</TABLE>

                                      F-63
<PAGE>   149
                                 DIGIWEB, INC.

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 3. NOTE PAYABLE

<TABLE>
<CAPTION>
                                                               1997       1998
                                                              -------    -------
<S>                                                           <C>        <C>
Note payable (auto) in 42 monthly payments of $615,
  including interest at 11.15% and one balloon payment of
  $22,142 maturing in December 1999. The loan is
  collateralized by the automobile .........................  $30,753    $27,160
Note payable (leasehold improvements) in 60 monthly
  installments of $1,596, including interest at 9.25%
  maturing June 2002. ......................................   70,285     57,082
                                                              -------    -------
          Total.............................................  101,038     84,242
          Less amounts due currently........................   17,411     41,637
                                                              -------    -------
                                                              $83,627    $42,605
                                                              -------    -------
</TABLE>

     Future maturities of notes payable are as follows:

<TABLE>
<S>                                                          <C>
1999.......................................................  $41,637
2000.......................................................   15,875
2001.......................................................   17,407
2002.......................................................    9,323
                                                             -------
                                                             $84,242
                                                             -------
</TABLE>

NOTE 4. CAPITAL LEASES

          During 1996 and 1997, the Company entered into capital lease
     arrangements for computer equipment and automobiles. These leases expire in
     1999 through 2000. Annual minimum commitments under these arrangements are
     as follows:

<TABLE>
<CAPTION>
YEARS ENDING
DECEMBER 31,
- ------------
<S>                                                           <C>
1999........................................................  $18,528
2000........................................................   58,503
                                                              -------
Total minimum payments......................................   77,031
Less amount representing interest at approximately 10%......   (8,769)
                                                              -------
Present value of future lease payments......................   68,262
Less current portion........................................   13,030
                                                              -------
                                                              $55,232
                                                              =======
</TABLE>

NOTE 5. COMMITMENT

     Lease:  The Company has an operating lease for its corporate office, which
expires in May 2004. Rent expense for the years ending December 31, 1997 and
1998, was $47,395 and $69,764, respectively, including tenant charges for
building improvements in 1998.

     In January 1999, the Company executed an additional lease for office
expense which expires in December 2004.

     The Company also has leases with two internet line service providers,
expiring in April 2000 and January 2002. Internet line service expense for the
years ending December 31, 1997 and 1998, was $199,746 and $325,787,
respectively.

                                      F-64
<PAGE>   150
                                 DIGIWEB, INC.

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

     Future minimum rental payments under these leases are as follows:

<TABLE>
<CAPTION>
YEARS ENDED
DECEMBER 31,                                                AMOUNTS
- ------------                                               ----------
<S>                                                        <C>
1999.....................................................  $  301,645
2000.....................................................     216,808
2001.....................................................     191,209
2002.....................................................     139,668
2003.....................................................     143,859
Thereafter...............................................     148,174
                                                           ----------
                                                           $1,141,363
                                                           ==========
</TABLE>

     Total rental expense was $47,395 and $69,764 for the years ending December
31, 1997 and 1998, respectively.

NOTE 6. SUBSEQUENT EVENTS

     In January 1999, the Company entered into a non-binding Letter of Intent
with Sage Networks, Inc. (Sage) for the sale of certain of its assets, at
amounts in excess of their carrying values, and assumption of certain of its
liabilities, for cash and stock in Sage.

                                      F-65
<PAGE>   151

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

Telephonetics International, Inc. and
State of the Art, Inc.
Miami, Florida

     We have audited the accompanying combined balance sheet of Telephonetics
International, Inc. and Affiliate as of December 31, 1998, and the related
combined statements of operations, capital deficit and cash flows for each of
the two years in the period then ended. These combined financial statements are
the responsibility of the Companies management. Our responsibility is to express
an opinion on these combined 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 combined financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the combined 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 our audits provide a reasonable basis for our
opinion.

     In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the financial position of Telephonetics
International, Inc. and Affiliate as of December 31, 1998, and the results of
their operations and their cash flows for each of the two years in the period
then ended in conformity with generally accepted accounting principles.

BDO Seidman, LLP
Miami, Florida
January 15, 1999

                                      F-66
<PAGE>   152

                TELEPHONETICS INTERNATIONAL, INC. AND AFFILIATE

                             COMBINED BALANCE SHEET

<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                                  1998
                                                              ------------
<S>                                                           <C>
ASSETS
Current assets
  Cash and cash equivalents.................................  $   106,812
  Accounts receivable, net of $94,100 allowance for doubtful
     accounts (Notes 2 and 5)...............................      538,845
  Inventories...............................................       50,836
  Prepaid expenses and other current assets.................       34,197
                                                              -----------
          Total current assets..............................      730,690
Property and equipment, net (Note 1)........................       68,598
                                                              -----------
                                                              $   799,288
                                                              ===========
LIABILITIES AND CAPITAL DEFICIT
Current liabilities
  Note payable to bank (Note 2).............................  $    90,000
  Note payable to shareholder (Note 3)......................       50,000
  Accounts payable and accrued expenses.....................      137,610
                                                              -----------
          Total current liabilities.........................      277,610
Deferred income.............................................    1,583,570
                                                              -----------
          Total liabilities.................................    1,861,180
                                                              -----------
Commitments and Subsequent Event (Notes 7 and 10)
CAPITAL DEFICIT (Note 9)
  Common stock, $.001 par value; 15,000,000 shares
     authorized; 6,000,000 shares issued and outstanding,
     Telephonetics International, Inc.......................        6,000
  Common stock, $1.00 par value; 1,000 shares authorized,
     issued and outstanding, State of the Art, Inc..........        1,000
  Additional paid-in capital................................      557,815
  Deficit...................................................   (1,626,707)
                                                              -----------
          Total capital deficit.............................   (1,061,892)
                                                              -----------
                                                              $   799,288
                                                              ===========
</TABLE>

See accompanying summary of accounting policies and notes to combined financial
                                  statements.

                                      F-67
<PAGE>   153

                TELEPHONETICS INTERNATIONAL, INC. AND AFFILIATE

                       COMBINED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31,
                                                              ------------------------
                                                                 1997          1998
                                                              ----------    ----------
<S>                                                           <C>           <C>
Revenues (Note 5)...........................................  $2,991,849    $2,769,606
Cost of sales...............................................   1,023,946       823,161
                                                              ----------    ----------
Gross profit................................................   1,967,903     1,946,445
Selling, general and administrative (Notes 4 and 8).........   2,561,887     2,687,852
                                                              ----------    ----------
Net loss....................................................  $ (593,984)   $ (741,407)
                                                              ==========    ==========
</TABLE>

See accompanying summary of accounting policies and notes to combined financial
                                  statements.

                                      F-68
<PAGE>   154

                TELEPHONETICS INTERNATIONAL, INC. AND AFFILIATE

                COMBINED STATEMENTS OF CAPITAL DEFICIT (NOTE 9)

<TABLE>
<CAPTION>
                                            SUBSCRIBED    ADDITIONAL                                  TOTAL
                                 COMMON       COMMON       PAID-IN                     TREASURY      CAPITAL
                                  STOCK       STOCK        CAPITAL        DEFICIT       STOCK        DEFICIT
                                 -------    ----------    ----------    -----------    --------    -----------
<S>                              <C>        <C>           <C>           <C>            <C>         <C>
Balance at December 31, 1996...  $ 8,375      $  --        $ 92,625     $   (71,139)   $(31,185)   $    (1,324)
Stock subscription.............       --        100         494,900              --          --        495,000
Dividends -- cash..............       --         --              --        (220,177)         --       (220,177)
Net loss.......................       --         --              --        (593,984)         --       (593,984)
                                 -------      -----        --------     -----------    --------    -----------
Balance at December 31, 1997...    8,375        100         587,525        (885,300)    (31,185)      (320,485)
Retirement of treasury stock,
  1,475,000 shares at cost.....   (1,475)        --         (29,710)             --      31,185             --
Issuance of common stock.......      100       (100)             --              --          --             --
Net loss.......................       --         --              --        (741,407)         --       (741,407)
                                 -------      -----        --------     -----------    --------    -----------
Balance at December 31, 1998...  $ 7,000      $  --        $557,815     $(1,626,707)   $     --    $(1,061,892)
                                 =======      =====        ========     ===========    ========    ===========
</TABLE>

See accompanying summary of accounting policies and notes to combined financial
                                  statements.

                                      F-69
<PAGE>   155

                TELEPHONETICS INTERNATIONAL, INC. AND AFFILIATE

                       COMBINED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                    YEAR ENDED
                                                                   DECEMBER 31,
                                                              ----------------------
                                                                1997         1998
                                                              ---------    ---------
<S>                                                           <C>          <C>
Operating Activities:
  Net loss..................................................  $(593,984)   $(741,407)
  Adjustments to reconcile net loss to net cash used in
     operating activities:
     Provision for losses on accounts and notes
      receivable............................................     20,850      110,000
     Depreciation and amortization..........................     31,451       74,758
     (Increase) decrease in:
       Accounts receivable..................................   (128,543)    (135,292)
       Inventories..........................................     21,276       88,164
       Prepaid expenses and other current assets............      5,639      (24,232)
       Other assets.........................................     (1,840)       1,840
     Increase in:
       Accounts payable and accrued expenses................     52,096      (96,962)
       Deferred income......................................    224,400      552,511
                                                              ---------    ---------
Net cash used in operating activities.......................   (368,655)    (170,620)
                                                              ---------    ---------
Investing Activities:
  Proceeds from disposition of investments..................    161,523           --
  Additions to property and equipment.......................     (5,960)      (4,943)
  Issuance of note receivable...............................   (110,000)          --
                                                              ---------    ---------
Net cash (used in) provided by investing activities.........     45,563       (4,943)
                                                              ---------    ---------
Financing Activities:
  Proceeds from stock subscription..........................    495,000           --
  Proceeds from notes payable...............................     45,000      209,690
  Payment of notes payable..................................    (44,889)     (70,000)
  Dividends.................................................   (220,177)          --
                                                              ---------    ---------
Net cash provided by financing activities...................    274,934      139,690
                                                              ---------    ---------

Net decrease in cash and cash equivalents...................    (48,158)     (35,873)
Cash, and cash equivalents at beginning of year.............    190,843      142,685
                                                              ---------    ---------
Cash, and cash equivalents at end of year...................  $ 142,685    $ 106,812
                                                              =========    =========
Supplemental information:
  Cash paid for:
     Interest...............................................  $   2,600    $   7,400
                                                              =========    =========
</TABLE>

See accompanying summary of accounting policies and notes to combined financial
                                  statements.

                                      F-70
<PAGE>   156

                TELEPHONETICS INTERNATIONAL, INC. AND AFFILIATE

                   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

DESCRIPTION OF BUSINESS

     Telephonetics International, Inc. (Telephonetics) and State of the Art,
Inc. were incorporated in the State of Florida in 1982 and 1980, respectively,
for the purpose of providing customized audio programming for telephone hold
lines and other telecommunication applications. Presently such applications
include automated attendant, voice mail, integrated voice response and
computer/telephone integration applications, which collectively comprise the
Companies' sole business segment. The Companies' principle administrative,
production and sales facility is located in Miami, Florida.

PRINCIPLES OF COMBINATION

     The combined financial statements include the accounts of Telephonetics
International, Inc. and its substantially inactive affiliate corporation, State
of the Art, Inc., collectively, the Companies. Telephonetics' majority
shareholder owns 85% of State of the Art, Inc.'s common stock and substantially
controls its operations. Intercompany advances and transactions have been
eliminated.

CASH AND CASH EQUIVALENTS

     For the purpose of the statements of cash flows, the Companies consider all
highly liquid debt instruments purchased with an original maturity of three
months or less to be cash equivalents.

REVENUE RECOGNITION

     A typical sales agreement for services entitles a customer to receive and
requires the Companies to provide upon customer request specified programming
services over a one year period. Billings to customers for such services are
rendered at the date of the agreement and recognized as revenue on a
straight-line basis over the term of the agreement. Revenue from telephone
answering devices and accessory sales are recognized upon shipment to the
customer.

INVENTORIES

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

PROPERTY AND EQUIPMENT

     Property and equipment is recorded at cost. Depreciation and amortization
is computed by the straight line method based on the estimated useful lives of
the related assets. Leasehold improvements are amortized over the shorter of the
life of the asset or the lease.

INCOME TAXES

     The Companies, with the consent of all of their shareholders, have elected
to be taxed under the provisions of Subchapter S of the Internal Revenue Code.
Under those provisions, the Companies do not provide for or pay Federal and
certain State corporate income taxes on their taxable income. Instead, the
stockholders are liable for individual Federal and State income taxes, if any,
on their share of the Companies taxable income.

PREPARATION OF COMBINED FINANCIAL STATEMENTS

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

                                      F-71
<PAGE>   157
                TELEPHONETICS INTERNATIONAL, INC. AND AFFILIATE

           SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)

CONCENTRATION OF CREDIT RISK

     The Companies' credit risk relates to cash and cash equivalents and
accounts receivable. Cash and cash equivalents are primarily held in bank
accounts and overnight investments. These banks are insured up to $100,000 by
the FDIC. Periodically, cash balances may exceed this amount. The credit risk
associated with accounts receivable is minimal due to the Companies' customer
base and ongoing control procedures which monitor the credit worthiness of
customers.

NEW ACCOUNTING PRONOUNCEMENT

     SFAS No. 133, "Accounting for Derivative Instruments and Hedging
Activities," establishes accounting and reporting standards for derivative
instruments and for hedging activities. It requires that an entity recognize all
derivatives as either assets or liabilities in the statement of financial
position and measure those instruments at fair value. The statement applies to
all entities and is effective for all fiscal quarters of fiscal years beginning
after June 15, 1999. The Companies did not engage in derivative instruments or
hedging activities in any periods presented in the financial statements.

                                      F-72
<PAGE>   158

                TELEPHONETICS INTERNATIONAL, INC. AND AFFILIATE

                     NOTES TO COMBINED FINANCIAL STATEMENTS

1. PROPERTY AND EQUIPMENT

     Property and equipment consist of the following:


<TABLE>
<CAPTION>
                                                ESTIMATED
                                                 USEFUL       DECEMBER 31,
                                               LIFE(YEARS)        1998
                                               -----------    ------------
<S>                                            <C>            <C>
Office and other equipment...................       7          $  94,757
Studio and production equipment..............       7            204,579
Furniture and fixtures.......................       7             82,120
Art work.....................................      --              5,475
                                                               ---------
                                                                 386,931
Less: accumulated depreciation and
  amortization...............................                   (318,333)
                                                               ---------
                                                               $  68,598
                                                               =========
</TABLE>


2. NOTES PAYABLE

     At December 31, 1998, the Companies have a financing agreement with a
financial institution which provides for a demand revolving line of credit with
maximum borrowings of $150,000. Outstanding amounts under this facility bear
annual interest at 1% over the prime rate (8.75% at December 31, 1998), payable
monthly. Amounts borrowed under this facility are collateralized by
Telephonetics International, Inc.'s accounts receivable and guaranteed by the
Company's President and principal shareholder. At December 31, 1998, amounts
outstanding under the line of credit aggregate $90,000.

     The revolving line of credit agreement, requires the Companies to comply
with certain covenants, the most restrictive of which requires the Companies to
maintain tangible net worth (as defined) of at least $500,000. At December 31,
1998, the Companies were not in compliance with this covenant and accordingly,
the obligation could be called for repayment.

3. NOTE PAYABLE TO SHAREHOLDER

     On May 28, 1998, the Companies' principal shareholder loaned $70,000 to the
Companies for working capital purposes. The note bears interest at 10% annually
payable in monthly principal installments of $3,000 beginning September 1998. At
December 31, 1998, outstanding amount due to the principal shareholder
aggregated $50,000.

4. RELATED PARTY TRANSACTIONS

     During 1997 and 1998, the Companies paid rent to companies owned by the
Companies' principal officers in the amount of $38,500 and $104,000,
respectively.

5. SIGNIFICANT CUSTOMER

     For the years ended December 31, 1997 and 1998, one customer accounted for
47% and 55% of revenues, respectively; at December 31, 1998, accounts receivable
from this customer amounted to approximately $337,600.

6. FINANCIAL INSTRUMENTS

     The carrying amounts of financial instruments including certificates of
deposit, accounts receivable, accounts payable and debt approximated fair value
due to the relatively short maturity.

                                      F-73
<PAGE>   159
                TELEPHONETICS INTERNATIONAL, INC. AND AFFILIATE

             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)

7. COMMITMENTS

     The Companies rent office space and warehouse under non-cancelable leases.
The minimum future rental commitment for leases in effect at December 31, 1998,
including leases to related parties, approximates the following:

<TABLE>
<CAPTION>
YEAR ENDING DECEMBER 31,
- ------------------------
<S>                                                         <C>
1999......................................................  $ 98,700
2000......................................................    92,600
2001......................................................    72,000
2002......................................................    72,000
2003......................................................    54,000
                                                            --------
                                                            $389,300
                                                            ========
</TABLE>

     Rent expense in 1997 and 1998 aggregated approximately $102,000 and
$160,000, including $38,500 and $104,000 to related parties, respectively.

     The Companies are required to pay a fee for the use of custom audio
production. During 1997 and 1998, approximately $33,000 and $40,000 of royalties
were paid, respectively.

8. DEFERRED COMPENSATION PLAN

     The Companies have a defined contribution plan established pursuant to
Section 401(k) of the Internal Revenue Code. Employees contribute to the plan a
percentage of their salaries, subject to certain dollar limitations and the
Companies match a portion of the employees' contributions. The Companies'
contributions to the plan for the years ended December 31, 1997 and 1998
aggregated $16,200 and $17,000, respectively.

9. CAPITAL DEFICIT

     On December 15, 1997 at a special meeting of the stockholders, an action
was approved to recapitalize Telephonetics by reducing the par value of each
share of common stock from $1 per share to $.001 per share and increasing the
number of authorized shares of common stock from 100,000 shares to 15,000,000
shares. The then issued 100,000 shares of $1 par value common stock (comprised
of 80,000 outstanding shares and 20,000 shares of Treasury stock) were
subsequently exchanged (at a ratio of 73.75 to 1) for 7,375,000 shares of $.001
par value common stock, comprised of 5,900,000 outstanding shares and 1,475,000
shares of Treasury stock. All share and per share data in the accompanying
financial statements have been retroactively restated to give effect to the
recapitalization.

     In July 1997, an investor subscribed for the purchase of 100,000 shares of
Telephonetics' recapitalized $.001 par value common stock for aggregate
consideration of $495,000. The shares were issued during 1998 following
consummation of the recapitalization.

     During the year ended December 31, 1997, Telephonetics temporarily acquired
all of the outstanding shares of common stock of Quicklab Multimedia Centers,
Inc. in exchange for 2,950,000 shares of common stock. To facilitate the
transaction, for which the Company did not then have sufficient authorized and
unissued shares of common stock, the Company's then sole stockholder contributed
2,950,000 shares owned by him to the Company which were issued to the seller.
The acquisition was subsequently rescinded and the 2,950,000 shares of common
stock were returned to the stockholder. In connection with the rescinded
transaction, the Company loaned Quick Lab Multimedia Centers, Inc. $110,000
under the terms of an unsecured note receivable bearing interest at prime plus
1% (8.75% at

                                      F-74
<PAGE>   160
                TELEPHONETICS INTERNATIONAL, INC. AND AFFILIATE

             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)

December 31, 1998). During the year ended December 31, 1998, the Company
recorded a $110,000 provision for possible losses on the note.

10. SUBSEQUENT EVENT

     In January 1999, the Companies entered into a letter of intent with Sage
Networks, Inc. (Sage) for the sale of substantially all their assets and
assumption of substantially all of their liabilities in exchange for $3,000,000
in cash and 140,000 shares of Sage common stock.

11. YEAR 2000 ISSUES (UNAUDITED)

     Like other companies, the Companies could be adversely affected if the
computer systems we, our suppliers or customers use do not properly process and
calculate date-related information and data from the period surrounding and
including January 1, 2000. This is commonly known as the "Year 2000" issue.
Additionally, this issue could impact non-computer systems and devices such as
production equipment, elevators, etc.

     The Companies are implementing a plan to modify their business technologies
to be ready for the year 2000 and are in the process of converting critical data
processing systems. The project is expected to be substantially complete by
June, 1999 and to cost between $125,000 and $150,000. The Companies do not
expect this effort to have a significant effect on operations.

                                      F-75
<PAGE>   161

                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders
of Net Daemons Associates, Inc.:

     We have audited the accompanying balance sheets of Net Daemons Associates,
Inc. (the "Company") as of December 31, 1997 and 1998, and the related
statements of income, stockholders' deficit and cash flows for the years then
ended. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the 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, such financial statements present fairly, in all material
respects, the financial position of the Company at December 31, 1997 and 1998,
and the results of its operations and its cash flows for the years then ended in
conformity with generally accepted accounting principles.

Boston, Massachusetts
Deloitte & Touche LLP
February 2, 1999 (February 17, 1999 as to Note 10)

                                      F-76
<PAGE>   162

                          NET DAEMONS ASSOCIATES, INC.

                                 BALANCE SHEETS
                           DECEMBER 31, 1997 AND 1998

<TABLE>
<CAPTION>
                                                                 1997          1998
                                                              ----------    ----------
<S>                                                           <C>           <C>
ASSETS
Current Assets:
  Cash and equivalents......................................  $   47,659    $  274,100
  Accounts receivable, net of allowance of $19,400 for 1997
     and $36,500 for 1998...................................     804,290       882,664
  Notes receivable..........................................       9,988         4,979
  Stockholders' receivable..................................      35,759         5,936
  Prepaid expenses and other................................      11,071        20,901
  Deferred income taxes.....................................      19,700        53,000
                                                              ----------    ----------
          Total current assets..............................     928,467     1,241,580
Property and Equipment, Net.................................     310,200       222,749
Deposits....................................................      39,419        38,650
                                                              ----------    ----------
          Total.............................................  $1,278,086    $1,502,979
                                                              ==========    ==========
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities:
  Note payable -- bank......................................  $  150,000    $       --
  Accounts payable..........................................     129,297       263,317
  Accrued salaries, wages and related benefits..............      76,137       189,291
  Accrued profit sharing....................................      26,000        30,000
  Accrued expenses..........................................      15,590        83,612
  Current portion of long-term debt.........................      20,375        38,411
  Current portion of subordinated stockholder debt..........     135,960            --
  Deferred revenue..........................................      62,910        52,127
  Accrued income taxes......................................      84,552       102,955
                                                              ----------    ----------
          Total current liabilities.........................     700,821       759,713
                                                              ----------    ----------
Long-Term Liabilities:
  Long-term debt............................................      91,855       107,998
  Subordinated stockholder debt.............................     804,040       885,214
                                                              ----------    ----------
          Total long-term liabilities.......................     895,895       993,212
                                                              ----------    ----------
Deferred Income Taxes.......................................      12,800        21,500
                                                              ----------    ----------
          Total liabilities.................................   1,609,516     1,774,425
                                                              ----------    ----------
Commitments (Note 8)
Stockholders' Deficit:
  Preferred stock, $.01 per share par value, 21,389 shares
     authorized.............................................          --            --
  Common stock, $.01 per share par value, 2,500,000 shares
     authorized for 1997 and 2,578,611 shares authorized for
     1998; 2,062,500 shares issued (Note 6).................      20,625        20,625
  Additional paid-in capital................................     149,267       149,267
  Retained earnings.........................................     438,678       498,662
  Treasury stock, at cost -- 855,000 shares.................    (940,000)     (940,000)
                                                              ----------    ----------
          Total stockholders' deficit.......................    (331,430)     (271,446)
                                                              ----------    ----------
          Total.............................................  $1,278,086    $1,502,979
                                                              ==========    ==========
</TABLE>

                       See notes to financial statements.

                                      F-77
<PAGE>   163

                          NET DAEMONS ASSOCIATES, INC.

                              STATEMENTS OF INCOME
                     YEARS ENDED DECEMBER 31, 1997 AND 1998

<TABLE>
<CAPTION>
                                                                 1997          1998
                                                              ----------    ----------
<S>                                                           <C>           <C>
Revenues....................................................  $4,656,975    $5,770,024
Costs of revenues...........................................   2,457,264     3,211,532
                                                              ----------    ----------
Gross profit................................................   2,199,711     2,558,492
General and administrative expenses.........................   2,021,064     2,293,060
                                                              ----------    ----------
Income from operations......................................     178,647       265,432
Other income (expense):
  Interest income...........................................         408         4,350
  Loss on sale of equipment.................................        (503)       (3,163)
  Interest expense..........................................     (31,708)     (105,835)
                                                              ----------    ----------
Earnings before provision for income taxes..................     146,844       160,784
Provision for income taxes..................................      69,510       100,800
                                                              ----------    ----------
Net income..................................................  $   77,334    $   59,984
                                                              ==========    ==========
</TABLE>

                       See notes to financial statements.

                                      F-78
<PAGE>   164

                          NET DAEMONS ASSOCIATES, INC.

                      STATEMENTS OF STOCKHOLDERS' DEFICIT
                     YEARS ENDED DECEMBER 31, 1997 AND 1998

<TABLE>
<CAPTION>
                                  COMMON STOCK                                ACCUMULATED                               TOTAL
                               -------------------   ADDITIONAL                  OTHER          TREASURY STOCK      STOCKHOLDERS'
                                             PAR      PAID-IN     RETAINED   COMPREHENSIVE   --------------------      EQUITY
                                SHARES      VALUE     CAPITAL     EARNINGS      INCOME        SHARES      COST        (DEFICIT)
                               ---------   -------   ----------   --------   -------------   --------   ---------   -------------
<S>                            <C>         <C>       <C>          <C>        <C>             <C>        <C>         <C>
Balance, January 1, 1997.....  2,000,000   $20,000    $ 24,892    $361,344     $     --            --   $      --     $ 406,236
                               ---------   -------    --------    --------     --------      --------   ---------     ---------
  Comprehensive income -- net
    income...................         --        --          --      77,334           --            --          --        77,334
  Issuance of common
    shares...................     62,500       625     124,375          --           --            --          --       125,000
  Purchase of common stock...         --        --          --          --           --      (855,000)   (940,000)     (940,000)
                               ---------   -------    --------    --------     --------      --------   ---------     ---------
Balance, December 31, 1997...  2,062,500    20,625     149,267     438,678           --      (855,000)   (940,000)     (331,430)
  Comprehensive income -- net
    income...................         --        --          --      59,984           --            --          --        59,984
                               ---------   -------    --------    --------     --------      --------   ---------     ---------
Balance, December 31, 1998...  2,062,500   $20,625    $149,267    $498,662     $     --      (855,000)  $(940,000)    $(271,446)
                               =========   =======    ========    ========     ========      ========   =========     =========
</TABLE>

                       See notes to financial statements.

                                      F-79
<PAGE>   165

                          NET DAEMONS ASSOCIATES, INC.

                            STATEMENTS OF CASH FLOWS
                     YEARS ENDED DECEMBER 31, 1997 AND 1998

<TABLE>
<CAPTION>
                                                                1997         1998
                                                              ---------    ---------
<S>                                                           <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income................................................  $  77,334    $  59,984
  Adjustments to reconcile net income to net cash provided
     by (used in) operating activities:
     Depreciation and amortization..........................    104,245      135,129
     Loss on sale of equipment..............................        503        3,163
     Accrued interest on subordinated stockholder debt......         --       81,174
     Deferred income taxes..................................    (10,390)     (24,600)
     Changes in assets and liabilities:
       Accounts receivable..................................    (63,693)     (78,374)
       Prepaid expenses and other...........................      2,144       (9,830)
       Accounts payable.....................................     61,626      134,020
       Accrued salaries, wages and related benefits.........    (33,863)     113,154
       Accrued profit sharing...............................    (39,000)       4,000
       Accrued expenses.....................................    (71,382)      68,022
       Deferred revenue.....................................    (30,270)     (10,783)
       Accrued income taxes.................................    (18,528)      18,403
                                                              ---------    ---------
          Net cash provided by (used in) operating
            activities......................................    (21,274)     493,462
                                                              ---------    ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of equipment....................................   (228,985)     (51,792)
  Proceeds from sale of equipment...........................      6,200          951
  Deposits..................................................    (39,419)         769
                                                              ---------    ---------
          Net cash used in investing activities.............   (262,204)     (50,072)
                                                              ---------    ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net (repayments) borrowings undernote payable -- bank.....    195,108     (150,000)
  Notes and stockholder receivable..........................    (13,025)      34,832
  Proceeds from long-term borrowings........................         --       54,892
  Repayments of subordinated stockholder and long-term
     debt...................................................     (4,138)    (156,673)
  Proceeds from issuance of common stock....................    100,000           --
                                                              ---------    ---------
          Net cash (used in) provided by financing
            activities......................................    277,945     (216,949)
                                                              ---------    ---------
Increase (decrease) in cash and equivalents.................     (5,533)     226,441
Cash and equivalents, beginning of year.....................     53,192       47,659
                                                              ---------    ---------
Cash and equivalents, end of year...........................  $  47,659    $ 274,100
                                                              =========    =========
Supplemental disclosures:
  Fiscal year 1997 noncash financing activities:
     Issuance of 12,500 common shares for a $25,000 note
      receivable from stockholder Repurchase of 855,000
      common shares from stockholder for $940,000 note
      payable
  Cash paid during the year for:
     Interest...............................................  $  31,708    $  22,303
                                                              =========    =========
     Taxes..................................................  $  98,428    $ 108,997
                                                              =========    =========
</TABLE>

                       See notes to financial statements.

                                      F-80
<PAGE>   166

                          NET DAEMONS ASSOCIATES, INC.

                         NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 1997 AND 1998

1. BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Net Daemons Associates, Inc. ("NDA" or the "Company") specializes in
providing business with team-based network and system administration solutions.
NDA network and system services include outsourced network/system
administration; LAN/WAN design and implementation; network growth and transition
planning; Internet connectivity; security consulting; and customized network
solutions. In addition, NDA provides Web site development and network consulting
services.

     NEW ACCOUNTING PRONOUNCEMENTS -- During the year, the Company adopted
Financial Accounting Standards Board ("FASB") Statement No. 130, "Reporting
Comprehensive Income." Statement No. 130 requires the reporting of comprehensive
income in addition to net income from operations. Comprehensive income is a more
inclusive financial reporting methodology that includes disclosure of certain
financial information that historically has not been recognized in the
calculation of net income. Comprehensive income encompasses all changes in
stockholders' equity (except those arising from transactions with stockholders).
The Company had no other components of comprehensive income. As this new
standard only requires additional information in the financial statements, it
does not affect the Company's financial position or results of operations.

     USE OF ESTIMATES -- The preparation of financial statements in accordance
with generally accepted accounting principles requires the use of estimates.
These estimates include the allowance for doubtful accounts and certain accruals
and are based upon assumptions developed by management about the appropriate
carrying value of assets and liabilities. Actual results could differ from these
estimates.

     REVENUE RECOGNITION -- Revenue from consulting services is recognized as
the services are rendered, provided that no significant obligations remain and
collection of the receivable is considered probable. Generally, contracts call
for billings on a time and materials basis; however, in instances when a fixed
fee contract is signed, revenue is recognized on a percentage-of-completion
basis. At December 31, 1997 and 1998, NDA had $62,910 and $52,127 of deferred
revenue recorded, respectively.

     CONCENTRATION OF CREDIT RISK -- The majority of NDA's revenue is from
customers in high technology industries, who are not required to provide
collateral. NDA's customers are dispersed over a wide geographic area and are
subject to periodic review under the Company's credit policies. The Company does
not believe that it is subject to any unusual credit risks, other than the
normal level of risk attendant to operating its business.

     PROPERTY AND EQUIPMENT -- Property and equipment are recorded at cost and
depreciated using the straight-line method over their estimated useful lives
(three to seven years). Leasehold improvements are amortized over the life of
the lease.

     INCOME TAXES -- Deferred income taxes are provided for the tax consequences
of differences in bases between assets and liabilities for book and tax
purposes. Deferred taxes are measured using currently enacted tax rates which
are expected to be in effect when such differences reverse.

     STOCK-BASED COMPENSATION -- Compensation cost associated with awards of
stock or options to employees is measured using the intrinsic-value method
prescribed by Accounting Principles Board Opinion No. 25 (see Note 6).

     RECLASSIFICATIONS -- Certain amounts in the financial statements have been
reclassified to conform with the 1998 presentation.

                                      F-81
<PAGE>   167
                          NET DAEMONS ASSOCIATES, INC.

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

2. STOCKHOLDERS' RECEIVABLE

     At December 31, 1998, stockholders' receivable consisted of $5,936 in notes
from NDA officers. The December 31, 1997 stockholders' receivable balance
consisted of a $25,000 note relating to the purchase of 12,500 shares of NDA's
common stock (paid on February 19, 1998) and $10,759 in notes from NDA officers.

3. PROPERTY AND EQUIPMENT

     Property and equipment consisted of the following at December 31:

<TABLE>
<CAPTION>
                                                         1997         1998
                                                       ---------    ---------
<S>                                                    <C>          <C>
Computer equipment and software......................  $ 329,241    $ 372,753
Furniture and fixtures...............................     50,632       54,194
Leasehold improvements...............................     13,939       13,939
Office equipment.....................................     28,405       33,124
Automobiles..........................................     62,580       56,841
                                                       ---------    ---------
          Total......................................    484,797      530,851
Less accumulated depreciation........................   (174,597)    (308,102)
                                                       ---------    ---------
Property and equipment, net..........................  $ 310,200    $ 222,749
                                                       =========    =========
</TABLE>

4. NOTE PAYABLE -- BANK

     Note payable -- bank represents the outstanding balance under a $400,000
working capital line of credit and a $100,000 line with a term conversion
feature ("the conversion line"). Interest on the lines are payable monthly based
on prime (7.75% at December 31, 1998). The lines are secured by and cross-
collateralized by substantially all assets of NDA, are personally guaranteed by
NDA's stockholders, and require the maintenance of customary financial covenants
including minimum retained earnings of $475,000. The lines are subject to
renewal annually and expires on July 1, 1999. The conversion line is to be
utilized to finance 80% of the purchase price of new equipment and converts to a
term loan in July 1999. After conversion, the loan will be payable in 48 equal
monthly installments of principal plus interest at the bank's then prime rate.
Amounts available under the lines were $500,000 at December 31, 1998.

5. LONG-TERM DEBT

     EQUIPMENT LOAN -- The equipment loan requires monthly principal and
interest payments with principal payments based on a four-year straight-line
amortization schedule. Interest is based on prime (7.75% at December 31, 1998).
The equipment loan is secured by substantially all assets of NDA and is
personally guaranteed by NDA's stockholders.

     TERM LOAN -- In connection with the acquisition of an automobile in June
1996, NDA entered into a term loan (the "term loan") with a bank for $23,504.
The term loan requires monthly payments of principal and interest (at 8.75%)
through May 2001.

     STOCKHOLDER DEBT -- In connection with the repurchase of 855,000 shares of
common stock in December 1997, the Company entered into a $940,000 note payable
agreement (the "note payable"). This agreement calls for principal payments in
the amount of $125,333 to be made annually in 1999 through 2003 with a balloon
payment in 2004. However, NDA is only obligated to make payments, subject to
certain limitations, based on net profit as of the end of the fiscal year
preceding the relevant payment date. The note payable has an attached interest
rate of prime plus 1% (8.75% at December 31, 1998). The principal balance is
increased annually for the accrual of interest. The note payable is secured on a
pro

                                      F-82
<PAGE>   168
                          NET DAEMONS ASSOCIATES, INC.

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

rata basis by a security interest in the noted stock. Principal payments due
under the equipment loan, term loan and stockholder debt are as follows:

<TABLE>
<CAPTION>
                               EQUIPMENT                 STOCKHOLDER
YEAR ENDING DECEMBER 31,         LOAN       TERM LOAN       DEBT          TOTAL
- ------------------------       ---------    ---------    -----------    ----------
<S>                            <C>          <C>          <C>            <C>
1999.........................  $ 33,453      $ 4,958      $     --      $   38,411
2000.........................    33,453        5,376       125,333         164,162
2001.........................    33,453        2,264       125,333         161,050
2002.........................    33,452           --       125,333         158,785
2003.........................        --           --       125,333         125,333
Thereafter...................        --           --       383,882         383,882
                               --------      -------      --------      ----------
          Total..............  $133,811      $12,598      $885,214      $1,031,623
                               ========      =======      ========      ==========
</TABLE>

6. STOCKHOLDERS' DEFICIT

     COMMON STOCK -- During fiscal year 1997, NDA issued 62,500 common shares at
a price of $2.00 per share. Of the $125,000 in proceeds due from the sale of
these shares, $100,000 had been collected, leaving an outstanding balance of
$25,000 at December 31, 1997. On February 19, 1998, the outstanding balance was
collected.

     TREASURY STOCK -- In December 1997, NDA purchased 855,000 shares of common
stock. NDA's purchases of shares of common stock are recorded as "Treasury
Stock" and result in a reduction of "Stockholders' Deficit."

     STOCK OPTION PLAN -- NDA's Incentive Stock Option Plan (the "Plan"),
established in December 1996, provides for grants of options to purchase up to
200,000 shares of common stock. Grants may be in the form of incentive stock
options or nonqualified options. Exercise prices and vesting periods are
determined by the Board on the date of grant. Options generally vest ratably
over a four-year period. A summary of activity in the Plan is as follows:

<TABLE>
<CAPTION>
                                                                           WEIGHTED-
                                                                            AVERAGE
                                                               NUMBER      EXERCISE
                                                              OF SHARES      PRICE
                                                              ---------    ---------
<S>                                                           <C>          <C>
Outstanding at January 1, 1997..............................    77,900       $0.20
Granted.....................................................   106,100        2.00
Cancelled...................................................   (41,000)       0.20
                                                               -------
Outstanding at December 31, 1997............................   143,000       $1.54
Granted.....................................................   116,560        3.08
Cancelled...................................................   (60,300)       1.96
                                                               -------
Outstanding at December 31, 1998............................   199,260       $2.31
                                                               =======
</TABLE>

                                      F-83
<PAGE>   169
                          NET DAEMONS ASSOCIATES, INC.

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

     The following table sets forth information regarding options outstanding at
December 31, 1998:

<TABLE>
<CAPTION>
                                   WEIGHTED-
NUMBER                 NUMBER       AVERAGE
  OF      EXERCISE    CURRENTLY    REMAINING
OPTIONS    PRICE     EXERCISABLE     LIFE
- -------   --------   -----------   ---------
<C>       <C>        <C>           <S>
 32,900    $0.20       23,800      8.0 years
 66,160     2.00       33,784      8.6
100,200     3.20       35,600      9.5
- -------                ------
199,260                93,184
=======                ======
</TABLE>

     PRO FORMA DISCLOSURE -- As described in Note 1, NDA uses the
intrinsic-value method to measure compensation for equity awards to employees.
Had NDA used the fair-value method to measure compensation, reported net income
would have been $64,577 in 1997 and $9,097 in 1998.

     The minimum-value method was used to measure the fair value of equity
awards in this disclosure. Key assumptions used to apply this pricing model were
average risk-free rates of 6% and expected option lives of ten years. The
estimated fair value of awards made in 1997 and 1998 were $94,710 and $190,332,
respectively.

     RESERVED SHARES -- At December 31, 1997 and 1998, 200,000 shares of common
stock were reserved for issuance upon exercise of options.

7. INCOME TAXES

     The provision for income taxes consisted of the following for the years
ended December 31:

<TABLE>
<CAPTION>
                                                           1997        1998
                                                         --------    --------
<S>                                                      <C>         <C>
Current:
  Federal..............................................  $ 58,900    $112,000
  State................................................    21,000      26,500
                                                         --------    --------
          Total........................................    79,900     138,500
                                                         --------    --------
Deferred:
  Federal..............................................    (9,039)    (28,800)
  State................................................    (1,351)     (8,900)
                                                         --------    --------
          Total........................................   (10,390)    (37,700)
                                                         --------    --------
Provision for income taxes.............................  $ 69,510    $100,800
                                                         ========    ========
</TABLE>

     Significant components of the Company's deferred tax assets and liabilities
at December 31 were as follows:

<TABLE>
<CAPTION>
                                                           1997        1998
                                                         --------    --------
<S>                                                      <C>         <C>
Deferred tax assets -- current:
  Accrued vacation and benefits........................  $ 12,000    $ 38,000
  Allowance for doubtful accounts......................     7,700      15,000
                                                         --------    --------
Net deferred tax asset -- current......................  $ 19,700    $ 53,000
                                                         ========    ========
Deferred tax liability -- noncurrent:
  Depreciation.........................................  $(12,800)   $(21,500)
                                                         ========    ========
</TABLE>

                                      F-84
<PAGE>   170
                          NET DAEMONS ASSOCIATES, INC.

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

     A reconciliation between the statutory and effective tax rates for the
years ended December 31 were as follows:

<TABLE>
<CAPTION>
                                                              1997    1998
                                                              ----    ----
<S>                                                           <C>     <C>
Statutory tax rate..........................................  34.0%   34.0%
State income taxes -- net of federal benefit................   6.2     6.2
Nondeductible expenses......................................   7.1     6.4
Change in prior year's tax estimate.........................    --    16.1
                                                              ----    ----
                                                              47.3%   62.7%
                                                              ====    ====
</TABLE>

8. COMMITMENTS

     OPERATING LEASES -- The Company leases its office facilities and certain
equipment under noncancelable operating leases. Total rent expense was $169,609
and $200,098 for the years ended December 31, 1997 and 1998, respectively.

     Future minimum payments under noncancelable operating leases for the years
ending December 31 are as follows:

<TABLE>
<S>                                                 <C>
1999..............................................  $222,523
2000..............................................    44,918
2001..............................................    13,375
</TABLE>

9. PROFIT-SHARING PLAN

     NDA has a profit-sharing plan (the "plan") pursuant to Section 401(k) of
the Internal Revenue Code (the "Code"). The plan allows participants to make
pretax contributions not in excess of the maximum allowed under the Code. The
plan does not provide matching contributions by the employer. The profit-sharing
portion of the plan consists of contributions made by NDA at the discretion of
the Board. Profit-sharing expense was approximately $26,000 in 1997 and $30,000
in 1998.

10. SUBSEQUENT EVENT

     On February 12, 1999 Sage Networks, Inc. ("Sage") agreed to purchase all
the outstanding stock of the Company. The purchase price consists of cash of
$500,000 and 425,000 shares of Sage common stock. In addition Sage has agreed to
pay certain officers of the Company $2,417,000 for non-compete agreements and to
pay approximately $441,000 for outstanding stock options of the Company. The
Agreement also provides for contingent consideration of $500,000 in cash and
74,963 shares of Sage common stock if certain gross revenue and gross margin
targets are met in the twelve months period following the acquisition. The
transaction closed on February 17, 1999. As a result of the acquisition, on
February 12, 1999, the Company paid all of its outstanding bank debt. In
connection with the repayment, all bank credit facilities and borrowing
availability was cancelled.

     The Company had service revenue from Sage of approximately $94,000 in 1998.

                                  * * * * * *

                                      F-85
<PAGE>   171

                         REPORT OF INDEPENDENT AUDITORS

To Shareholder

Interliant, Inc. (referred to in this prospectus as Interliant Texas)



     We have audited the accompanying balance sheets of Interliant, Inc.
(referred to in this prospectus as Interliant Texas) (the "Company") as of
December 31, 1997 and 1998, and the related statements of operations,
shareholder's deficit and cash flows for each of the three years in the period
ended December 31, 1998. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.


     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the 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 Interliant, Inc. (referred
to in this prospectus as Interliant Texas) at December 31, 1997 and 1998, and
the results of its operations and its cash flows for each of the three years in
the period ended December 31, 1998, in conformity with generally accepted
accounting principles.


                                          ERNST & YOUNG LLP

Houston, Texas
February 26, 1999,
except for Note 11, as to which the date is
March 10, 1999

                                      F-86
<PAGE>   172


                                INTERLIANT, INC.


              (REFERRED TO IN THIS PROSPECTUS AS INTERLIANT TEXAS)


                                 BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                     DECEMBER 31
                                                              --------------------------
                                                                 1997           1998
                                                              -----------    -----------
<S>                                                           <C>            <C>
ASSETS
Current assets:
  Cash......................................................  $   917,566    $   972,467
  Accounts receivable, net of allowance of $103,940 in 1997
     and $150,276 in 1998...................................    1,860,152      1,775,939
  Unbilled revenue..........................................    1,758,012      1,748,234
  Prepaid expenses and other................................      168,428        391,359
                                                              -----------    -----------
Total current assets........................................    4,704,158      4,887,999
Property and equipment, net.................................    5,693,201      5,661,351
Investment in and advances to joint venture.................       72,145        149,067
                                                              -----------    -----------
Total assets................................................  $10,469,504    $10,698,417
                                                              ===========    ===========
LIABILITIES AND SHAREHOLDER'S DEFICIT
Current liabilities:
  Accounts payable and accrued expenses.....................  $ 1,597,521    $ 1,909,514
  Notes payable to shareholder and related party............   10,825,000     15,125,000
  Current portion of capital lease obligations..............       30,083         27,919
                                                              -----------    -----------
Total current liabilities...................................   12,452,604     17,062,433
Capital lease obligations...................................      136,238        110,009
Commitments and contingencies
Shareholder's deficit:
  Common stock, $.01 par value; 40,000,000 shares
     authorized; 10,000,000 shares issued and outstanding...      100,000        100,000
  Additional paid-in capital................................      400,000        400,000
  Accumulated deficit.......................................   (2,619,338)    (6,974,025)
                                                              -----------    -----------
Total shareholder's deficit.................................   (2,119,338)    (6,474,025)
                                                              -----------    -----------
Total liabilities and shareholder's deficit.................  $10,469,504    $10,698,417
                                                              ===========    ===========
</TABLE>

                            See accompanying notes.

                                      F-87
<PAGE>   173


                                INTERLIANT, INC.


              (REFERRED TO IN THIS PROSPECTUS AS INTERLIANT TEXAS)


                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                YEAR ENDED DECEMBER 31
                                                       ----------------------------------------
                                                          1996          1997           1998
                                                       ----------    -----------    -----------
<S>                                                    <C>           <C>            <C>
Revenues:
  Network service fees...............................  $8,401,463    $15,316,756    $18,886,503
  Consulting.........................................          --      1,423,071      2,020,598
  Other..............................................       4,504        136,037        265,768
                                                       ----------    -----------    -----------
                                                        8,405,967     16,875,864     21,172,869
Costs and expenses:
  Cost of service revenue............................   5,056,552      9,414,476     11,880,983
  General and administrative.........................   1,523,209      2,866,509      4,137,668
  Sales and marketing................................   1,697,214      4,408,597      6,722,997
  Depreciation and amortization......................     783,208      1,642,140      2,525,530
                                                       ----------    -----------    -----------
                                                        9,060,183     18,331,722     25,267,178
                                                       ----------    -----------    -----------
Operating loss.......................................    (654,216)    (1,455,858)    (4,094,309)
Other income (expense):
  Equity in losses of joint venture..................     (15,767)      (214,735)      (144,735)
  Interest expense...................................    (218,394)      (469,817)      (715,643)
  Gain on settlement of litigation...................          --      1,351,630        600,000
                                                       ----------    -----------    -----------
                                                         (234,161)       667,078       (260,378)
                                                       ----------    -----------    -----------
Net loss.............................................  $ (888,377)   $  (788,780)   $(4,354,687)
                                                       ==========    ===========    ===========
</TABLE>

                            See accompanying notes.

                                      F-88
<PAGE>   174


                                INTERLIANT, INC.


              (REFERRED TO IN THIS PROSPECTUS AS INTERLIANT TEXAS)


                      STATEMENTS OF SHAREHOLDER'S DEFICIT

<TABLE>
<CAPTION>
                                     COMMON STOCK         ADDITIONAL
                                ----------------------     PAID-IN      ACCUMULATED
                                  SHARES       AMOUNT      CAPITAL        DEFICIT         TOTAL
                                ----------    --------    ----------    -----------    -----------
<S>                             <C>           <C>         <C>           <C>            <C>
Balance at December 31,
  1995........................   2,500,000    $ 25,000     $475,000     $  (942,181)   $  (442,181)
  Stock split effected as a
     stock dividend...........   7,500,000      75,000      (75,000)             --             --
  Net loss....................          --          --           --        (888,377)      (888,377)
                                ----------    --------     --------     -----------    -----------
Balance at December 31,
  1996........................  10,000,000     100,000      400,000      (1,830,558)    (1,330,558)
  Net loss....................          --          --           --        (788,780)      (788,780)
                                ----------    --------     --------     -----------    -----------
Balance at December 31,
  1997........................  10,000,000     100,000      400,000      (2,619,338)    (2,119,338)
  Net loss....................          --          --           --      (4,354,687)    (4,354,687)
                                ----------    --------     --------     -----------    -----------
Balance at December 31,
  1998........................  10,000,000    $100,000     $400,000     $(6,974,025)   $(6,474,025)
                                ==========    ========     ========     ===========    ===========
</TABLE>

                            See accompanying notes.

                                      F-89
<PAGE>   175


                                INTERLIANT, INC.


              (REFERRED TO IN THIS PROSPECTUS AS INTERLIANT TEXAS)


                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                               YEAR ENDED DECEMBER 31
                                                      -----------------------------------------
                                                         1996           1997           1998
                                                      -----------    -----------    -----------
<S>                                                   <C>            <C>            <C>
OPERATING ACTIVITIES
Net loss............................................  $  (888,377)   $  (788,780)   $(4,354,687)
Adjustments to reconcile net loss to net cash used
  in operating activities:
  Depreciation......................................      734,331      1,403,842      1,952,629
  Amortization......................................       48,877        525,391        572,901
  Loss on disposals of property and equipment.......      115,037         14,856          3,783
  Provision for doubtful accounts...................       50,178         97,433        150,966
  Equity in losses of joint ventures................       15,767        214,735        144,735
  Changes in operating assets and liabilities:
     Accounts receivable and unbilled revenue.......   (1,338,004)    (1,660,351)       (56,975)
     Prepaid expenses and other.....................     (207,233)        91,727       (222,931)
     Accounts payable and accrued liabilities.......    1,378,521       (136,301)       311,993
                                                      -----------    -----------    -----------
Net cash used in operating activities...............      (90,903)      (237,448)    (1,497,586)
INVESTING ACTIVITIES
Proceeds from sale of property and equipment........       16,889          8,281          4,000
Expenditures for property and equipment.............   (4,082,093)    (2,834,563)    (2,501,463)
Investments in and advances to joint venture........      (55,561)      (247,086)      (221,657)
                                                      -----------    -----------    -----------
Net cash used in investing activities...............   (4,120,765)    (3,073,368)    (2,719,120)
FINANCING ACTIVITIES
Net proceeds from notes payable from shareholder and
  related party.....................................    4,423,623      3,901,698      4,271,607
                                                      -----------    -----------    -----------
Net cash provided by financing activities...........    4,423,623      3,901,698      4,271,607
                                                      -----------    -----------    -----------
Increase in cash....................................      211,955        590,882         54,901
Cash at beginning of year...........................      114,729        326,684        917,566
                                                      -----------    -----------    -----------
Cash at end of year.................................  $   326,684    $   917,566    $   972,467
                                                      ===========    ===========    ===========
</TABLE>

                            See accompanying notes.

                                      F-90
<PAGE>   176


                                INTERLIANT, INC.


              (REFERRED TO IN THIS PROSPECTUS AS INTERLIANT TEXAS)


                         NOTES TO FINANCIAL STATEMENTS
                 YEARS ENDED DECEMBER 31, 1996, 1997, AND 1998

1.  DESCRIPTION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

     Interliant, Inc. (the "Company") was organized under the laws of the State
of Texas on July 12, 1993, under the name Wolf Communications Company. The
Company's name was changed to Interliant, Inc., effective January 20, 1997.
Interliant, Inc., is a privately owned company that provides secure
network-based hosting and messaging services on a Lotus Notes platform, enabling
worldwide continuously available remote access to business-critical applications
and data. The Company also provides vertical solutions for various markets
including distance learning, sales force automation, legal, and mortgage
banking. It is also developing hosting solutions for Microsoft Exchange and
Microsoft's Commercial Internet System, as well as a remote server management
solution.

FAIR VALUE OF FINANCIAL INSTRUMENTS

     The carrying value of the Company's financial instruments, except notes
payable to shareholder and related party and the capital lease obligation,
approximate fair value. The fair value of notes payable to shareholder and
related party and the capital lease obligation are not determinable as the
Company's borrowings are from the shareholder and a related party and the
capital lease obligation is guaranteed by the shareholder.

USE OF ESTIMATES

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.

STOCK-BASED COMPENSATION

     The Company grants stock options to employees for shares with an exercise
price no less than the value of the shares at the date of grant. The company
accounts for such stock option grants in accordance with Accounting Principles
Board Opinion No. 25, Accounting for Stock Issued to Employees ("APB 25").

REVENUE RECOGNITION

     Revenues consist primarily of network service and related fees for
services, generally provided under contractual periods ranging from one to
twelve months. Revenues from these services are generally recognized when the
services are performed. Revenues in excess of amounts billed are accrued and
presented as unbilled revenue in the accompanying balance sheets.

ADVERTISING EXPENSES

     All advertising costs are expensed as incurred. Advertising expenses were
approximately $122,000, $415,000, and $571,000 for the years ended December 31,
1996, 1997, and 1998, respectively.

COST OF SERVICE REVENUE

     Cost of service revenue includes internally-funded research and development
costs, which are expensed as incurred. Research and development costs were
approximately $600,000, $1,100,000, and $1,500,000 in 1996, 1997, and 1998,
respectively.

                                      F-91
<PAGE>   177

                                INTERLIANT, INC.


              (REFERRED TO IN THIS PROSPECTUS AS INTERLIANT TEXAS)


                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

PROPERTY AND EQUIPMENT

     Property and equipment is stated at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the assets as
follows:

<TABLE>
<S>                                                           <C>
Computer equipment and software.............................       3 years
Furniture, fixtures and office equipment....................  5 to 7 years
</TABLE>

     Amortization of leasehold improvements is provided using the straight-line
method over the shorter of the remaining estimated useful lives or the lease
terms. Depreciation expense in 1997 of approximately $287,000 is presented on
the statements of operations as an offset to the gain on settlement of
litigation.

     The costs of ordinary maintenance and repairs are charged to expense while
renewals and replacements are capitalized.

INCOME TAXES

     The shareholder has elected S corporation status for the Company for
federal income tax purposes. Under S corporation regulations, revenues and
expenses of the Company are reportable for federal income tax purposes in the
income tax return of the shareholder. Accordingly, no provision for federal
income tax is included in the accompanying financial statements.

CONCENTRATION OF CREDIT RISK

     Financial instruments which subject the Company to concentrations of credit
risk consist principally of accounts receivable. The Company provides credit, in
the normal course of business, to a number of geographically dispersed
customers, primarily within the United States. Collateral is generally not
required on these receivables. The Company maintains allowances for potential
credit losses, and customers can be denied access to services in the event of
non-payment. During 1997 and 1998, the Company's largest customer represented
approximately 10% of total revenues.

RECENTLY ISSUED ACCOUNTING STANDARDS

     Effective January 1, 1998, the Company adopted Statement of Financial
Accounting Standards No. 130, Reporting Comprehensive Income ("SFAS 130"). SFAS
130 establishes new rules for the reporting and display of comprehensive income
and its components. Certain items which were previously required to be reported
separately in shareholder's equity, such as unrealized gains or losses on
available-for-sale securities, minimum pension liability adjustments and foreign
currency translation adjustments, are now required to be included in other
comprehensive income. For 1996, 1997, and 1998 the Company's comprehensive
income was the same as net income, and the adoption of SFAS 130 had no impact on
the presentation of the financial statements.

     In 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 131, Disclosures about Segments of an
Enterprise and Related Information ("SFAS 131"). SFAS 131 requires disclosure of
certain information regarding operating segments, products, services, geographic
areas of operation and major customers. The disclosures prescribed by SFAS 131
are effective for the year ended December 31, 1998. The Company has determined
that it does not have separately reportable segments, as defined by SFAS 131,
and thus no segment disclosures have been presented.

     In March 1998, the AICPA issued Statement of Position 98-1, Accounting for
the Costs of Computer Software Developed or Obtained for Internal Use (SOP
98-1), which is effective for the financial statements for fiscal years
beginning after December 15, 1998. SOP 98-1 will result in the capitalization of

                                      F-92
<PAGE>   178

                                INTERLIANT, INC.


              (REFERRED TO IN THIS PROSPECTUS AS INTERLIANT TEXAS)


                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

certain qualifying costs incurred in the development of software for internal
use; however, the adoption of SOP 98-1 is not expected to have a material impact
on the Company's earnings or financial position.

2.  INVESTMENT IN AND ADVANCES TO JOINT VENTURE

     The Company is a 50% partner in TITLELINK, L.L.C., a joint venture which
offers a network-based service to facilitate the closing of real estate
transactions within the financial community. The Company provides working
capital requirements as needed. The Company has provided an allowance against
its advances to the joint venture of approximately $30,000 and $114,000 at
December 31, 1997 and 1998, respectively, which is included in investment in and
advances to joint venture.

3.  PROPERTY AND EQUIPMENT

     Property and equipment consists of the following at December 31:

<TABLE>
<CAPTION>
                                                                1997          1998
                                                             ----------    -----------
<S>                                                          <C>           <C>
Computer equipment and software............................  $4,926,000    $ 7,298,000
Furniture, fixtures and office equipment...................   1,559,000      1,682,000
Leasehold improvements.....................................   2,659,000      2,665,000
                                                             ----------    -----------
                                                              9,144,000     11,645,000
Less accumulated depreciation and amortization.............   3,451,000      5,984,000
                                                             ----------    -----------
                                                             $5,693,000    $ 5,661,000
                                                             ==========    ===========
</TABLE>

4.  NOTES PAYABLE TO SHAREHOLDER AND RELATED PARTY

     Notes payable to shareholder and related party includes unsecured
borrowings from the Company's shareholder totaling $4,310,000 and $7,910,000 at
December 31, 1997 and 1998, respectively, and unsecured borrowings from a
related party totaling $6,515,000 and $7,215,000 at December 31, 1997 and 1998,
respectively. These advances have been used to fund the Company's operations.
These notes bear interest, payable monthly, at annual rates ranging from 5.5% to
6.1% in 1997, and 4.3% to 5.6% in 1998. The borrowings mature on March 31, 1999.

     The Company paid interest associated with the notes payable to affiliates
of approximately $199,000, $449,000, and $696,000 in 1996, 1997, and 1998,
respectively.

5.  RELATED PARTY TRANSACTIONS

     The Company has an informal agreement with a related party whereby the
Company provides certain administrative services to the related party. The
related party compensates the Company for these services on a monthly basis,
which totaled $12,000, $48,000, and $48,000 in 1996, 1997, and 1998,
respectively. The amount due to the Company for these services totaled $12,000
at December 31, 1998, and there was no related amount due to the Company at
December 31, 1997.

6.  EMPLOYEE BENEFIT PLAN

     Substantially all of the Company's employees are participants in a
discretionary, defined contribution plan with salary deferral contributions as
provided under Section 401(k) of the Internal Revenue Code. Voluntary salary
deferral contributions are made by employees, subject to a maximum of 15% of
annual compensation and are matched 100% of the first 5% by Company
contributions. The charge to expense for

                                      F-93
<PAGE>   179

                                INTERLIANT, INC.


              (REFERRED TO IN THIS PROSPECTUS AS INTERLIANT TEXAS)


                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

the Company's contributions was $109,000, $254,000, and $404,000 for the years
ended December 31, 1996, 1997, and 1998, respectively.

7.  STOCK SPLIT

     Effective December 16, 1996, the Board of Directors approved a four-for-one
split of the Company's common stock effected in the form of a stock dividend,
resulting in a total of 10,000,000 shares outstanding. All references in the
financial statements which relate to the number of shares of Common Stock have
been restated to reflect the stock split.

8.  EMPLOYEE STOCK OPTION PLAN

     In 1995, the Company's sole director (the "Director") adopted the 1995
Employee Stock Option Plan (the "Option Plan"), pursuant to which options to
purchase up to an aggregate of 4,000,000 shares of the Company's common stock
may be granted. The Option Plan is administered by the Director. Among other
things, the Director determines which employees will receive options, the number
of shares covered by any option granted, and the exercise price and other terms
and conditions of each such option.

     All options granted under the Option Plan are nontransferable except by the
laws of descent and distribution. All options also expire ten years after the
date of grant or upon earlier termination of employment unless due to death,
disability, or retirement, in which case the option remains exercisable for an
additional three months in the case for Incentive Options and one year for
Non-Qualified Options. Options granted vest over periods ranging from immediate
vesting to vesting in equal increments over four years from the date of grant.
The exercise price of the options approximated the fair value of the common
stock on the date of grant, and accordingly, no compensation expense has been
recorded. The weighted-average remaining contractual life of options at December
31, 1996, 1997, and 1998 was 9.7 years, 8.8 years, and 8.0 years, respectively.

                                      F-94
<PAGE>   180

                                INTERLIANT, INC.


              (REFERRED TO IN THIS PROSPECTUS AS INTERLIANT TEXAS)


                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

     A summary of the Option Plan as of December 31, 1996, 1997, and 1998 and
changes during the years ended on those dates are as follows:

<TABLE>
<CAPTION>
                                                                           WEIGHTED-
                                                                            AVERAGE
                                                                           EXERCISE
                                                               SHARES       PRICES
                                                              ---------    ---------
<S>                                                           <C>          <C>
Options outstanding January 1, 1996.........................    340,000      $.05
  Granted...................................................  2,242,000      $.05
  Exercised.................................................         --        --
  Surrendered...............................................         --        --
                                                              ---------      ----
Options outstanding December 31, 1996.......................  2,582,000      $.05
  Granted...................................................    646,100      $.05
  Exercised.................................................         --        --
  Surrendered...............................................   (214,000)     $.05
                                                              ---------      ----
Options outstanding December 31, 1997.......................  3,014,100      $.05
  Granted...................................................    801,100      $.05
  Exercised.................................................         --        --
  Surrendered...............................................   (173,200)     $.05
                                                              ---------      ----
Options outstanding December 31, 1998.......................  3,642,000      $.05
                                                              =========      ====
Exercisable at:
  December 31, 1996.........................................  2,468,000      $.05
                                                              =========      ====
  December 31, 1997.........................................  2,620,000      $.05
                                                              =========      ====
  December 31, 1998.........................................  2,847,000      $.05
                                                              =========      ====
</TABLE>

     At December 31, 1996, 1997, and 1998, the Company had reserved 4,000,000
shares of common stock for issuance in connection with the exercise of stock
options.

     The Company has elected to follow APB 25 and related interpretations in
accounting for employee stock options. Accordingly, no compensation expense has
been recognized for these stock options. Pro forma information regarding net
income and earnings per share is required by FASB Statement No. 123, Accounting
for Stock-Based Compensation ("FAS 123"), which also requires that the
information be determined as if the Company had accounted for its employee stock
options under the fair value method of FAS 123. The fair value for these options
was estimated at the date of grant using a minimum value option pricing model
with the following weighted-average assumptions:

<TABLE>
<CAPTION>
                                                           1996       1997       1998
                                                          -------    -------    -------
<S>                                                       <C>        <C>        <C>
Risk-free interest rate.................................      6.5%       5.6%       4.8%
Dividend yield..........................................      0.0%       0.0%       0.0%
Weighted-average expected life of options...............  5 years    5 years    5 years
</TABLE>

     The minimum value method calculated the fair value of these options as
zero; therefore, pro forma net loss is the same as net loss for each year
presented.

9.  COMMITMENTS AND CONTINGENCIES

     The Company leases various office space and equipment under noncancelable
operating leases expiring on various dates through 2001, generally with options
to renew under terms consistent with the original

                                      F-95
<PAGE>   181

                                INTERLIANT, INC.


              (REFERRED TO IN THIS PROSPECTUS AS INTERLIANT TEXAS)


                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

leases. The gross balance of assets recorded under capital leases which are
included in property and equipment at December 31, 1997 and 1998 was
approximately $287,000 and $291,000, respectively. Associated accumulated
depreciation was approximately $95,000 and $165,000 at December 31, 1997 and
1998, respectively. At December 31, 1998, future lease payments are as follows:

<TABLE>
<CAPTION>
                                                              CAPITAL     OPERATING
                                                               LEASES       LEASES
                                                              --------    ----------
<S>                                                           <C>         <C>
1999........................................................  $ 41,000    $  983,000
2000........................................................    41,000       898,000
2001........................................................    41,000       524,000
2002........................................................    35,000            --
2003........................................................        --            --
                                                              --------    ----------
Total minimum lease payments................................   158,000    $2,405,000
                                                                          ==========
Less amount representing interest...........................    20,000
                                                              --------
Present value of capital lease obligations..................   138,000
Less current portion of capital lease obligations...........    28,000
                                                              --------
Long-term capital lease obligations.........................  $110,000
                                                              ========
</TABLE>

     Total rent expense for operating leases for the years ended December 31,
1996, 1997, and 1998 was $797,000, $1,700,000, and $1,449,000, respectively.

     The Company has a facility with a bank for letters of credit totaling
$541,000 at December 31, 1998 relating to the Company's data center operating
lease. There were no amounts outstanding under the letter of credit facility at
December 31, 1998.

10.  LITIGATION

     In 1997 and 1998, the Company received proceeds of $2,500,000 and $600,000,
respectively, from the settlement of legal claims relating to a trademark
dispute. These amounts are presented in the statements of operations net of
costs related to the settlement of $1,148,000 in 1997.

     The Company is involved in various lawsuits and legal proceedings which
have arisen in the normal course of business. While the ultimate results of
these matters cannot be predicted with certainty, management does not expect
them to have a material adverse effect on the financial position of the Company.

11.  SUBSEQUENT EVENT

     In February 1999, the shareholder reached an agreement in principle to sell
substantially all of the assets and certain liabilities of the Company. The
transaction closed on March 10, 1999. The Company has obtained approval of the
proposed transaction with the holders of outstanding borrowings. On March 10,
1999, the Company changed its name to Rancher 1 Corp.

12.  YEAR 2000 ISSUE (UNAUDITED)

     Currently, many computer and software products are coded to accept
two-digit entries in the date code field. These date code fields will need to
accept four-digit entries to distinguish 21st century dates from 20th century
dates. As a result, many companies' software and computer systems, including the
Company's, may need to be upgraded or replaced in order to comply with Year 2000
requirements. We

                                      F-96
<PAGE>   182

                                INTERLIANT, INC.


              (REFERRED TO IN THIS PROSPECTUS AS INTERLIANT TEXAS)


                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

recognize the need to ensure that our operations will not be adversely impacted
by Year 2000 software and computer system failures.

  State of Readiness

     The Company has made a preliminary assessment of the Year 2000 readiness of
its information technology ("IT") systems, including the hardware and software
that enable it to provide and deliver its solutions, and its non-IT systems. The
Company's plan consists of (i) quality assurance testing of its internally
developed proprietary software and systems; (ii) contacting third-party
suppliers, vendors and licensors of material hardware, software and services
that are both directly and indirectly related to the delivery of the Company's
solutions to it customers; (iii) assessment of repair or replacement
requirements; (iv) repair or replacement; (v) implementation; and (vi) creation
of contingency plans in the event of Year 2000 failures. The Company is
currently assessing the materiality of its IT and non-IT systems and will seek
assurances of Year 2000 compliance from providers of material systems. Until
such testing is complete and such vendors and providers are contacted, the
Company will not be able to completely evaluate whether its IT systems or non-IT
systems will need to be revised or replaced. The Company plans to complete its
Year 2000 evaluation during the second half of 1999.

  Costs

     To date, the Company has not incurred any material expenditures in
connection with identifying or evaluating Year 2000 compliance issues. Most of
its expenses have related to, and are expected to continue to relate to, the
internal staffing costs associated with the evaluation process and Year 2000
compliance matters generally. At this time, the Company does not possess the
information necessary to estimate the potential costs of revisions to its
software and systems should such revisions be required or the replacement of
third party software, hardware or services that are determined not to be Year
2000 compliant. Although the Company does not anticipate that such expenses will
be material, such expenses if higher than anticipated, could have a material
adverse effect on the Company's business, financial condition and results of
operations.

  Risks

     The Company is not currently aware of any Year 2000 compliance problems
relating to its IT or non-IT systems that would have a material adverse effect
on the Company's business, results of operations and financial condition. There
is no assurance that the Company will not discover Year 2000 compliance problems
in its software and systems that will require substantial revisions. In
addition, there is no assurance that third party software, hardware or services
incorporated into the Company's material IT and non-IT systems will not need to
be revised or replaced, all of which could be time consuming and expensive. The
failure of the Company to fix or replace its software, hardware or services on a
timely basis could result in lost revenues, increased operating costs and the
loss of customers and other business interruptions, any of which could have a
material adverse effect on the Company's business, results of operations and
financial condition. Moreover, the failure to adequately address Year 2000
compliance issues in its IT and non-IT systems could result in claims of
mismanagement, misrepresentation or breach of contract and related litigation,
which could be costly and time-consuming to defend. In addition, there can be no
assurance that governmental agencies, utility companies, telecommunication
companies, other Internet service providers, third party service providers,
hardware and software manufacturers and others outside Interliant control will
be Year 2000 compliant. The failure by such entities to be Year 2000 compliant
could result in a systemic failure beyond the control of the Company such as a
prolonged Internet, telecommunications or electrical failure, which could also
prevent the Company from delivering its services to its customers, decrease the
use of the Internet or prevent users from accessing the Web sites
                                      F-97
<PAGE>   183

                                INTERLIANT, INC.


              (REFERRED TO IN THIS PROSPECTUS AS INTERLIANT TEXAS)


                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

of its customers. Any of these occurrences could have a material adverse effect
on the Company's business, financial condition and results of operations.

  Contingency Plan

     As discussed above, the Company is engaged in an ongoing Year 2000
assessment and has not yet developed any contingency plans. The responses
received from third-party vendors and service providers will be taken into
account in determining the nature and extent of any contingency plans.

                                      F-98
<PAGE>   184

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

THROUGH AND INCLUDING           , 1999 (THE 25(TH) DAY AFTER THE DATE OF THIS
PROSPECTUS), ALL DEALERS EFFECTING TRANSACTIONS IN THESE SECURITIES, WHETHER OR
NOT PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS.
THIS IS IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER A PROSPECTUS WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.

                                7,000,000 SHARES
                               [INTERLIANT LOGO]
                                  COMMON STOCK

                            -----------------------
                                   PROSPECTUS
                            -----------------------

                              MERRILL LYNCH & CO.
                          DONALDSON, LUFKIN & JENRETTE
                               CIBC WORLD MARKETS

                                          , 1999

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>   185

THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. WE MAY
NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

                             SUBJECT TO COMPLETION


                   PRELIMINARY PROSPECTUS DATED JUNE 4, 1999


PROSPECTUS

                                7,000,000 SHARES
                               [INTERLIANT LOGO]

                                  COMMON STOCK
                            ------------------------

     This is Interliant's initial public offering of common stock. The
international managers are offering 875,000 shares outside the United States and
Canada and the U.S. underwriters are offering 6,125,000 shares in the United
States and Canada.

     We expect the public offering price to be between $9.00 and $11.00 per
share. After pricing this offering, we expect that the common stock will be
quoted on the Nasdaq National Market under the symbol "INIT."

     INVESTING IN THE COMMON STOCK INVOLVES MATERIAL RISKS WHICH ARE DESCRIBED
IN THE "RISK FACTORS" SECTION BEGINNING ON PAGE 6 OF THIS PROSPECTUS.
                            ------------------------

<TABLE>
<CAPTION>
                                                             PER SHARE   TOTAL
                                                             ---------   -----
<S>                                                          <C>         <C>
Public Offering Price......................................      $         $
Underwriting Discount......................................      $         $
Proceeds, before expenses, to Interliant, Inc..............      $         $
</TABLE>

     The international managers may also purchase up to an additional 130,000
shares from Interliant at the public offering price, less the underwriting
discount, within 30 days from the date of this prospectus to cover
over-allotments. The U.S. underwriters may similarly purchase up to an
additional 920,000 shares from Interliant.

     Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if this
prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.

     The shares of common stock will be ready for delivery in New York, New York
on or about                , 1999.
                            ------------------------

MERRILL LYNCH INTERNATIONAL
                      DONALDSON, LUFKIN & JENRETTE

                                                 CIBC WORLD MARKETS

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

               The date of this prospectus is             , 1999.
                [Alternative Page for International Prospectus]
<PAGE>   186

                                  UNDERWRITING

GENERAL

     We intend to offer our common stock outside the United States and Canada
through a number of international managers and in the United States and Canada
through a number of U.S. underwriters. Merrill Lynch International, Donaldson,
Lufkin & Jenrette International and CIBC World Markets International Limited are
acting as lead managers for each of the international managers named below.
Subject to the terms and conditions set forth in an international purchase
agreement among us and the international managers, and concurrently with the
sale of 6,125,000 shares of common stock to the U.S. underwriters, we have
agreed to sell to the international managers, and each of the international
managers severally and not jointly has agreed to purchase from us, the number of
shares of common stock set forth opposite its name below.

<TABLE>
<CAPTION>
                                                                 NUMBER
                   INTERNATIONAL MANAGER                        OF SHARES
- ------------------------------------------------------------    ---------
<S>                                                             <C>
Merrill Lynch International.................................
Donaldson, Lufkin & Jenrette International..................
CIBC World Markets International Limited....................

             Total..........................................
</TABLE>

     We have also entered into a U.S. purchase agreement with certain
underwriters in the United States and Canada for whom Merrill Lynch, Pierce,
Fenner & Smith Incorporated, Donaldson, Lufkin & Jenrette and CIBC World Markets
Corp. are acting as U.S. representatives. Subject to the terms and conditions
set forth in the U.S. purchase agreement, and concurrently with the sale of
875,000 shares of common stock to the international managers pursuant to the
international purchase agreement, we have agreed to sell to the U.S.
underwriters and the U.S. underwriters severally have agreed to purchase from us
an aggregate of 6,125,000 shares of common stock. The initial public offering
price per share and the total underwriting discount per share of common stock
are identical under the U.S. purchase agreement and the international purchase
agreement.

     In the international purchase agreement and the U.S. purchase agreement,
the several international managers and the several U.S. underwriters have
agreed, subject to the terms and conditions set forth therein, to purchase all
of the shares of common stock being sold pursuant to each such agreement if any
of the shares of common stock being sold pursuant to such agreement are
purchased. In the event of a default by an underwriter, the U.S. Purchase
Agreement and the international purchase agreement provide that, in certain
circumstances, the purchase commitments of the nondefaulting underwriters may be
increased or the purchase agreements may be terminated. The closings with
respect to the sale of shares of common stock to be purchased by the U.S.
underwriters and the international managers are conditioned upon one another.

     We have agreed to indemnify the U.S. underwriters and the international
managers against some liabilities, including some liabilities under the
Securities Act, or to contribute to payments the U.S. underwriters and the
international managers may be required to make in respect of those liabilities.

     The shares of common stock are being offered by the several underwriters,
subject to prior sale, when, as and if issued to and accepted by them, subject
to approval of certain legal matters by counsel for the

                                      A- 2

                [Alternative Page for International Prospectus]
<PAGE>   187

underwriters and certain other conditions. The underwriters reserve the right to
withdraw, cancel or modify such offer and reject orders in whole or in part.

COMMISSIONS AND DISCOUNTS

     The lead managers have advised us that the lead managers propose initially
to offer the shares of common stock to the public at the initial public offering
price set forth on the cover page of this prospectus, and to certain dealers at
such price less a concession not in excess of $     per share of common stock.
The international managers may allow, and such dealers may reallow, a discount
not in excess of $     per share of common stock to certain other dealers. After
the initial public offering, the public offering price, concession and discount
may change.

     The following table shows the per share and total public offering price,
underwriting discount to be paid by us to the U.S. underwriters and the
international managers and the proceeds before expenses to us. This information
is presented assuming either no exercise or full exercise by the U.S.
underwriters and the international managers of their over-allotment options.

<TABLE>
<CAPTION>
                                                 PER SHARE    WITHOUT OPTION    WITH OPTION
                                                 ---------    --------------    -----------
<S>                                              <C>          <C>               <C>
Public Offering Price..........................      $              $                $
Underwriting Discount..........................      $              $                $
Proceeds, before expenses, to Interliant.......      $              $                $
</TABLE>

     The expenses of the offerings (exclusive of the underwriting discount and
commissions) are estimated at $1.4 million and are payable by us.

INTERSYNDICATE AGREEMENT

     The international managers and the U.S. underwriters have entered into an
intersyndicate agreement that provides for the coordination of their activities.
Under the terms of the intersyndicate agreement, the international managers and
the U.S. underwriters are permitted to sell shares of our common stock to each
other for purposes of resale at the initial public offering price, less an
amount not greater than the selling concession. Under the terms of the
intersyndicate agreement, the U.S. underwriters and any dealer to whom they sell
shares of our common stock will not offer to sell or sell shares of our common
stock to persons who are non-U.S. or non-Canadian persons or to persons they
believe intend to resell to persons who are non-U.S. or non-Canadian persons,
and the international managers and any dealer to whom they sell shares of common
stock will not offer to sell or sell shares of common stock to U.S. persons or
to Canadian persons or to persons they believe intend to resell to U.S. or
Canadian persons, except in the case of transactions under the terms of the
intersyndicate agreement.

OVER-ALLOTMENT OPTION


     We have granted options to the international managers, exercisable for 30
days after the date of this prospectus, to purchase up to an aggregate of
130,000 additional shares of common stock at the public offering price set forth
on the cover page of this prospectus, less the underwriting discount. The
international managers may exercise this option solely to cover over-allotments,
if any, made on the sale of the common stock offered hereby. To the extent that
the international managers exercise this option, each international manager will
be obligated, subject to certain conditions, to purchase a number of additional
shares of common stock proportionate to such international managers's initial
amount reflected in the foregoing table.


     We also have granted an option to the U.S. underwriters, exercisable for 30
days after the date of this prospectus, to purchase up to an aggregate of
920,000 additional shares of common stock to cover over-allotments, if any, on
terms similar to those granted to the international managers.

                                      A- 3

                [Alternative Page for International Prospectus]
<PAGE>   188

RESERVED SHARES


     At our request, the underwriters have reserved for sale, at the initial
public offering price, up to 350,000, or 5%, of the shares offered hereby to be
sold to some of our directors, officers and employees and their family members,
officers and employees of SOFTBANK entities, and our resellers and strategic
partners. The number of shares of common stock available for sale to the general
public will be reduced to the extent those persons purchase such reserved
shares. Any reserved shares which are not orally confirmed for purchase within
one day of the pricing of this offering will be offered by the underwriters to
the general public on the same terms as the other shares offered in this
prospectus.


NO SALES OF SIMILAR SECURITIES

     For a period of 180 days after the date of this prospectus, we, our
executive officers, directors and stockholders, have agreed not to directly or
indirectly, without approval by Merrill Lynch on behalf of the underwriters:

     - Offer, pledge, sell, dispose of or transfer any shares of common stock or
       securities convertible into common stock;

     - Enter into any agreement that transfers any part of the economic
       consequence of ownership of the common stock; or

     - Seek or exercise any right to register any share of common stock or
       security convertible into common stock.

     Our stockholders do, however, have the right to:

     - Transfer the securities as a gift, if the recipient agrees to be bound by
       the provisions of the lock-up agreement; or

     - Pledge their securities to us in consideration for a loan from us.

     In addition, we have the right to transfer common stock in connection with
an acquisition, if any recipient of such shares agrees to be bound by the
provisions of the lock-up agreement.

QUOTATION ON THE NASDAQ NATIONAL MARKET


     After pricing this offering, we expect that the common stock will be quoted
on the Nasdaq National Market under the symbol "INIT."


     Before this offering, there has been no public market for our common stock.
The initial public offering price will be determined through negotiations
between us and the U.S. representatives and the lead managers. The factors to be
considered in determining the initial public offering price, in addition to
prevailing market conditions, are expected to be the valuation multiples of
publicly traded companies that the U.S. representatives and the lead managers
believe to be comparable to us, certain of our financial information, the
history of, and the prospects for, our company and the industry in which we
compete, and an assessment of our management, its past and present operations,
the prospects for, and timing of, our future revenues, the present state of our
development, and the above factors in relation to market values and various
value measures of other companies engaged in activities similar to ours. There
can be no assurance that an active trading market will develop for our common
stock or that our common stock will trade in the public market subsequent to
this offering at or above the initial public offering price.

     The underwriters do not expect sales of the common stock to be made to any
accounts over which they exercise discretionary authority to exceed 5% of the
number of shares being offered in this offering.

                                      A- 4

                [Alternative Page for International Prospectus]
<PAGE>   189

PRICE STABILIZATION, SHORT POSITIONS AND PENALTY BIDS

     Until the distribution of the common stock is completed, rules of the
Securities and Exchange Commission may limit the ability of the underwriters and
certain selling group members to bid for and purchase our common stock. As an
exception to these rules, the U.S. representatives are permitted to engage in
certain transactions that stabilize the price of our common stock. Such
transactions consist of bids or purchases for the purpose of pegging, fixing or
maintaining the price of our common stock.

     If the underwriters create a short position in our common stock in
connection with the offering contemplated hereby, i.e., if they sell more shares
of our common stock than are set forth on the cover page of this prospectus, the
U.S. representatives may reduce that short position by purchasing our common
stock in the open market. The U.S. representatives may also elect to reduce any
short position by exercising all or part of the over-allotment option described
above.

     The U.S. representatives may also impose a penalty bid on our underwriters
and selling group members. This means that if the U.S. representatives purchase
shares of our common stock in the open market to reduce the underwriters' short
position or to stabilize the price of the our common stock, they may reclaim the
amount of the selling concession from the underwriters and selling group members
who sold those shares.

     In general, purchases of a security for the purpose of stabilization or to
reduce a short position could cause the price of the security to be higher than
it might be in the absence of such purchases. The imposition of a penalty bid
might also have an effect on the price of our common stock to the extent that it
discourages resales of our common stock.

     Neither we nor any of the underwriters makes any representation or
prediction as to the direction or magnitude of any effect that the transactions
described above may have on the price of our common stock. In addition, neither
we nor any of the underwriters makes any representation that the U.S.
representatives will engage in such transactions or that such transactions, once
commenced, will not be discontinued.

UK SELLING RESTRICTIONS

     Each international manager has agreed that (1) it has not offered or sold
and, prior to the expiration of the period of six months from the closing date,
will not offer or sell any shares of common stock to persons in the United
Kingdom, except to persons whose ordinary activities involve them in acquiring,
holding, managing or disposing of investments (as principal or agent) for the
purposes of their businesses or otherwise in circumstances which do not
constitute an offer to the public in the United Kingdom within the meaning of
the Public Offers of Securities Regulations 1995; (2) it has complied and will
comply with all applicable provisions of the Financial Services Act 1986 with
respect to anything done by it in relation to the common stock in, from or
otherwise involving the United Kingdom; and (3) it has only issued or passed on
and will only issue or pass on in the United Kingdom any document received by it
in connection with the issuance of common stock to a person who is of a kind
described in Article 11(3) of the Financial Services Act 1986 (Investment
Advertisements) (Exemptions) Order 1996 as amended by the Financial Services Act
1986 (Investment Advertisements) (Exemptions) Order 1997 or is a person to whom
such document may otherwise lawfully be issued or passed on.

NO PUBLIC OFFERING OUTSIDE THE UNITED STATES

     No action has been or will be taken in any jurisdiction, except in the
United States, that would permit a public offering of the shares of common
stock, or the possession, circulation or distribution of this prospectus or any
other material relating to us or shares of our common stock in any jurisdiction
where action for that purpose is required. Accordingly, the shares of our common
stock may not be offered or sold, directly or indirectly, and neither this
prospectus nor any other offering material or advertisements in

                                      A- 5

                [Alternative Page for International Prospectus]
<PAGE>   190

connection with the shares of common stock may be distributed or published, in
or from any country or jurisdiction except in compliance with any applicable
rules and regulations of any such country or jurisdiction.

     Purchasers of the shares offered by this prospectus may be required to pay
stamp taxes and other charges in accordance with the laws and practices of the
country of purchase in addition to the offering price set forth on the cover
page hereof.

                                 LEGAL MATTERS

     The validity of the shares of common stock offered hereby will be passed
upon for us by Dewey Ballantine LLP, New York, New York. Certain legal matters
in connection with the offering will be passed upon for the underwriters by
Wilson Sonsini Goodrich & Rosati, Professional Corporation, Palo Alto,
California.

                                    EXPERTS


     The consolidated financial statements of Interliant, Inc. (formerly known
as Sage Networks, Inc.) at December 31, 1997 and 1998, and for the period
December 8, 1997 (inception) to December 31, 1997 and the year ended December
31, 1998, and the financial statements of Interliant, Inc. (which is not the
registrant and which is referred to in this prospectus as Interliant Texas) at
December 31, 1997 and 1998, and for each of the three years in the period ended
December 31, 1998, appearing in this prospectus and registration statement, have
been audited by Ernst & Young LLP, independent auditors, as set forth in their
reports thereon appearing elsewhere herein, and are included in reliance upon
the authority of such firm as experts in accounting and auditing.


     The balance sheets of B.N. Technology, Inc. dba Internet Communications, as
of December 31, 1996 and 1997, and the related statements of operations and
accumulated deficit, and cash flows for the period April 15, 1996 (inception)
through December 31, 1996 and for the year ended December 31, 1997 included in
this prospectus have been so included in reliance on the report of Frankel,
Lodgen, Lacher, Golditch, Sardi & Howard, independent accountants given on the
authority of said firm as experts in auditing and accounting.


     The balance sheets of Clever Computers, Inc., as of December 31, 1995, 1996
and 1997 and the related statements of income, retained earnings, and cash flows
for the years then ended included in this prospectus have been so included in
reliance on the report of BSC&E, independent accountants given on the authority
of said firm as experts in auditing and accounting.


     The statements of assets and liabilities as of December 31, 1996 and 1997,
and the statements of revenue and expenses and of cash flows for each of the
three years in the period ended December 31, 1997, of HostAmerica, a division of
HomeCom Communications, Inc., included in this prospectus, have been included
herein in reliance on the report, which includes an explanatory paragraph
regarding basis of presentation, of PricewaterhouseCoopers LLP, independent
accountants, given on the authority of that firm as experts in accounting and
auditing.

     The financial statements of Net Daemons Associates, Inc., for the years
ended December 31, 1997 and 1998 included in this prospectus and in the
registration statement have been audited by Deloitte & Touche LLP, independent
accountants as stated in their report appearing herein and elsewhere in the
registration statement and is included in reliance upon the report of such firm
given upon the authority of said firm as experts in auditing and accounting.

     The financial statements of Telephonetics International, Inc. and Affiliate
included in this prospectus and registration statement have been audited by BDO
Seidman, LLP, independent certified accountants to

                                      A- 6

                [Alternative Page for International Prospectus]
<PAGE>   191

the extent and for the periods set forth in their report appearing elsewhere
herein and in this registration statement and are included in reliance on such
reports given upon the authority of said firm as experts in auditing and
accounting.

     The balance sheets of Tri Star Web as of December 31, 1996 and 1997 and the
related statements of operations, and changes in retained earnings, and cash
flows for the years then ended, and the consolidated balance sheets of GEN
International Inc. and subsidiaries as of December 31, 1995, 1996 and 1997, and
the related consolidated statements of operations, changes in stockholders'
deficiency, and cash flows for the period April 4, 1995 (inception) through
December 31, 1995 and the years ended December 31, 1996 and 1997 and the balance
sheets of Digiweb, Inc. as of December 31, 1997 and 1998 and the related
statements of income, cash flows and changes in stockholders' equity for the
years then ended included in this prospectus have been so included in reliance
on the reports of Urbach Kahn & Werlin PC, independent accountants given on the
authority of said firm as experts in auditing and accounting.

                             AVAILABLE INFORMATION

     We have filed with the Commission, Washington, D.C. 20549, a Registration
Statement on Form S-1 under the Securities Act with respect to the shares of
common stock offered hereby. This prospectus does not contain all of the
information set forth in the Registration Statement and the exhibits and
schedules thereto. For further information with respect to us and the common
stock offered hereby, reference is made to the Registration Statement and the
exhibits and schedules filed therewith. Statements contained in this prospectus
as to the contents of any contract or any other document referred to are not
necessarily complete, and in each instance reference is made to the copy of such
contract or other document filed as an exhibit to the Registration Statement,
each such statement being qualified in all respects by such reference. A copy of
the Registration Statement may be inspected without charge at the offices of the
Commission in Washington, D.C. 20549, and copies of all or any part of the
Registration Statement may be obtained from the Public Reference Section of the
Commission, Washington, D.C. 20549 upon the payment of the fees prescribed by
the Commission. The Commission maintains a Web site (http://www.sec.gov) that
contains reports, proxy and information statements and other information
regarding registrants, such as Interliant, that file electronically with the
Commission.

     We provide Web hosting services to a customer whose primary residence is
located in Cuba, Mr. Osvaldo Martinez. This information is correct as of the
date of this prospectus. Current information concerning business between any
person located in Cuba or the government of Cuba and Interliant may be obtained
from the Florida Department of Banking and Finance, Plaza Level, The Capitol,
Tallahassee, Florida 32399-0350, telephone number (904) 488-6311.

                                      A- 7

                [Alternative Page for International Prospectus]
<PAGE>   192

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

THROUGH AND INCLUDING             , 1999 (THE 25TH DAY AFTER THE DATE OF THIS
PROSPECTUS), ALL DEALERS EFFECTING TRANSACTIONS IN THESE SECURITIES, WHETHER OR
NOT PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS.
THIS IS IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER A PROSPECTUS WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.

                                7,000,000 SHARES
                               [INTERLIANT LOGO]
                                  COMMON STOCK

                            -----------------------
                                   PROSPECTUS
                            -----------------------

                          MERRILL LYNCH INTERNATIONAL
                          DONALDSON, LUFKIN & JENRETTE
                               CIBC WORLD MARKETS

                                               , 1999

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>   193

                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                PAGE
                                                                ----
<S>                                                             <C>
Prospectus Summary..........................................      1
Risk Factors................................................      6
Use of Proceeds.............................................     18
Dividend Policy.............................................     18
Capitalization..............................................     19
Dilution....................................................     20
Selected Consolidated Financial Data........................     21
Management's Discussion and Analysis of Financial Condition
  and Results of Operations.................................     23
Business....................................................     32
Management..................................................     56
Related Party Transactions..................................     66
Principal Stockholders......................................     69
Description of Capital Stock................................     70
Shares Eligible for Future Sale.............................     75
Underwriting................................................     77
Legal Matters...............................................     80
Experts.....................................................     80
Available Information.......................................     81
Index to Consolidated Financial Statements..................    F-1
</TABLE>


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

     You should rely only on the information contained in this prospectus. We
have not, and the underwriters have not, authorized any other person to provide
you with different information. If anyone provides you with different or
inconsistent information, you should not rely on it. We are not, and the
underwriters are not, making an offer to sell these securities in any
jurisdiction where the offer or sale is not permitted.

     All references to "we," "us," "our" or "Interliant" in this prospectus
means Interliant, Inc.

                                        i
<PAGE>   194

                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     The following is an itemized statement of the estimated amounts of all
expenses payable by the Registrant in connection with the registration of the
common stock offered hereby, other than underwriting discounts and commissions:

<TABLE>
<S>                                                             <C>
Registration Fee -- Securities and Exchange Commission......    $   21,375
NASD Filing Fee.............................................         9,125
Blue Sky fees and expenses..................................         1,000
Accountants' fees and expenses..............................       300,000
Legal fees and expenses.....................................       550,000
Printing and engraving expenses.............................       500,000
Transfer agent and registrar fees...........................         5,000
Miscellaneous...............................................        13,500
                                                                ----------
          Total.............................................    $1,400,000
                                                                ==========
</TABLE>

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Section 145(a) of the General Corporation Law of the State of Delaware (the
"DGCL") provides that a Delaware corporation may indemnify any person who was or
is a party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the corporation) by
reason of the fact that he is or was a director, officer, employee or agent of
the corporation or is or was serving at the request of the corporation as a
director, officer, employee or agent of another corporation, partnership, joint
venture, trust or other enterprise, against expenses, judgments, fines and
amounts paid in settlement actually and reasonably incurred by him in connection
with such action, suit or proceeding if he acted in good faith and in a manner
he reasonably believed to be in or not opposed to the best interests of the
corporation, and, with respect to any criminal action or proceeding, had no
cause to believe his conduct was unlawful.

     Section 145(b) of the DGCL provides that a Delaware corporation may
indemnify any person who was or is a party or is threatened to be made a party
to any threatened, pending or completed action or suit by or in the right of the
corporation to procure a judgment in its favor by reason of the fact that such
person acted in any of the capacities set forth above, against expenses actually
and reasonably incurred by him in connection with the defense or settlement of
such action or suit if he acted under similar standards, except that no
indemnification may be made in respect of any claim, issue or matter as to which
such person shall have been adjudged to be liable to the corporation unless and
only to the extent that the court in which such action or suit was brought shall
determine that despite the adjudication of liability, such person is fairly and
reasonably entitled to be indemnified for such expenses which the court shall
deem proper.

     Section 145 of the DGCL further provides that to the extent a director or
officer of a corporation has been successful in the defense of any action, suit
or proceeding referred to in subsections (a) and (b) or in the defense of any
claim, issue, or matter therein, he shall be indemnified against any expenses
actually and reasonably incurred by him in connection therewith; that
indemnification provided for by Section 145 shall not be deemed exclusive of any
other rights to which the indemnified party may be entitled; and that the
corporation may purchase and maintain insurance on behalf of a director,
officer, employee or agent of the corporation against any liability asserted
against him or incurred by him in any such capacity or arising out of his status
as such whether or not the corporation would have the power to indemnify him
against such liabilities under Section 145.
                                      II-1
<PAGE>   195

     Section 102(b)(7) of the DGCL provides that a corporation in its original
certificate of incorporation or an amendment thereto validly approved by
stockholders may eliminate or limit personal liability of members of its board
of directors or governing body for breach of a director's fiduciary duty.
However, no such provision may eliminate or limit the liability of a director
for breaching his duty of loyalty, failing to act on good faith, engaging in
intentional misconduct or knowingly violating a law, paying a dividend or
approving a stock repurchase which was illegal or obtaining an improper personal
benefit. A provision of this type has no effect on the availability of equitable
remedies, such as injunction or rescission, for breach of fiduciary duty.
Interliant's Restated Certificate of Incorporation contains such a provision.

     Interliant's Certificate of Incorporation and By-Laws provide that
Interliant shall indemnify officers and directors and, to the extent permitted
by the Board of Directors, employees and agents of Interliant, to the full
extent permitted by and in the manner permissible under the laws of the State of
Delaware. In addition, the By-Laws permit the Board of Directors to authorize
Interliant to purchase and maintain insurance against any liability asserted
against any director, officer, employee or agent of Interliant arising out of
his capacity as such.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES

     In the three years preceding the filing of this Registration Statement,
Interliant has issued securities that were not registered under the Securities
Act of 1933, as amended (the "Securities Act") to a limited number of persons,
as described below.

     Interliant believes that the transactions described below were exempt from
registration under the Securities Act pursuant to Section 4(2) of the Securities
Act, or Regulation D promulgated thereunder, as transactions by an issuer not
involving public offering, or pursuant to Rule 701 promulgated under Section
3(b) of the Securities Act, as transactions pursuant to compensatory benefit
plans and contracts relating to compensation. The recipients of securities in
each such transaction represented that they were acquiring the securities for
investment only and not with a view to or for sale in connection with any
distribution thereof and appropriate legends were affixed to the share
certificates issued in such transactions. All recipients had adequate access,
through their relationships with Interliant, to information about Interliant, or
were given an adequate opportunity to review information about Interliant.

     The following figures give effect to a three-for-one stock split of the
Common Stock of Interliant in July 1998.

(A) ISSUANCE OF CAPITAL STOCK.

     Pursuant to a Stock Subscription Agreement dated December 8, 1997 between
Interliant and Web Hosting Organization LLC ("WEB"), Interliant issued to WEB,
for a purchase price of $5,000,000, 3,000,000 shares of common stock of
Interliant, $.01 par value and also granted WEB an option to purchase up to an
additional 6,600,000 shares of common stock at an exercise price of $1.67 per
share (the "Option").

     On April 7, 1998, in connection with the acquisition of substantially all
of the assets of Clever Computers, Inc., ("Clever"), and as consideration for
entering into an employment agreement with Interliant, Interliant issued 150,000
shares of common stock to the former president and founder of Clever, Steven C.
Dabbs.

     On July 10, 1998, Interliant issued 9,000 shares of common stock to Jab
Web, Inc. (formerly Tri-Star Web Creations, Inc.), as part of the purchase price
for substantially all of the assets of Tri-Star Web Creations, Inc.

     On July 10, 1998, Interliant issued to WEB, for a purchase price of
$11,000,000, 6,600,000 shares of common stock.

     On July 10, 1998, Interliant issued 115,707 shares of common stock to All
Information Systems, Inc., as part of the purchase price for substantially all
of the assets of All Information Systems, Inc.
                                      II-2
<PAGE>   196

     On July 10, 1998, Interliant issued 12,000 shares of common stock to
Software Business Technologies, Inc., as part of the purchase price for
substantially all of the Web hosting assets of Software Business Technologies,
Inc.

     On July 30, 1998, Interliant issued 5,490 shares of common stock to
BestWare, Inc. (dba "Maikon"), as part of the purchase price for substantially
all of the assets of BestWare, Inc. (dba "Maikon").

     On August 31, 1998, in connection with the acquisition of B.N. Technology,
Inc., and as consideration for entering into employment agreements with
Interliant, Interliant issued 240,000 shares of common stock to Mr. Bernd
Neumann and Andrea Neumann, his wife, and 60,000 shares of common stock to Mr.
Thomas Gorny.

     On September 16, 1998, in connection with the acquisition of GEN
International Inc., and as consideration for entering into a consulting
agreement with Interliant, Interliant issued 25,000 shares of common stock to
Mr. Thomas Heimann and Patricia Karasy, his wife.

     On September 18, 1998, Interliant issued to WEB, for a purchase price of
$7,500,000, 4,500,000 shares of common stock.

     On December 4, 1998, Interliant issued to WEB, for a purchase price of
$7,500,000, 4,500,000 shares of common stock.

     On January 28, 1999, Interliant issued 2,647,658 shares of Series A
Redeemable Convertible Preferred Stock, convertible into an equal amount of
shares of common stock, and warrants to purchase 749,625 shares of common stock
to SOFTBANK Technology Ventures IV L.P. and one of its affiliates, SOFTBANK
Technology Advisors Fund for a purchase price of $13,000,000.

     On February 4, 1999, Interliant issued 450,000 shares of common stock to
Digiweb, Inc. as part of the purchase price for substantially all of the assets
of Digiweb, Inc.

     On February 4, 1999, in connection with the acquisition of substantially
all of the assets of Telephonetics International, Inc., Interliant issued
140,000 shares of common stock to Telephonetics, International, Inc..

     On February 4, 1999, Interliant issued to WEB, for a purchase price of
$11,000,000, 6,600,000 shares of common stock.

     On February 17, 1999, in connection with the acquisition of Net Daemons
Associates, Inc., Interliant issued 425,000 shares of common stock to certain
stockholders of Net Daemons Associates, Inc.

     On March 10, 1999, in connection with the acquisition of substantially all
of the assets of Interliant Texas Interliant issued 2,748,555 shares of common
stock to Mathew Wolf, 398,845 shares of common stock to the Ann Weltchek Wolf
1995 Marital Trust, 797,690 shares of common stock to the Mathew D. Wolf
Children's Trust, 31,908 shares of common stock to Michael August and 114,644
shares of common stock to Broadview Holdings LLP.

     On April 19, 1999, SOFTBANK exercised its warrants to purchase 749,625
shares of the common stock of Interliant for an aggregate exercise price of
$5,000,000.

     On May 4, 1999, in connection with the acquisition of Advanced Web
Creations, Inc. Interliant issued 52,500 to Advanced Web Creations, Inc., 2,250
shares of common stock to Santa Fe Capital Group of New Mexico, Inc., 53,417
shares of common stock to Gary Rudd, 53,416 shares of common stock to Stephen
Rudd, 53,417 shares of common stock to Mark Lichtenstein and 10,000 shares of
common stock to Kevin Paul.


     On May 19, 1999, as consideration for entering into a licensing
arrangement, Interliant issued 6,000 shares of common stock to Greg Stipe.



     As of the date of the filing of this Registration Statement, options to
purchase 581,894 shares of common stock have been exercised at a weighted
average exercise price of $0.17 per share.

                                      II-3
<PAGE>   197

(B) GRANTS OF STOCK OPTIONS.


     The Interliant, Inc. 1998 Stock Option Plan was adopted by Interliant's
Board of Directors on February 1, 1998. As of the date hereof, options to
purchase up to an aggregate 3,713,994 shares of common stock at prices ranging
from $0.13 to $10.00 per share, had been granted to employees of Interliant, of
which options to purchase up to an aggregate of 3,092,700 shares of common
stock, at a weighted average exercise price of $2.83 per share, were outstanding
as of such date.


ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a) Exhibits


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                                DESCRIPTION
- -------                               -----------
<C>      <C>  <S>
    1.1  --   Form of U.S. Purchase Agreement.
    1.2  --   Form of International Purchase Agreement.
    2.1  --   Asset Purchase Agreement among Sage Networks Acquisition
              Corp., Sage Networks, Inc., Interliant, Inc. and the
              shareholders of Interliant, Inc., dated March 8, 1999.*
    2.2  --   Agreement to Deliver Shares between Interliant, Inc., Sage
              Networks Acquisition Corp. and Sage Networks, Inc., dated as
              of March 10, 1999.*
    2.3  --   Agreement and Plan of Merger by and among Net Daemons, Inc.,
              the Shareholders Party hereto and Sage Networks, Inc. and
              Sage NDA Acquisition Corp., dated as of February 17, 1999.*
    2.4  --   Asset Purchase Agreement between Digiweb, Inc., a Delaware
              corporation, Yi Wen Chung, Diane X. Chen and Digiweb, Inc.,
              a Maryland corporation, dated February 4, 1999.*
    2.5  --   Asset Purchase Agreement between Telephonetics
              International, Inc., Alan Kvares and Telephonetics, Inc.,
              dated February 4, 1999.*
    2.6  --   Asset Purchase Agreement between Sage Networks Acquisition
              Corp., Thomas Heimann and GEN International Inc., dated
              September 16, 1998.*
    2.7  --   Asset Purchase Agreement between Global Entrepreneurs
              Network, Inc. and Sage Networks Acquisition Corp., dated as
              of September 16, 1998.*
    2.8  --   Stock Purchase Agreement among B.N. Technology, Inc., Bernd
              Neumann, Annedore Sommer, and Sage Networks, Inc., dated
              August 31, 1998.*
    2.9  --   Asset Purchase Agreement between Sage Networks, Inc. and
              HomeCom Communications, Inc. dated June 10, 1998.*
   2.10  --   Asset Purchase Agreement between Sage Networks Acquisition
              Corp., Bonnie Shimel, William Nicholson and James Kucharski,
              Alan Shimel and Tri-Star Web Creations, Inc., dated May 1,
              1998.*
   2.11  --   Asset Purchase Agreement between Sage Networks Acquisition
              Corp., Steven C. Dabbs and Clever Computers, Inc., dated
              April 7, 1998.*
    3.1  --   Form of Amended and Restated Certificate of Incorporation of
              the Registrant.*
    3.2  --   Form of Amended and Restated By-Laws of the Registrant.*
    4.1  --   Specimen Certificate for common stock of the Registrant.*
    4.2  --   Investors Agreement, dated as of January 28, 1999, by and
              among Sage Networks, Inc., SOFTBANK Technology Ventures IV,
              L.P. and SOFTBANK Technology Advisors Funds, L.P.*
    4.3  --   Securities Purchase Agreement between Sage Networks, Inc.
              and SOFTBANK Technology Ventures IV, L.P. and SOFTBANK
              Technology Advisors Funds, L.P. dated January 28, 1999.*
    4.4  --   Registration Rights Agreement, dated as of December 8, 1997,
              by and between Sage Networks, Inc. and Web Hosting
              Organization LLC.*
    4.5  --   Shareholders Agreement by and among Sage Networks, Inc. and
              each of the Stockholders of Sage Networks, Inc., dated as of
              March 10, 1999.*
</TABLE>


                                      II-4
<PAGE>   198


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                                DESCRIPTION
- -------                               -----------
<C>      <C>  <S>
    4.6  --   Letter Agreement, dated November 26, 1997, between Leonard
              J. Fassler, Bradley A. Feld, Chef Nominees Limited and
              Charterhouse Equity Partners III L.P. (Agreement has now
              been terminated.)*
    5.1  --   Opinion of Dewey Ballantine LLP.
   10.1  --   Professional Services Agreement by and between Sage
              Networks, Inc. and Portal Software, Inc., dated as of July
              31, 1998.*
   10.2  --   Software License and Support Agreement by and between Sage
              Networks, Inc. and Portal Software, Inc., dated as of July
              31, 1998.
   10.3  --   The Vantive Corporation Software License and Support
              Agreement by and between Interliant Networks, Inc. and The
              Vantive Corporation, dated as of September 29, 1998.*
   10.4  --   Addendum to The Vantive Corporation Software License and
              Support Agreement by and between Sage Networks, Inc. and The
              Vantive Corporation, dated as of September 29, 1998.*
   10.5  --   Master Discounted Internet Services Agreement by and between
              UUNET Technologies, Inc. and Sage Networks, Inc., dated
              February 17, 1999.
   10.6  --   Joint Development Agreement between Lotus Development
              Corporation and Interliant, Inc., dated as of April 27,
              1998.
   10.7  --   Sage Networks, Inc. 1998 Stock Option Plan.*
   10.8  --   Form of ISO Award Agreement.*
   10.9  --   Form of Incentive Stock Option Award Agreement between Sage
              Networks, Inc. and the individual Optionee.*
  10.10  --   Form of Nonqualified Stock Option Award Agreement between
              Sage Networks, Inc. and the individual Optionee.*
  10.11  --   Employment Agreement by and between Sage Networks, Inc., and
              Leonard J. Fassler, dated January 1, 1999.*
  10.12  --   Consulting Agreement by and between Sage Networks, Inc., and
              Intensity Ventures, Inc., dated January 1, 1999.*
  10.13  --   Employment Agreement by and between Sage Networks, Inc., and
              Stephen W. Maggs, dated January 1, 1999.*
  10.14  --   Employment Agreement by and between Sage Networks, Inc., and
              Rajat Bhargava, dated January 1, 1999.*
  10.15  --   Employment Agreement between Sage Networks, Inc. and James
              M. Lidestri, dated March 3, 1999.*
  10.16  --   Deed of Lease by and between Westwood Center, LLC and Sage
              Networks, Inc., dated February 11, 1999.*
  10.17  --   Sublease Agreement by and between Southern Company Services,
              Inc. and Sage Networks, Inc., dated May 29, 1998.*
  10.18  --   First Amendment to Sublease Agreement by and between
              Southern Company Services, Inc. and Sage Networks, Inc.,
              dated December 15, 1998.*
  10.19  --   Sublease Agreement by and between Leuko Site, Inc. and Sage
              Networks, Inc., dated November 17, 1998.*
  10.20  --   Agreement for Terminal Facilities Collocation Space by and
              between Comstor Corporation and Sage Networks, Inc., dated
              as of July 2, 1998.
  10.21  --   Standard Lease Agreement, dated June 11, 1995, between
              LaSalle Partners Management Limited (as agent for Fannin
              Street Limited Partnership) and Wolf Communications
              Company.*
  10.22  --   First Amendment to Standard Lease, dated January 18, 1996,
              between LaSalle Partners Management Limited (as agent for
              Fannin Street Limited Partnership) and Wolf Communications
              Company.*
  10.23  --   Second Amendment to Standard Lease, dated August 8, 1996,
              between LaSalle Partners Management Limited (as agent for
              Fannin Street Limited Partnership) and Wolf Communications
              Company.*
   21.1  --   List of Subsidiaries.*
</TABLE>


                                      II-5
<PAGE>   199


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                                DESCRIPTION
- -------                               -----------
<C>      <C>  <S>
   23.1  --   Consent of Ernst & Young LLP with respect to the financial
              statements of Interliant, Inc. (formerly known as Sage
              Networks, Inc.)
   23.2  --   Consent of Ernst & Young LLP with respect to the financial
              statements of Interliant, Inc. (which is not the registrant
              and which is referred to in this prospectus as Interliant
              Texas)
   23.3  --   Consent of Urbach Kahn & Werlin PC.
   23.4  --   Consent of BSC&E.
   23.5  --   Consent of PricewaterhouseCoopers LLP.
   23.6  --   Consent of Frankel, Lodgen, Locher, Golditch, Sardi &
              Howard.
   23.7  --   Consent of BDO Seidman, LLP.
   23.8  --   Consent of Deloitte & Touche LLP.
   23.9  --   Consent of Dewey Ballantine LLP (contained in Exhibit 5.1).
   24.1  --   Power of Attorney (included on page II-5).*
   27.1  --   Financial Data Schedule.
   99.1  --   Consent of Director Nominee.
</TABLE>


- ---------------
*  Previously filed.

(b) Consolidated Financial Statement Schedules


     All schedules have been omitted because they are not required or because
the required information is given in the Consolidated Financial Statements or
Notes thereto.

ITEM 17.  UNDERTAKINGS

     The undersigned Registrant hereby undertakes to provide to the
underwriters, at the closing specified in the underwriting agreement,
certificates in such denominations and registered in such names as required by
the underwriters to permit prompt delivery to each purchaser.

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

     The undersigned Registrant hereby undertakes that:

          (1) For purposes of determining any liability under the Securities Act
     of 1933, the information omitted from the form of prospectus filed as part
     of this registration statement in reliance upon Rule 430A and contained in
     a form of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or
     (4) or 497(h) under the Securities Act shall be deemed to be part of this
     registration statement as of the time it was declared effective.

          (2) For the purpose of determining any liability under the Securities
     Act of 1933, each post-effective amendment that contains a form of
     prospectus shall be deemed to be a new registration statement relating to
     the securities offered therein, and this offering of such securities at the
     time shall be deemed to be the initial bona fide offering thereof.

                                      II-6
<PAGE>   200

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Amendment to the Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of New York,
State of New York, on June 4, 1999.


                                          INTERLIANT, INC.


                                          By: /s/ LEONARD J. FASSLER

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

                                              Leonard J. Fassler



     Pursuant to the requirements of the Securities Act of 1933, as amended,
this Registration Statement has been signed by the following persons on June 4,
1999 in the capacities indicated:



<TABLE>
<CAPTION>
             SIGNATURE                                 TITLE                        DATE
             ---------                                 -----                        ----
<C>                                     <S>                                     <C>

       /s/ LEONARD J. FASSLER           Co-Chairman of the Board                 June 4, 1999
- ------------------------------------
         Leonard J. Fassler

        /s/ BRADLEY A. FELD*            Co-Chairman of the Board                 June 4, 1999
- ------------------------------------
          Bradley A. Feld

       /s/ STEPHEN W. MAGGS*            Chief Executive Officer, President,      June 4, 1999
- ------------------------------------      Treasurer and Director (Chief
          Stephen W. Maggs                Executive Officer)

       /s/ WILLIAM A. WILSON*           Chief Financial Officer (Chief           June 4, 1999
- ------------------------------------      Financial and Accounting Officer)
         William A. Wilson

       /s/ MERRIL M. HALPERN*           Director                                 June 4, 1999
- ------------------------------------
         Merril M. Halpern

       /s/ THOMAS C. DIRCKS*            Director                                 June 4, 1999
- ------------------------------------
          Thomas C. Dircks

     /s/ PATRICIA A. M. RILEY*          Director                                 June 4, 1999
- ------------------------------------
        Patricia A. M. Riley

         /s/ JAY M. GATES*              Director                                 June 4, 1999
- ------------------------------------
            Jay M. Gates

        /s/ CHARLES R. LAX*             Director                                 June 4, 1999
- ------------------------------------
           Charles R. Lax
</TABLE>



*By: /s/ LEONARD J. FASSLER

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

     Leonard J. Fassler

     (Attorney in fact)

                                      II-7
<PAGE>   201

                                 EXHIBIT INDEX


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                                DESCRIPTION                           PAGE
- -------                               -----------                           ----
<C>      <C>  <S>                                                           <C>
    1.1  --   Form of U.S. Purchase Agreement.
    1.2  --   Form of International Purchase Agreement.
    2.1  --   Asset Purchase Agreement among Sage Networks Acquisition
              Corp., Sage Networks, Inc., Interliant, Inc. and the
              shareholders of Interliant, Inc., dated March 8, 1999.*
    2.2  --   Agreement to Deliver Shares between Interliant, Inc., Sage
              Networks Acquisition Corp. and Sage Networks, Inc., dated as
              of March 10, 1999.*
    2.3  --   Agreement and Plan of Merger by and among Net Daemons, Inc.,
              the Shareholders Party hereto and Sage Networks, Inc. and
              Sage NDA Acquisition Corp., dated as of February 17, 1999.*
    2.4  --   Asset Purchase Agreement between Digiweb, Inc., a Delaware
              corporation, Yi Wen Chung, Diane X. Chen and Digiweb, Inc.,
              a Maryland corporation, dated February 4, 1999.*
    2.5  --   Asset Purchase Agreement between Telephonetics
              International, Inc., Alan Kvares and Telephonetics, Inc.,
              dated February 4, 1999.*
    2.6  --   Asset Purchase Agreement between Sage Networks Acquisition
              Corp., Thomas Heimann and GEN International Inc., dated
              September 16, 1998.*
    2.7  --   Asset Purchase Agreement between Global Entrepreneurs
              Network, Inc. and Sage Networks Acquisition Corp., dated as
              of September 16, 1998.*
    2.8  --   Stock Purchase Agreement among B.N. Technology, Inc., Bernd
              Neumann, Annedore Sommer, and Sage Networks, Inc., dated
              August 31, 1998.*
    2.9  --   Asset Purchase Agreement between Sage Networks, Inc. and
              HomeCom Communications, Inc. dated June 10, 1998.*
   2.10  --   Asset Purchase Agreement between Sage Networks Acquisition
              Corp., Bonnie Shimel, William Nicholson and James Kucharski,
              Alan Shimel and Tri-Star Web Creations, Inc., dated May 1,
              1998.*
   2.11  --   Asset Purchase Agreement between Sage Networks Acquisition
              Corp., Steven C. Dabbs and Clever Computers, Inc., dated
              April 7, 1998.*
    3.1  --   Form of Amended and Restated Certificate of Incorporation of
              the Registrant.*
    3.2  --   Form of Amended and Restated By-Laws of the Registrant.*
    4.1  --   Specimen Certificate for common stock of the Registrant.*
    4.2  --   Investors Agreement, dated as of January 28, 1999, by and
              among Sage Networks, Inc., SOFTBANK Technology Ventures IV,
              L.P. and SOFTBANK Technology Advisors Funds, L.P.*
    4.3  --   Securities Purchase Agreement between Sage Networks, Inc.
              and SOFTBANK Technology Ventures IV, L.P. and SOFTBANK
              Technology Advisors Funds, L.P. dated January 28, 1999.*
    4.4  --   Registration Rights Agreement, dated as of December 8, 1997,
              by and between Sage Networks, Inc. and Web Hosting
              Organization LLC.*
    4.5  --   Shareholders Agreement by and among Sage Networks, Inc. and
              each of the Stockholders of Sage Networks, Inc., dated as of
              March 10, 1999.*
    4.6  --   Letter Agreement, dated November 26, 1997, between Leonard
              J. Fassler, Bradley A. Feld, Chef Nominees Limited and
              Charterhouse Equity Partners III L.P. (Agreement has now
              been terminated.)*
    5.1  --   Opinion of Dewey Ballantine LLP.
   10.1  --   Professional Services Agreement by and between Sage
              Networks, Inc. and Portal Software, Inc., dated as of July
              31, 1998.*
   10.2  --   Software License and Support Agreement by and between Sage
              Networks, Inc. and Portal Software, Inc., dated as of July
              31, 1998.
</TABLE>

<PAGE>   202


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                                DESCRIPTION                           PAGE
- -------                               -----------                           ----
<C>      <C>  <S>                                                           <C>
   10.3  --   The Vantive Corporation Software License and Support
              Agreement by and between Interliant Networks, Inc. and The
              Vantive Corporation, dated as of September 29, 1998.*
   10.4  --   Addendum to The Vantive Corporation Software License and
              Support Agreement by and between Sage Networks, Inc. and The
              Vantive Corporation, dated as of September 29, 1998.*
   10.5  --   Master Discounted Internet Services Agreement by and between
              UUNET Technologies, Inc. and Sage Networks, Inc., dated
              February 17, 1999.
   10.6  --   Joint Development Agreement between Lotus Development
              Corporation and Interliant, Inc., dated as of April 27,
              1998.
   10.7  --   Sage Networks, Inc. 1998 Stock Option Plan.*
   10.8  --   Form of ISO Award Agreement.*
   10.9  --   Form of Incentive Stock Option Award Agreement between Sage
              Networks, Inc. and the individual Optionee.*
  10.10  --   Form of Nonqualified Stock Option Award Agreement between
              Sage Networks, Inc. and the individual Optionee.*
  10.11  --   Employment Agreement by and between Sage Networks, Inc., and
              Leonard J. Fassler, dated January 1, 1999.*
  10.12  --   Consulting Agreement by and between Sage Networks, Inc., and
              Intensity Ventures, Inc., dated January 1, 1999.*
  10.13  --   Employment Agreement by and between Sage Networks, Inc., and
              Stephen W. Maggs, dated January 1, 1999.*
  10.14  --   Employment Agreement by and between Sage Networks, Inc., and
              Rajat Bhargava, dated January 1, 1999.*
  10.15  --   Employment Agreement between Sage Networks, Inc. and James
              M. Lidestri, dated March 3, 1999.*
  10.16  --   Deed of Lease by and between Westwood Center, LLC and Sage
              Networks, Inc., dated February 11, 1999.*
  10.17  --   Sublease Agreement by and between Southern Company Services,
              Inc. and Sage Networks, Inc., dated May 29, 1998.*
  10.18  --   First Amendment to Sublease Agreement by and between
              Southern Company Services, Inc. and Sage Networks, Inc.,
              dated December 15, 1998.*
  10.19  --   Sublease Agreement by and between Leuko Site, Inc. and Sage
              Networks, Inc., dated November 17, 1998.*
  10.20  --   Agreement for Terminal Facilities Collocation Space by and
              between Comstor Corporation and Sage Networks, Inc., dated
              as of July 2, 1998.
  10.21  --   Standard Lease Agreement, dated June 11, 1995, between
              LaSalle Partners Management Limited (as agent for Fannin
              Street Limited Partnership) and Wolf Communications
              Company.*
  10.22  --   First Amendment to Standard Lease, dated January 18, 1996,
              between LaSalle Partners Management Limited (as agent for
              Fannin Street Limited Partnership) and Wolf Communications
              Company.*
  10.23  --   Second Amendment to Standard Lease, dated August 8, 1996,
              between LaSalle Partners Management Limited (as agent for
              Fannin Street Limited Partnership) and Wolf Communications
              Company.*
   21.1  --   List of Subsidiaries.*
   23.1  --   Consent of Ernst & Young LLP with respect to the financial
              statements of Interliant, Inc. (formerly known as Sage
              Networks, Inc.)
   23.2  --   Consent of Ernst & Young LLP with respect to the financial
              statements of Interliant, Inc. (which is not the registrant
              and which is referred to in this prospectus as Interliant
              Texas)
   23.3  --   Consent of Urbach Kahn & Werlin PC.
   23.4  --   Consent of BSC&E.
</TABLE>

<PAGE>   203


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                                DESCRIPTION                           PAGE
- -------                               -----------                           ----
<C>      <C>  <S>                                                           <C>
   23.5  --   Consent of PricewaterhouseCoopers LLP.
   23.6  --   Consent of Frankel, Lodgen, Locher, Golditch, Sardi &
              Howard.
   23.7  --   Consent of BDO Seidman, LLP.
   23.8  --   Consent of Deloitte & Touche LLP.
   23.9  --   Consent of Dewey Ballantine LLP (contained in Exhibit 5.1).
   24.1  --   Power of Attorney (included on page II-5).*
   27.1  --   Financial Data Schedule.
   99.1  --   Consent of Director Nominee
</TABLE>


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

*  Previously filed.


(b) Consolidated Financial Statement Schedules


     All schedules have been omitted because they are not required or because
the required information is given in the Consolidated Financial Statements or
Notes thereto.

<PAGE>   1
 ==============================================================================

                                                                    Exhibit 1.1










                                INTERLIANT, INC.
                             a Delaware Corporation


                      [___,000,000] Shares of Common Stock




                               PURCHASE AGREEMENT








                               Dated: May __, 1999

 ==============================================================================
<PAGE>   2
                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                             PAGE
                                                                                                             ----
<S>                                                                                                          <C>
PURCHASE AGREEMENT........................................................................................... 1

SECTION 1.   Representations and Warranties.................................................................. 3

         (a) Representations and Warranties by the Company................................................... 3
             (i)      Compliance with Registration Requirements.............................................. 3
             (ii)     Independent Accountants................................................................ 4
             (iii)    Financial Statements................................................................... 4
             (iv)     No Material Adverse Change in Business................................................. 4
             (v)      Good Standing of the Company........................................................... 5
             (vi)     Good Standing of Subsidiaries.......................................................... 5
             (vii)    Capitalization......................................................................... 5
             (viii)   Authorization of Agreement............................................................. 6
             (ix)     Authorization and Description of Securities............................................ 6
             (x)      Absence of Defaults and Conflicts...................................................... 6
             (xi)     Absence of Labor Dispute............................................................... 6
             (xii)    Absence of Proceedings................................................................. 7
             (xiii)   Accuracy of Exhibits................................................................... 7
             (xiv)    Possession of Intellectual Property.................................................... 7
             (xv)     Absence of Further Requirements........................................................ 7
             (xvi)    Possession of Licenses and Permits..................................................... 8
             (xvii)   Title to Property...................................................................... 8
             (xviii)  Compliance with Cuba Act............................................................... 8
             (xix)    Investment Company Act................................................................. 8
             (xx)     Environmental Laws..................................................................... 9
             (xxi)    Registration Rights.................................................................... 9
             (xxii)   Year 2000 Compliance................................................................... 9
             (xxiii)  Systems and Controls................................................................... 9
         (b) Officer's Certificates.......................................................................... 10

SECTION 2.   Sale and Delivery to Underwriters; Closing.....................................................  10

         (a) Initial Securities.............................................................................  10
         (b) Option Securities..............................................................................  10
         (c) Payment........................................................................................  10
         (d) Denominations; Registration....................................................................  11

SECTION 3.   Covenants of the Company.......................................................................  11

         (a) Compliance with Securities Regulations and Commission Requests.................................  11
         (b) Filing of Amendments...........................................................................  12
         (c) Delivery of Registration Statements............................................................. 12

</TABLE>

                                      -i-
<PAGE>   3
                               TABLE OF CONTENTS
                                  (CONTINUED)
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                              ----
<S>                                                                                                           <C>
         (d)  Delivery of Prospectuses.......................................................................  12
         (e)  Continued Compliance with Securities Laws......................................................  12
         (f)  Blue Sky Qualifications........................................................................  13
         (g)  Rule 158.......................................................................................  13
         (h)  Use of Proceeds................................................................................  13
         (i)  Listing........................................................................................  13
         (j)  Restriction on Sale of Securities..............................................................  13
         (k)  Reporting Requirements.........................................................................  14
         (l)  Compliance with NASD Rules.....................................................................  14
         (m)  Compliance with Rule 463.......................................................................  14

SECTION 4.    Payment of Expenses............................................................................  14

         (a)  Expenses.......................................................................................  14
         (b)  Termination of Agreement.......................................................................  15

SECTION 5.    Conditions of Underwriters' Obligations........................................................  15

         (a)  Effectiveness of Registration Statement........................................................  15
         (b)  Opinion of Counsel for Company.................................................................  15
         (c)  Opinion of Counsel for Underwriters............................................................  15
         (d)  Officers' Certificate..........................................................................  16
         (e)  Accountant's Comfort Letter....................................................................  16
         (f)  Bring-down Comfort Letter......................................................................  16
         (g)  Approval of Listing............................................................................  17
         (h)  No Objection...................................................................................  17
         (i)  Lock-up Agreements.............................................................................  17
         (j)  Conditions to Purchase of Option Securities....................................................  17
         (k)  Additional Documents...........................................................................  17
         (l)  Termination of Agreement.......................................................................  18

SECTION 6.    Indemnification................................................................................  18

         (a)  Indemnification of Underwriters................................................................  18
         (b)  Indemnification of Company, Directors and Officers.............................................  19
         (c)  Actions against Parties; Notification..........................................................  19
         (d)  Settlement without Consent if Failure to Reimburse.............................................  20
         (e)  Indemnification for Reserved Securities........................................................  20

SECTION 7.    Contribution...................................................................................  20
</TABLE>



                                      -ii-
<PAGE>   4
                               TABLE OF CONTENTS
                                  (CONTINUED)
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                              ----
<S>                                                                                                           <C>
SECTION 8.   Representations, Warranties and Agreements to Survive Delivery.................................  22

SECTION 9.   Termination of Agreement.......................................................................  22

         (a) Termination; General...........................................................................  22
         (b) Liabilities....................................................................................  22

SECTION 10.  Default by One or More of the Underwriters.....................................................  22

SECTION 11.  Notices........................................................................................  23

SECTION 12.  Parties........................................................................................  23

SECTION 13.  GOVERNING LAW AND TIME.........................................................................  24

SECTION 14.  Effect of Headings.............................................................................  24


SCHEDULES
         Schedule A - List of Underwriters..................................................................  Sch A-1
         Schedule B - Pricing Information...................................................................  Sch B-1
         [Schedule C - List of Persons Subject to Lock-up...................................................  Sch C-1]

EXHIBITS

         Exhibit A - Form of Opinion of Company's Counsel...................................................  A-1
         Exhibit B - Form of Opinion of Digiweb Inc.'s Counsel..............................................  B-1
         Exhibit C- Form of Opinion of Net Daemons Associates Inc.'s Counsel................................  B-2
         Exhibit D- Form of Lock-Up Letter..................................................................  B-3
</TABLE>



                                     -iii-
<PAGE>   5
                                                           Draft of May 17, 1999


                                INTERLIANT, INC.

                            (a Delaware corporation)

                        __________ Shares of Common Stock

                           (Par Value $.01 Per Share)

                               PURCHASE AGREEMENT

                                                               ___________, 1999

MERRILL LYNCH & CO.
Merrill Lynch, Pierce, Fenner & Smith
                Incorporated
Donaldson, Lufkin & Jenrette
CIBC Oppenheimer Corp.
c/o Merrill Lynch & Co.
Merrill Lynch, Pierce, Fenner & Smith,
                Incorporated
North Tower
World Financial Center
New York, New York  10281-1209

Ladies and Gentlemen:

         Interliant, Inc., a Delaware corporation (the "Company"), confirms its
agreement with Merrill Lynch & Co., Merrill Lynch, Pierce, Fenner & Smith
Incorporated ("Merrill Lynch") and each of the other Underwriters named in
Schedule A hereto (collectively, the "Underwriters", which term shall also
include any underwriter substituted as hereinafter provided in Section 10
hereof), for whom Merrill Lynch, Donaldson, Lufkin & Jenrette and CIBC
Oppenheimer Corp. are acting as representative(s) (in such capacity, the
"Representative(s)"), with respect to the issue and sale by the Company and the
purchase by the Underwriters, acting severally and not jointly, of the
respective numbers of shares of Common Stock, par value $.01 per share, of the
Company ("Common Stock") set forth in said Schedule A, and with respect to the
grant by the Company to the Underwriters, acting severally and not jointly, of
the option described in Section 2(b) hereof to purchase all or any part of
__________ additional shares of Common Stock to cover over-allotments, if any.
The aforesaid ___________ shares of Common Stock (the "Initial Securities") to
be purchased by the Underwriters and all or any part of the _____________ shares
of Common Stock subject to the
<PAGE>   6
option described in Section 2(b) hereof (the "Option Securities") are
hereinafter called, collectively, the "Securities".

         The Company understands that the Underwriters propose to make a public
offering of the Securities as soon as the Representative deem advisable after
this Agreement has been executed and delivered.

         The Company and the Underwriters agree that up to _______ shares of the
Securities to be purchased by the Underwriters (the "Reserved Securities") shall
be reserved for sale by the Underwriters to certain eligible employees and other
persons designated by the Company, as part of the distribution of the Securities
by the Underwriters, subject to the terms of this Agreement, the applicable
rules, regulations and interpretations of the National Association of Securities
Dealers, Inc. and all other applicable laws, rules and regulations. To the
extent that such Reserved Securities are not orally confirmed for purchase by
such eligible employees and such persons designated by the Company by the end of
the first business day after the date of this Agreement, such Reserved
Securities may be offered to the public as part of the public offering
contemplated hereby.

         The Company has filed with the Securities and Exchange Commission (the
"Commission") a registration statement on Form S-1 (No. 333-74403) covering the
registration of the Securities under the Securities Act of 1933, as amended (the
"1933 Act"), including the related preliminary prospectus or prospectuses.
Promptly after execution and delivery of this Agreement, the Company will either
(i) prepare and file a prospectus in accordance with the provisions of Rule 430A
("Rule 430A") of the rules and regulations of the Commission under the 1933 Act
(the "1933 Act Regulations") and paragraph (b) of Rule 424 ("Rule 424(b)") of
the 1933 Act Regulations or (ii) if the Company has elected to rely upon Rule
434 ("Rule 434") of the 1933 Act Regulations, prepare and file a term sheet (a
"Term Sheet") in accordance with the provisions of Rule 434 and Rule 424(b). The
information included in such prospectus or in such Term Sheet, as the case may
be, that was omitted from such registration statement at the time it became
effective but that is deemed to be part of such registration statement at the
time it became effective (a) pursuant to paragraph (b) of Rule 430A is referred
to as "Rule 430A Information" or (b) pursuant to paragraph (d) of Rule 434 is
referred to as "Rule 434 Information." Each prospectus used before such
registration statement became effective, and any prospectus that omitted, as
applicable, the Rule 430A Information or the Rule 434 Information, that was used
after such effectiveness and prior to the execution and delivery of this
Agreement, is herein called a "preliminary prospectus." Such registration
statement, including the exhibits thereto and schedules thereto at the time it
became effective and including the Rule 430A Information and the Rule 434
Information, as applicable, is herein called the "Registration Statement." Any
registration statement filed pursuant to Rule 462(b) of the 1933 Act Regulations
is herein referred to as the "Rule 462(b) Registration Statement," and after
such filing the term "Registration Statement" shall include the Rule 462(b)
Registration Statement. The final prospectus in the form first furnished to the
Underwriters for use in connection with the offering of the Securities is herein
called the "Prospectus." If Rule 434 is relied on, the term "Prospectus" shall
refer to the preliminary prospectus dated April 30, 1999 together with the Term
Sheet and all references in this Agreement to the date of the Prospectus shall
mean the date of the Term Sheet. For purposes of this Agreement, all references
to the Registration Statement, any preliminary prospectus, the Prospectus or any
Term Sheet or any amendment or supplement to any


                                      -2-
<PAGE>   7
of the foregoing shall be deemed to include the copy filed with the Commission
pursuant to its Electronic Data Gathering, Analysis and Retrieval system
("EDGAR").

SECTION 1. Representations and Warranties.

         (a) Representations and Warranties by the Company . The Company
represents and warrants to each Underwriter as of the date hereof, as of the
Closing Time referred to in Section 2(c) hereof, and as of each Date of Delivery
(if any) referred to in Section 2(b) hereof, and agrees with each Underwriter,
as follows:

         (i) Compliance with Registration Requirements. Each of the
Registration Statement and any Rule 462(b) Registration Statement has become
effective under the 1933 Act and no stop order suspending the effectiveness of
the Registration Statement or any Rule 462(b) Registration Statement has been
issued under the 1933 Act and no proceedings for that purpose have been
instituted or are pending or, to the knowledge of the Company, are contemplated
by the Commission, and any request on the part of the Commission for additional
information has been complied with. At the respective times the Registration
Statement, any Rule 462(b) Registration Statement and any post-effective
amendments thereto became effective and at the Closing Time (and, if any Option
Securities are purchased, at the Date of Delivery), the Registration Statement,
the Rule 462(b) Registration Statement and any amendments and supplements
thereto complied and will comply in all material respects with the requirements
of the 1933 Act and the 1933 Act Regulations and did not and will not contain an
untrue statement of a material fact or omit to state a material fact required to
be stated therein or necessary to make the statements therein not misleading,
and the Prospectus, any preliminary prospectus and any supplement thereto or
prospectus wrapper prepared in connection therewith, at their respective times
of issuance and at the Closing Time, complied and will comply in all material
respects with any applicable laws or regulations of foreign jurisdictions in
which the Prospectus and such preliminary prospectus, as amended or
supplemented, if applicable, are distributed in connection with the offer and
sale of Reserved Securities. Neither the Prospectus nor any amendments or
supplements thereto (including any prospectus wrapper), at the time the
Prospectus or any such amendment or supplement was issued and at the Closing
Time (and, if any Option Securities are purchased, at the Date of Delivery),
included or will include an untrue statement of a material fact or omitted or
will omit to state a material fact necessary in order to make the statements
therein, in the light of the circumstances under which they were made, not
misleading. If Rule 434 is used, the Company will comply with the requirements
of Rule 434 and the Prospectus shall not be "materially different", as such term
is used in Rule 434, from the prospectus included in the Registration Statement
at the time it became effective. The representations and warranties in this
subsection shall not apply to statements in or omissions from the Registration
Statement or Prospectus made in reliance upon and in conformity with information
furnished to the Company in writing by any Underwriter through Merrill Lynch
expressly for use in the Registration Statement or Prospectus.

         Each preliminary prospectus and the prospectus filed as part of the
Registration Statement as originally filed or as part of any amendment thereto,
or filed pursuant to Rule


                                      -3-
<PAGE>   8
424 under the 1933 Act, complied when so filed in all material respects with the
1933 Act Regulations and each preliminary prospectus and the Prospectus
delivered to the Underwriters for use in connection with this offering was
identical to the electronically transmitted copies thereof filed with the
Commission pursuant to EDGAR, except to the extent permitted by Regulation S-T.

         (ii) Independent Accountants. The accountants who certified the
financial statements and supporting schedules included in the Registration
Statement are independent public accountants as required by the 1933 Act and the
1933 Act Regulations.

         (iii) Financial Statements. The financial statements included in the
Registration Statement and the Prospectus, together with the related notes,
present fairly in all material respects the financial position of the Company
and its consolidated subsidiaries at the dates indicated and the statement of
operations, stockholders' equity and cash flows of the Company and its
consolidated subsidiaries for the periods specified in conformity with generally
accepted accounting principles ("GAAP") applied on a consistent basis throughout
the periods involved. The selected financial data and the summary financial
information included in the Prospectus have been derived from the consolidated
financial statements of the Company. The pro forma financial statements and the
related notes thereto included in the Registration Statement and the Prospectus
comply as to form in all material respects with the applicable requirements of
Rule 11-02 of Regulation S-X under the 1933 Act, and the pro forma adjustments
have been applied properly in all material respects to the historical amounts in
the compilation of such pro forma financial statements.

         (iv) No Material Adverse Change in Business. Since the respective
dates as of which information is given in the Registration Statement and the
Prospectus, except as otherwise stated therein, (A) there has been no material
adverse change in the condition, financial or otherwise, or in the earnings,
business affairs or business prospects of the Company and its subsidiaries
considered as one enterprise, whether or not arising in the ordinary course of
business (a "Material Adverse Effect"), (B) there have been no transactions
entered into by the Company or any of its subsidiaries, other than those in the
ordinary course of business, which are material with respect to the Company and
its subsidiaries considered as one enterprise, and (C) there has been no
dividend or distribution of any kind declared, paid or made by the Company on
any class of its capital stock.

         (v) Good Standing of the Company. The Company has been duly
organized and is validly existing as a corporation in good standing under the
laws of the State of Delaware and has corporate power and authority to own,
lease and operate its properties and to conduct its business as described in the
Prospectus and to enter into and perform its obligations under this Agreement;
and the Company is duly qualified as a foreign corporation to transact business
and is in good standing in each other jurisdiction in which such qualification
is required, whether by reason of the ownership or leasing of property or the
conduct of business, except where the failure so to qualify or to be in good
standing would not result in a Material Adverse Effect.




                                      -4-
<PAGE>   9
         (vi) Good Standing of Subsidiaries. Each "significant subsidiary" of
the Company (as such term is defined in Rule 1-02 of Regulation S-X) (each a
"Subsidiary" and, collectively, the "Subsidiaries") has been duly organized and
is validly existing as a corporation in good standing under the laws of the
jurisdiction of its incorporation, has corporate power and authority to own,
lease and operate its properties and to conduct its business as described in the
Prospectus and is duly qualified as a foreign corporation to transact business
and is in good standing in each jurisdiction in which such qualification is
required, whether by reason of the ownership or leasing of property or the
conduct of business, except where the failure so to qualify or to be in good
standing would not result in a Material Adverse Effect; except as otherwise
disclosed in the Registration Statement, all of the issued and outstanding
capital stock of each such Subsidiary has been duly authorized and validly
issued, is fully paid and non-assessable and is owned by the Company, directly
or through subsidiaries, free and clear of any security interest, mortgage,
pledge, lien, encumbrance, claim or equity; none of the outstanding shares of
capital stock of any Subsidiary was issued in violation of the preemptive or
similar rights of any securityholder of such Subsidiary. The only subsidiaries
of the Company are the subsidiaries listed on Exhibit 21 to the Registration
Statement.

         (vii) Capitalization. The authorized, issued and outstanding capital
stock of the Company on March 31, 1999 and as of the date hereof are as set
forth in the Prospectus in the columns entitled "Actual" and "Pro Forma",
respectively, under the caption "Capitalization" (except for subsequent
issuances, if any, pursuant to this Agreement, pursuant to reservations,
agreements, acquisitions or employee benefit plans referred to in the Prospectus
or pursuant to the exercise of convertible securities or options referred to in
the Prospectus). The shares of issued and outstanding capital stock of the
Company have been duly authorized and validly issued and are fully paid and
non-assessable; none of the outstanding shares of capital stock of the Company
was issued in violation of the preemptive or other similar rights of any
securityholder of the Company.

         (viii) Authorization of Agreement. This Agreement has been duly
authorized, executed and delivered by the Company.

         (ix) Authorization and Description of Securities. The Securities
have been duly authorized for issuance and sale to the Underwriters pursuant to
this Agreement and, when issued and delivered by the Company pursuant to this
Agreement against payment of the consideration set forth herein, will be validly
issued and fully paid and non-assessable; the Common Stock conforms in all
material respects to all statements relating thereto contained in the Prospectus
and such description conforms in all material respects to the rights set forth
in the instruments defining the same; no holder of the Securities will be
subject to personal liability by reason of being such a holder; and the issuance
of the Securities is not subject to the preemptive or other similar rights of
any securityholder of the Company.

         (x) Absence of Defaults and Conflicts. Neither the Company nor any
of its subsidiaries is in violation of its charter or by-laws or in default in
the performance or observance of any obligation, agreement, covenant or
condition contained in any contract,




                                      -5-
<PAGE>   10
indenture, mortgage, deed of trust, loan or credit agreement, note, lease or
other agreement or instrument to which the Company or any of its subsidiaries is
a party or by which it or any of them may be bound, or to which any of the
property or assets of the Company or any subsidiary is subject (collectively,
"Agreements and Instruments") except for such defaults that would not result in
a Material Adverse Effect; and the execution, delivery and performance of this
Agreement and the consummation of the transactions contemplated herein and in
the Registration Statement (including the issuance and sale of the Securities
and the use of the proceeds from the sale of the Securities as described in the
Prospectus under the caption "Use of Proceeds") and compliance by the Company
with its obligations hereunder have been duly authorized by all necessary
corporate action and do not and will not, whether with or without the giving of
notice or passage of time or both, conflict with or constitute a breach of, or
default or Repayment Event (as defined below) under, or result in the creation
or imposition of any lien, charge or encumbrance upon any property or assets of
the Company or any subsidiary pursuant to, the Agreements and Instruments or
violation of any applicable law, statute, rule, regulation, judgment, order,
writ or decree of any government, government instrumentality or court, domestic
or foreign, having jurisdiction over the Company or any subsidiary or any of
their assets, properties or operations (except for such conflicts, violations,
breaches or defaults or liens, charges or encumbrances that would not result in
a Material Adverse Effect), nor will such action result in any violation of the
provisions of the charter or by-laws of the Company or any subsidiary. As used
herein, a "Repayment Event" means any event or condition which gives the holder
of any note, debenture or other evidence of indebtedness (or any person acting
on such holder's behalf) the right to require the repurchase, redemption or
repayment of all or a portion of such indebtedness by the Company or any
subsidiary.

         (xi) Absence of Labor Dispute. No labor dispute with the employees
of the Company or any subsidiary exists or, to the knowledge of the Company, is
imminent, and the Company is not aware of any existing or imminent labor
disturbance by the employees of any of its or any subsidiary's principal
suppliers, manufacturers, customers or contractors, which, in either case, may
reasonably be expected to result in a Material Adverse Effect.

         (xii) Absence of Proceedings. There is no action, suit, proceeding,
inquiry or investigation before or brought by any court or governmental agency
or body, domestic or foreign, now pending, or, to the knowledge of the Company,
threatened, against or affecting the Company or any subsidiary, which is
required to be disclosed in the Registration Statement or the Prospectus (other
than as disclosed therein), or which might reasonably be expected to result in a
Material Adverse Effect, or which might reasonably be expected to materially and
adversely affect the consummation of the transactions contemplated in this
Agreement or the performance by the Company of its obligations hereunder; the
aggregate of all pending legal or governmental proceedings to which the Company
or any subsidiary is a party or of which any of their respective property or
assets is the subject which are not described in the Registration Statement,
including ordinary routine litigation incidental to the business, could not
reasonably be expected to result in a Material Adverse Effect.




                                      -6-
<PAGE>   11
         (xiii) Accuracy of Exhibits. There are no contracts or documents
which are required to be described in the Registration Statement or the
Prospectus or to be filed as exhibits thereto which have not been so described
and filed as required.

         (xiv) Possession of Intellectual Property. Except as disclosed in
the Prospectus, the Company and its subsidiaries own or possess, or can acquire
on reasonable terms, adequate patents, patent rights, licenses, inventions,
copyrights, know-how (including trade secrets and other unpatented and/or
unpatentable proprietary or confidential information, systems or procedures),
trademarks, service marks, trade names or other intellectual property
(collectively, "Intellectual Property") necessary to carry on the business now
operated by them, and neither the Company nor any of its subsidiaries has
received any notice or is otherwise aware of any infringement of or conflict
with asserted rights of others with respect to any Intellectual Property or of
any facts or circumstances which would render any Intellectual Property invalid
or inadequate to protect the interest of the Company or any of its subsidiaries
therein, and which infringement or conflict (if the subject of any unfavorable
decision, ruling or finding) or invalidity or inadequacy, singly or in the
aggregate, would result in a Material Adverse Effect.

         (xv) Absence of Further Requirements. No filing with, or
authorization, approval, consent, license, order, registration, qualification or
decree of, any court or governmental authority or agency is necessary or
required for the performance by the Company of its obligations hereunder, in
connection with the offering, issuance or sale of the Securities hereunder or
the consummation of the transactions contemplated by this Agreement, except (i)
such as have been already obtained or as may be required under the 1933 Act or
the 1933 Act Regulations or state securities laws or pursuant to the Securities
Exchange Act of 1934, as amended (the "1934 Act"), (ii) such as may be required
by the rules and regulations of the National Association of Securities Dealers,
Inc. and (iii) such as have been obtained under the laws and regulations of
jurisdictions outside the United States in which the Reserved Shares are
offered.

         (xvi) Possession of Licenses and Permits. The Company and its
subsidiaries possess such permits, licenses, approvals, consents and other
authorizations (collectively, "Governmental Licenses") issued by the appropriate
federal, state, local or foreign regulatory agencies or bodies necessary to
conduct the business now operated by them except where the failure to possess
such Governmental Licenses would not have a Material Adverse Effect; the Company
and its subsidiaries are in compliance with the terms and conditions of all such
Governmental Licenses, except where the failure so to comply would not, singly
or in the aggregate, have a Material Adverse Effect; all of the Governmental
Licenses are valid and in full force and effect, except when the invalidity of
such Governmental Licenses or the failure of such Governmental Licenses to be in
full force and effect would not have a Material Adverse Effect; and neither the
Company nor any of its subsidiaries has received any notice of proceedings
relating to the revocation or modification of any such Governmental Licenses
which, singly or in the aggregate, if the subject of an unfavorable decision,
ruling or finding, would result in a Material Adverse Effect.



                                      -7-
<PAGE>   12
         (xvii) Title to Property. The Company and its subsidiaries have good
and marketable title to all real property owned by the Company and its
subsidiaries and good title to all other properties owned by them, in each case,
free and clear of all mortgages, pledges, liens, security interests, claims,
restrictions or encumbrances of any kind except such as (a) are described in the
Prospectus or (b) do not, singly or in the aggregate, have a Material Adverse
Effect; and all of the leases and subleases material to the business of the
Company and its subsidiaries, considered as one enterprise, and under which the
Company or any of its subsidiaries holds properties described in the Prospectus,
are in full force and effect, and neither the Company nor any subsidiary has any
notice of any material claim of any sort that has been asserted by anyone
adverse to the rights of the Company or any subsidiary under any of the leases
or subleases mentioned above, or affecting or questioning the rights of the
Company or such subsidiary to the continued possession of the leased or
subleased premises under any such lease or sublease.

         (xviii) Compliance with Cuba Act. The Company has complied in all
material respects with, and is and will be in compliance in all material
respects with, the provisions of that certain Florida act relating to disclosure
of doing business with Cuba, codified as Section 517.075 of the Florida
statutes, and the rules and regulations thereunder (collectively, the "Cuba
Act") or is exempt therefrom.

         (xix) Investment Company Act. The Company is not, and upon the
issuance and sale of the Securities as herein contemplated and the application
of the net proceeds therefrom as described in the Prospectus will not be, an
"investment company" or an entity "controlled" by an "investment company" as
such terms are defined in the Investment Company Act of 1940, as amended (the
"1940 Act").

         (xx) Environmental Laws. Except as described in the Registration
Statement and except as would not, singly or in the aggregate, result in a
Material Adverse Effect, (A) neither the Company nor any of its subsidiaries is
in violation of any federal, state, local or foreign statute, law, rule,
regulation, ordinance, code, policy or rule of common law or any judicial or
administrative interpretation thereof, including any judicial or administrative
order, consent, decree or judgment, relating to pollution or protection of human
health, the environment (including, without limitation, ambient air, surface
water, groundwater, land surface or subsurface strata) or wildlife, including,
without limitation, laws and regulations relating to the release or threatened
release of chemicals, pollutants, contaminants, wastes, toxic substances,
hazardous substances, petroleum or petroleum products (collectively, "Hazardous
Materials") or to the manufacture, processing, distribution, use, treatment,
storage, disposal, transport or handling of Hazardous Materials (collectively,
"Environmental Laws"), (B) the Company and its subsidiaries have all permits,
authorizations and approvals required under any applicable Environmental Laws
and are each in compliance with their requirements, (C) there are no pending or
to the knowledge of the Company threatened administrative, regulatory or
judicial actions, suits, demands, demand letters, claims, liens, notices of
noncompliance or violation, investigation or proceedings relating to any
Environmental Law against the Company or any of its subsidiaries and (D) there
are no events or circumstances that might reasonably be expected to form the
basis of an order for





                                      -8-
<PAGE>   13
clean-up or remediation, or an action, suit or proceeding by any private party
or governmental body or agency, against or affecting the Company or any of its
subsidiaries relating to Hazardous Materials or any Environmental Laws.

         (xxi) Registration Rights. Except as disclosed in the Prospectus,
there are no persons with registration rights or other similar rights to have
any securities registered pursuant to the Registration Statement or otherwise
registered by the Company under the 1933 Act.

         (xxii) Year 2000 Compliance. The Company is using reasonable
procedures to verify that the software used in its products will recognize and
process date fields after the turn of the century, and perform date-dependent
calculations and operations (including sorting, comparing and reporting) after
the turn of the century correctly, and is using reasonable efforts to ensure
that its software will not produce invalid and/or incorrect results as a result
of the change of century (all without human intervention, other than original
data entry of valid dates), except where the failure to use such procedures or
efforts would not have a Material Adverse Effect, provided that the software
receives correct and properly formatted date inputs from all software and
hardware that exchanges data with or provides data to the software.

         (xxiii) Systems and Controls. The Company maintains a system of
internal accounting controls sufficient to provide reasonable assurance that (i)
transactions are executed in accordance with management's general or specific
authorizations; (ii) transactions are recorded as necessary to permit timely
preparation of financial statements in conformity in all material respects with
generally accepted accounting principles and to maintain asset accountability;
and (iii) access to assets is permitted only in accordance with management's
general or specific authorization.

         (b) Officer's Certificates. Any certificate signed by any officer of
the Company or any of its subsidiaries delivered to the Representative(s) or to
counsel for the Underwriters shall be deemed a representation and warranty by
the Company to each Underwriter as to the matters covered thereby.

SECTION 2. Sale and Delivery to Underwriters; Closing.

         (a) Initial Securities. On the basis of the representations and
warranties herein contained and subject to the terms and conditions herein set
forth, the Company agrees to sell to each Underwriter, severally and not
jointly, and each Underwriter, severally and not jointly, agrees to purchase
from the Company, at the price per share set forth in Schedule B, the respective
number of Initial Securities set forth in Schedule A opposite the name of such
Underwriter, plus any additional number of Initial Securities which such
Underwriter may become obligated to purchase pursuant to the provisions of
Section 10 hereof.

         (b) Option Securities. In addition, on the basis of the representations
and warranties herein contained and subject to the terms and conditions herein
set forth, the Company hereby grants




                                      -9-
<PAGE>   14
an option to the Underwriters, severally and not jointly, to purchase up to an
additional ____________ shares of Common Stock at the price per share set forth
in Schedule B, less an amount per share equal to any dividends or distributions
declared by the Company and payable on the Initial Securities but not payable on
the Option Securities. The option hereby granted will expire 30 days after the
date hereof and may be exercised in whole or in part from time to time only for
the purpose of covering over-allotments which may be made in connection with the
offering and distribution of the Initial Securities upon notice by the
Representative(s) to the Company setting forth the number of Option Securities
as to which the several Underwriters are then exercising the option and the time
and date of payment and delivery for such Option Securities. Any such time and
date of delivery (a "Date of Delivery") shall be determined by the
Representative(s), but shall not be later than seven full business days after
the exercise of said option, nor in any event prior to the Closing Time, as
hereinafter defined. If the option is exercised as to all or any portion of the
Option Securities, each of the Underwriters, acting severally and not jointly,
will purchase that proportion of the total number of Option Securities then
being purchased which the number of Initial Securities set forth in Schedule A
opposite the name of such Underwriter bears to the total number of Initial
Securities, subject in each case to such adjustments as the Representatives in
their discretion shall make to eliminate any sales or purchases of fractional
shares.

         (c) Payment. Payment of the purchase price for, and delivery of
certificates for, the Initial Securities shall be made at the offices of Dewey
Ballantine LLP, 1301 Avenue of the Americas, New York, New York 10019, or at
such other place as shall be agreed upon by the Representatives and the Company,
at 9:00 A.M. (Eastern time) on the third (fourth, if the pricing occurs after
4:30 P.M. (Eastern time) on any given day) business day after the date hereof
(unless postponed in accordance with the provisions of Section 10), or such
other time not later than ten business days after such date as shall be agreed
upon by the Representative(s) and the Company (such time and date of payment and
delivery being herein called "Closing Time").

         In addition, in the event that any or all of the Option Securities are
purchased by the Underwriters, payment of the purchase price for, and delivery
of certificates for, such Option Securities shall be made at the above-mentioned
offices, or at such other place as shall be agreed upon by the Representative(s)
and the Company, on each Date of Delivery as specified in the notice from the
Representative(s) to the Company.

         Payment shall be made to the Company by wire transfer of immediately
available funds to a bank account designated by the Company, against delivery to
the Representative(s) for the respective accounts of the Underwriters of
certificates for the Securities to be purchased by them. It is understood that
each Underwriter has authorized the Representative(s), for its account, to
accept delivery of, receipt for, and make payment of the purchase price for, the
Initial Securities and the Option Securities, if any, which it has agreed to
purchase. Merrill Lynch, individually and not as representative of the
Underwriters, may (but shall not be obligated to) make payment of the purchase
price for the Initial Securities or the Option Securities, if any, to be
purchased by any Underwriter whose funds have not been received by the Closing
Time or the relevant Date of Delivery, as the case may be, but such payment
shall not relieve such Underwriter from its obligations hereunder.



                                      -10-
<PAGE>   15
         (d) Denominations; Registration. Certificates for the Initial
Securities and the Option Securities, if any, shall be in such denominations and
registered in such names as the Representative(s) may request in writing at
least one full business day before the Closing Time or the relevant Date of
Delivery, as the case may be. The certificates for the Initial Securities and
the Option Securities, if any, will be made available for examination and
packaging by the Representative(s) in The City of New York not later than 10:00
A.M. (Eastern time) on the business day prior to the Closing Time or the
relevant Date of Delivery, as the case may be.

         SECTION 3. Covenants of the Company. The Company covenants with each
Underwriter as follows:

         (a) Compliance with Securities Regulations and Commission Requests. The
Company, subject to Section 3(b), will comply with the requirements of Rule 430A
or Rule 434, as applicable, and will notify the Representative(s) immediately,
and confirm the notice in writing, (i) when any post-effective amendment to the
Registration Statement shall become effective, or any supplement to the
Prospectus or any amended Prospectus shall have been filed, (ii) of the receipt
of any comments from the Commission, (iii) of any request by the Commission for
any amendment to the Registration Statement or any amendment or supplement to
the Prospectus or for additional information, and (iv) of the issuance by the
Commission of any stop order suspending the effectiveness of the Registration
Statement or of any order preventing or suspending the use of any preliminary
prospectus, or of the suspension of the qualification of the Securities for
offering or sale in any jurisdiction, or of the initiation or threatening known
to the Company of any proceedings for any of such purposes. The Company will
promptly effect the filings necessary pursuant to Rule 424(b) and will take such
steps as it deems necessary to ascertain promptly whether the form of prospectus
transmitted for filing under Rule 424(b) was received for filing by the
Commission and, in the event that it was not, it will promptly file such
prospectus. The Company will make every reasonable effort to prevent the
issuance of any stop order and, if any stop order is issued, to obtain the
lifting thereof at the earliest possible moment.

         (b) Filing of Amendments. The Company will give the Representative(s)
notice of its intention to file or prepare any amendment to the Registration
Statement (including any filing under Rule 462(b)), any Term Sheet or any
amendment, supplement or revision to either the prospectus included in the
Registration Statement at the time it became effective or to the Prospectus,
will furnish the Representative(s) with copies of any such documents a
reasonable amount of time prior to such proposed filing or use, as the case may
be, and will not file or use any such document to which the Representative(s) or
counsel for the Underwriters shall object.

         (c) Delivery of Registration Statements. The Company has furnished or
will deliver to the Representative(s) and counsel for the Underwriters, without
charge, signed copies of the Registration Statement as originally filed and of
each amendment thereto (including exhibits filed therewith or incorporated by
reference therein) and signed copies of all consents and certificates of
experts, and will also deliver to the Representative(s), without charge, a
conformed copy of the Registration Statement as originally filed and of each
amendment thereto (without exhibits) for each of the Underwriters. The copies of
the Registration Statement and each amendment thereto





                                      -11-
<PAGE>   16
furnished to the Underwriters will be identical to the electronically
transmitted copies thereof filed with the Commission pursuant to EDGAR, except
to the extent permitted by Regulation S-T.

         (d) Delivery of Prospectuses. The Company has delivered to each
Underwriter, without charge, as many copies of each preliminary prospectus as
such Underwriter reasonably requested, and the Company hereby consents to the
use of such copies for purposes permitted by the 1933 Act. The Company will
furnish to each Underwriter, without charge, during the period when the
Prospectus is required to be delivered under the 1933 Act or the 1934 Act, such
number of copies of the Prospectus (as amended or supplemented) as such
Underwriter may reasonably request. The Prospectus and any amendments or
supplements thereto furnished to the Underwriters will be identical to the
electronically transmitted copies thereof filed with the Commission pursuant to
EDGAR, except to the extent permitted by Regulation S-T.

         (e) Continued Compliance with Securities Laws. The Company will comply
with the 1933 Act and the 1933 Act Regulations so as to permit the completion of
the distribution of the Securities as contemplated in this Agreement and in the
Prospectus. If at any time when a prospectus is required by the 1933 Act to be
delivered in connection with sales of the Securities, any event shall occur or
condition shall exist as a result of which it is necessary, in the opinion of
counsel for the Underwriters or for the Company, to amend the Registration
Statement or amend or supplement the Prospectus in order that the Prospectus
will not include any untrue statements of a material fact or omit to state a
material fact necessary in order to make the statements therein not misleading
in the light of the circumstances existing at the time it is delivered to a
purchaser, or if it shall be necessary, in the opinion of such counsel, at any
such time to amend the Registration Statement or amend or supplement the
Prospectus in order to comply with the requirements of the 1933 Act or the 1933
Act Regulations, the Company will promptly prepare and file with the Commission,
subject to Section 3(b), such amendment or supplement as may be necessary to
correct such statement or omission or to make the Registration Statement or the
Prospectus comply with such requirements, and the Company will furnish to the
Underwriters such number of copies of such amendment or supplement as the
Underwriters may reasonably request.

         (f) Blue Sky Qualifications. The Company will use its commercially
reasonable efforts, in cooperation with the Underwriters, to qualify the
Securities for offering and sale under the applicable securities laws of such
states and other jurisdictions (domestic or foreign) as the Representatives may
designate and to maintain such qualifications in effect for a period of not less
than one year from the later of the effective date of the Registration Statement
and any Rule 462(b) Registration Statement; provided, however, that the Company
shall not be obligated to file any general consent to service of process or to
qualify as a foreign corporation or as a dealer in securities in any
jurisdiction in which it is not so qualified or to subject itself to taxation in
respect of doing business in any jurisdiction in which it is not otherwise so
subject. In each jurisdiction in which the Securities have been so qualified,
the Company will file such statements and reports as may be required by the laws
of such jurisdiction to continue such qualification in effect for a period of
not less than one year from the effective date of the Registration Statement and
any Rule 462(b) Registration Statement.



                                      -12-
<PAGE>   17
         (g) Rule 158. The Company will timely file such reports pursuant to the
1934 Act as are necessary in order to make generally available to its
securityholders as soon as practicable an earnings statement for the purposes
of, and to provide the benefits contemplated by, the last paragraph of Section
11(a) of the 1933 Act.

         (h) Use of Proceeds. The Company will use the net proceeds received by
it from the sale of the Securities in all material respects in the manner
specified in the Prospectus under "Use of Proceeds".

         (i) Listing. The Company will use its commercially reasonable efforts
to effect and maintain the quotation of the Securities on the Nasdaq National
Market and will file with the Nasdaq National Market all documents and notices
required by the Nasdaq National Market of companies that have securities that
are traded in the over-the-counter market and quotations for which are reported
by the Nasdaq National Market.

         (j) Restriction on Sale of Securities. During a period of 180 days from
the date of the Prospectus, the Company will not, without the prior written
consent of Merrill Lynch, (i) directly or indirectly, offer, pledge, sell,
contract to sell, sell any option or contract to purchase, purchase any option
or contract to sell, grant any option, right or warrant to purchase or otherwise
transfer or dispose of any share of Common Stock or any securities convertible
into or exercisable or exchangeable for Common Stock or file any registration
statement under the 1933 Act with respect to any of the foregoing or (ii) enter
into any swap or any other agreement or any transaction that transfers, in whole
or in part, directly or indirectly, the economic consequence of ownership of the
Common Stock, whether any such swap or transaction described in clause (i) or
(ii) above is to be settled by delivery of Common Stock or such other
securities, in cash or otherwise. The foregoing sentence shall not apply to (A)
the Securities to be sold hereunder, (B) any shares of Common Stock issued by
the Company upon the exercise of an option or warrant or the conversion of a
security outstanding on the date hereof and referred to in the Prospectus, (C)
any shares of Common Stock issued or options to purchase Common Stock granted
pursuant to existing employee benefit plans of the Company referred to in the
Prospectus or (D) any shares of Common Stock issued in connection with
acquisitions of other entities by the Company if the recipient of such shares
executes a similar lock-up agreement with Merrill Lynch.

         (k) Reporting Requirements. The Company, during the period when the
Prospectus is required to be delivered under the 1933 Act or the 1934 Act, will
file all documents required to be filed with the Commission pursuant to the 1934
Act within the time periods required by the 1934 Act and the rules and
regulations of the Commission thereunder.

         (l) Compliance with NASD Rules. The Company hereby agrees that it will
ensure that the Reserved Securities will be restricted as required by the
National Association of Securities Dealers, Inc. (the "NASD") or the NASD rules
from sale, transfer, assignment, pledge or hypothecation for a period of three
months following the date of this Agreement. The Underwriters will notify the
Company as to which persons will need to be so restricted. At the request of the
Underwriters, the Company will direct the transfer agent to place a stop
transfer restriction upon such securities for such period of time. Should the
Company release, or seek to release, from such





                                      -13-
<PAGE>   18
restrictions any of the Reserved Securities, the Company agrees to reimburse the
Underwriters for any reasonable expenses (including, without limitation, legal
expenses) they incur in connection with such release.

         (m) Compliance with Rule 463. The Company will file with the Commission
such reports or take such other actions as may be required pursuant to Rule 463
of the 1933 Act Regulations.

         (n) During the period beginning from the date hereof and continuing to
and including the date 180 days after the date of the Prospectus, to impose
stop-transfer instructions with respect to all securities acquired by
individuals upon exercise of options issued by the Company in accordance with
written agreements between the Company and such persons.

SECTION 4. Payment of Expenses. (a) Expenses. The Company will pay all expenses
incident to the performance of its obligations under this Agreement, including
(i) the preparation, printing and filing of the Registration Statement
(including financial statements and exhibits) as originally filed and of each
amendment thereto, (ii) the preparation, printing and delivery to the
Underwriters of this Agreement, any Agreement among Underwriters and such other
documents as may be required in connection with the offering, purchase, sale,
issuance or delivery of the Securities, (iii) the preparation, issuance and
delivery of the certificates for the Securities to the Underwriters, including
any stock or other transfer taxes and any stamp or other duties payable upon the
sale, issuance or delivery of the Securities to the Underwriters, (iv) the fees
and disbursements of the Company's counsel, accountants and other advisors, (v)
the qualification of the Securities under securities laws in accordance with the
provisions of Section 3(f) hereof, including filing fees and the reasonable fees
and disbursements of counsel for the Underwriters in connection therewith and in
connection with the preparation of the Blue Sky Survey and any supplement
thereto, (vi) the printing and delivery to the Underwriters of copies of each
preliminary prospectus, any Term Sheets and of the Prospectus and any amendments
or supplements thereto, (vii) the preparation, printing and delivery to the
Underwriters of copies of the Blue Sky Survey and any supplement thereto, (viii)
the fees and expenses of any transfer agent or registrar for the Securities and
(ix) the filing fees incident to, and the reasonable fees and disbursements of
counsel to the Underwriters in connection with, the review by the National
Association of Securities Dealers, Inc. (the "NASD") of the terms of the sale of
the Securities, (x) the fees and expenses incurred in connection with the
inclusion of the Securities in the Nasdaq National Market and (xi) all costs and
expenses of the Underwriters, including the reasonable fees and disbursements of
counsel for the Underwriters, in connection with matters related to the Reserved
Securities which are designated by the Company for sale to employees, directors
and other people designated by the Company.

         (b) Termination of Agreement. If this Agreement is terminated by the
Representative(s) in accordance with the provisions of Section 5 or Section
9(a)(i) hereof, the Company shall reimburse the Underwriters for all of their
reasonable out-of-pocket expenses, including the reasonable fees and
disbursements of counsel for the Underwriters.

SECTION 5. Conditions of Underwriters' Obligations. The obligations of the
several Underwriters hereunder are subject to the accuracy of the
representations and warranties of the Company contained in Section 1 hereof or
in certificates of any officer of the Company or any subsidiary of





                                      -14-
<PAGE>   19
the Company delivered pursuant to the provisions hereof, to the performance by
the Company of its covenants and other obligations hereunder, and to the
following further conditions:

         (a) Effectiveness of Registration Statement. The Registration
Statement, including any Rule 462(b) Registration Statement, has become
effective and at Closing Time no stop order suspending the effectiveness of the
Registration Statement shall have been issued under the 1933 Act or proceedings
therefor initiated or threatened by the Commission, and any request on the part
of the Commission for additional information shall have been complied with to
the reasonable satisfaction of counsel to the Underwriters. A prospectus
containing the Rule 430A Information shall have been filed with the Commission
in accordance with Rule 424(b) (or a post-effective amendment providing such
information shall have been filed and declared effective in accordance with the
requirements of Rule 430A) or, if the Company has elected to rely upon Rule 434,
a Term Sheet shall have been filed with the Commission in accordance with Rule
424(b).

         (b) Opinion of Counsel for Company. At Closing Time, the
Representatives shall have received the favorable opinion, dated as of Closing
Time, of Dewey Ballantine LLP, counsel for the Company, in form and substance
satisfactory to counsel for the Underwriters, together with signed or reproduced
copies of such letter for each of the other Underwriters to the effect set forth
in Exhibit A hereto and to such further effect as counsel to the Underwriters
may reasonably request.

         (c) Opinion of Counsel for Digiweb, Inc. At Closing Time, the
Representatives shall have received the favorable opinion, dated as of Closing
Time, of Roscher & Associates, P.C., counsel for Digiweb, Inc, in form and
substance satisfactory to counsel for the Underwriters, together with signed or
reproduced copies of such letter for each of the other Underwriters to the
effect set forth in Exhibit B hereto and to such further effect as counsel to
the Underwriters may reasonably request.

         (d) Opinion of Counsel for Net Daemons Associates, Inc.. At Closing
Time, the Representatives shall have received the favorable opinion, dated as of
Closing Time, of Sheetman & Halperin, counsel for Net Daemons Associates, Inc.,
in form and substance satisfactory to counsel for the Underwriters, together
with signed or reproduced copies of such letter for each of the other
Underwriters to the effect set forth in Exhibit C hereto and to such further
effect as counsel to the Underwriters may reasonably request.

         (e) Opinion of Counsel for Underwriters. At Closing Time, the
Representatives shall have received the favorable opinion, dated as of Closing
Time, of Wilson Sonsini Goodrich & Rosati, Professional Corporation, counsel for
the Underwriters, together with signed or reproduced copies of such letter for
each of the other Underwriters with respect to the matters set forth in clauses
(i), (ii), (v), (vi) (solely as to preemptive or other similar rights arising by
operation of law or under the charter or by-laws of the Company), (viii) through
(x), inclusive, (xii), (xiv) (solely as to the information in the Prospectus
under "Description of Capital Stock--Common Stock") and the penultimate
paragraph of Exhibit A hereto. In giving such opinion such counsel may rely, as
to all matters governed by the laws of jurisdictions other than the law of the
State of California, the federal law of the United States and the General
Corporation Law of the State of Delaware, upon the opinions of counsel
satisfactory to the Representative(s). Such counsel may also state that, insofar





                                      -15-
<PAGE>   20
as such opinion involves factual matters, they have relied, to the extent they
deem proper, upon certificates of officers of the Company and its subsidiaries
and certificates of public officials.

         (f) Officers' Certificate. At Closing Time, there shall not have been,
since the date hereof or since the respective dates as of which information is
given in the Prospectus, any material adverse change in the condition, financial
or otherwise, or in the earnings, business affairs or business prospects of the
Company and its subsidiaries considered as one enterprise, whether or not
arising in the ordinary course of business, and the Representative(s) shall have
received a certificate on behalf of the Company of the President or a Vice
President of the Company and of the chief financial or chief accounting officer
of the Company, dated as of Closing Time, to the effect that (i) there has been
no such material adverse change, (ii) the representations and warranties in
Section 1(a) hereof are true and correct with the same force and effect as
though expressly made at and as of Closing Time, (iii) the Company has complied
with all agreements and satisfied all conditions on its part to be performed or
satisfied at or prior to Closing Time, and (iv) no stop order suspending the
effectiveness of the Registration Statement has been issued and no proceedings
for that purpose have been instituted or are pending or are contemplated by the
Commission.

         (g) Accountant's Comfort Letter. At the time of the execution of this
Agreement, the Representatives shall have received from Ernst & Young LLP a
letter dated such date, in form and substance satisfactory to the
Representatives, together with signed or reproduced copies of such letter for
each of the other Underwriters containing statements and information of the type
ordinarily included in accountants' "comfort letters" to underwriters with
respect to the financial statements and certain financial information contained
in the Registration Statement and the Prospectus. Additionally, at the time of
the execution of this Agreement, the Representatives shall have received from
Urbach Kahn & Werlin PC, BSC&E, PriceWaterhouseCoopers LLC, Frankel, Lodgen,
Lacher, Golditch, Sardi & Howard, BDO Seidman, LLP, Deloitte & Touche LLP and
Ernst & Young LLP letters dated such date, in form and substance satisfactory to
the Representatives, together with signed or reproduced copies of such letter
for each of the other Underwriters containing statements and information of the
type ordinarily included in accountants' "comfort letters" to underwriters with
respect to the financial statements of Tri Star Web Creations Inc., Gen
International, Inc and Consolidated subsidiaries, Digiweb, Inc., Clever
Computers, Inc., Homecom Communications, Inc. (Host America Division), B.N.
Technology, Inc. (DBA Internet Communications), Telephonetics International,
Inc. and affiliate, Net Daemons Associates and Interliant, Inc. contained in the
Registration Statement and the Prospectus.

         (h) Bring-down Comfort Letter. At Closing Time, the Representative(s)
shall have received from each of Ernst & Young LLP letters dated as of Closing
Time, to the effect that they reaffirm the statements made in the letters
furnished pursuant to subsection (g) of this Section, except that the specified
date referred to shall be a date not more than three business days prior to
Closing Time.

         (i) Approval of Listing. At Closing Time, the Securities shall have
been approved for inclusion in the Nasdaq National Market, subject only to
official notice of issuance.




                                      -16-
<PAGE>   21
         (j) No Objection. The NASD has confirmed that it has not raised any
objection with respect to the fairness and reasonableness of the underwriting
terms and arrangements.

         (k) Lock-up Agreements. At the date of this Agreement, the
Representatives shall have received an agreement substantially in the form of
Exhibit D hereto signed by the persons listed on Schedule C hereto.

         (l) Conditions to Purchase of Option Securities. In the event that the
Underwriters exercise their option provided in Section 2(b) hereof to purchase
all or any portion of the Option Securities, the representations and warranties
of the Company contained herein and the statements in any certificates furnished
by the Company or any subsidiary of the Company hereunder shall be true and
correct as of each Date of Delivery and, at the relevant Date of Delivery, the
Representative(s) shall have received:

                  (i) Officers' Certificate. A certificate, on behalf of the
         Company, dated such Date of Delivery, of the President or a Vice
         President of the Company and of the chief financial or chief accounting
         officer of the Company confirming that the certificate delivered at the
         Closing Time pursuant to Section 5(d) hereof remains true and correct
         as of such Date of Delivery.

                  (ii) Opinion of Counsel for Company. The favorable opinion of
         Dewey Ballantine LLP, counsel for the Company, in form and substance
         satisfactory to counsel for the Underwriters, dated such Date of
         Delivery, relating to the Option Securities to be purchased on such
         Date of Delivery and otherwise to the same effect as the opinion
         required by Section 5(b) hereof.

                  (iii) Opinion of Counsel for Underwriters. The favorable
         opinion of Wilson Sonsini Goodrich & Rosati, Professional Corporation,
         counsel for the Underwriters, dated such Date of Delivery, relating to
         the Option Securities to be purchased on such Date of Delivery and
         otherwise to the same effect as the opinion required by Section 5(c)
         hereof.

                  (iv) Bring-down Comfort Letter. A letter from Ernst & Young
         LLP, in form and substance satisfactory to the Representative(s) and
         dated such Date of Delivery, substantially in the same form and
         substance as the letter furnished to the Representative(s) pursuant to
         Section 5(f) hereof, except that the "specified date" in the letter
         furnished pursuant to this paragraph shall be a date not more than five
         days prior to such Date of Delivery.

         (m) Additional Documents. At Closing Time and at each Date of Delivery,
counsel for the Underwriters shall have been furnished with such documents and
opinions as they may require for the purpose of enabling them to pass upon the
issuance and sale of the Securities as herein contemplated, or in order to
evidence the accuracy of any of the representations or warranties, or the
fulfillment of any of the conditions, herein contained; and all proceedings
taken by the Company in connection with the issuance and sale of the Securities
as herein contemplated shall be satisfactory in form and substance to the
Representative(s) and counsel for the Underwriters.




                                      -17-
<PAGE>   22
         (n) Termination of Agreement. If any condition specified in this
Section shall not have been fulfilled when and as required to be fulfilled, this
Agreement, or, in the case of any condition to the purchase of Option
Securities, on a Date of Delivery which is after the Closing Time, the
obligations of the several Underwriters to purchase the relevant Option
Securities, may be terminated by the Representative(s) by notice to the Company
at any time at or prior to Closing Time or such Date of Delivery, as the case
may be, and such termination shall be without liability of any party to any
other party except as provided in Section 4 and except that Sections 1, 6, 7 and
8 shall survive any such termination and remain in full force and effect.

SECTION 6.

         (a) Indemnification of Underwriters. The Company agrees to indemnify
and hold harmless each Underwriter and each person, if any, who controls any
Underwriter within the meaning of Section 15 of the 1933 Act or Section 20 of
the 1934 Act as follows:

                  (i) against any and all loss, liability, claim, damage and
         expense whatsoever, as incurred, arising out of any untrue statement or
         alleged untrue statement of a material fact contained in the
         Registration Statement (or any amendment thereto), including the Rule
         430A Information and the Rule 434 Information, if applicable, or the
         omission or alleged omission therefrom of a material fact required to
         be stated therein or necessary to make the statements therein not
         misleading or arising out of any untrue statement or alleged untrue
         statement of a material fact included in any preliminary prospectus or
         the Prospectus (or any amendment or supplement thereto), or the
         omission or alleged omission therefrom of a material fact necessary in
         order to make the statements therein, in the light of the circumstances
         under which they were made, not misleading;

                  (ii) against any and all loss, liability, claim, damage and
         expense whatsoever, as incurred, arising out of (A) the violation of
         any applicable laws or regulations of foreign jurisdictions where
         Reserved Securities have been offered and (B) any untrue statement or
         alleged untrue statement of a material fact included in the supplement
         or prospectus wrapper material distributed in foreign jurisdictions in
         connection with the reservation and sale of the Reserved Securities to
         eligible employees, directors and other persons designated by the
         Company or the omission or alleged omission therefrom of a material
         fact necessary to make the statements therein, when considered in
         conjunction with the Prospectus or preliminary prospectus, not
         misleading;

                  (iii) against any and all loss, liability, claim, damage and
         expense whatsoever, as incurred, to the extent of the aggregate amount
         paid in settlement of any litigation, or any investigation or
         proceeding by any governmental agency or body, commenced or threatened,
         or of any claim whatsoever based upon any such untrue statement or
         omission, or any such alleged untrue statement or omission or in
         connection with any violation of the nature referred to in Section
         6(a)(ii)(A) hereof; provided that (subject to Section 6(d) below) any
         such settlement is effected with the written consent of the Company;
         and




                                      -18-
<PAGE>   23
                  (iv) against any and all expense whatsoever, as incurred
         (including the reasonable fees and disbursements of counsel chosen by
         Merrill Lynch), reasonably incurred in investigating, preparing or
         defending against any litigation, or any investigation or proceeding by
         any governmental agency or body, commenced or threatened, or any claim
         whatsoever based upon any such untrue statement or omission, or any
         such alleged untrue statement or omission or in connection with any
         violation of the nature referred to in Section 6(a)(ii)(A) hereof, to
         the extent that any such expense is not paid under (i), (ii) or (iii)
         above;

provided, however, that this indemnity agreement shall not apply to any loss,
liability, claim, damage or expense to the extent arising out of any untrue
statement or omission or alleged untrue statement or omission made in reliance
upon and in conformity with written information furnished to the Company by any
Underwriter through Merrill Lynch expressly for use in the Registration
Statement (or any amendment thereto), including the Rule 430A Information and
the Rule 434 Information, if applicable, or any preliminary prospectus or the
Prospectus (or any amendment or supplement thereto); and provided further that
the Company will not be liable to any Underwriter with respect to any Prospectus
to the extent that the Company shall sustain the burden of proving that any such
loss, liability, claim, damage or expense resulted from the fact that such
Underwriter, in contravention of a requirement of this Agreement or applicable
law, sold securities to a person to whom such Underwriter failed to send or
give, at or prior to the Closing Date, a copy of the Prospectus, as then amended
or supplemented if: (i) the Company has previously funished copies thereof
(sufficiently in advance of the Closing Date to allow for distribution by the
Closing Date) to the Underwriter and the loss, liability, claim, damage or
expense of such Underwriter resulted from an untrue statement or omission of a
material fact contained in or omitted from the preliminary prospectus which was
corrected in the Prospectus as, if applicable, amended or supplemented prior to
the Closing Date and such Prospectus was required by law to be delivered at or
prior to the written confirmation of sale to such person and (ii) such failure
to give or send such Prospectus by the Closing Date to the party or parties
asserting such loss, liability, claim, damage, or expense would have constituted
a valid defense to the claim asserted by such person.

         (b) Indemnification of Company, Directors and Officers. Each
Underwriter severally agrees to indemnify and hold harmless the Company, its
directors, each of its officers who signed the Registration Statement, and each
person, if any, who controls the Company within the meaning of Section 15 of the
1933 Act or Section 20 of the 1934 Act against any and all loss, liability,
claim, damage and expense described in the indemnity contained in subsection (a)
of this Section, as incurred, but only with respect to untrue statements or
omissions, or alleged untrue statements or omissions, made in the Registration
Statement (or any amendment thereto), including the Rule 430A Information and
the Rule 434 Information, if applicable, or any preliminary prospectus or the
Prospectus (or any amendment or supplement thereto) in reliance upon and in
conformity with written information furnished to the Company by such Underwriter
through Merrill Lynch expressly for use in the Registration Statement (or any
amendment thereto) or such preliminary prospectus or the Prospectus (or any
amendment or supplement thereto).

         (c) Actions against Parties; Notification. Each indemnified party shall
give notice as promptly as reasonably practicable to each indemnifying party of
any action commenced against it in respect of which indemnity may be sought
hereunder, but failure to so notify an indemnifying




                                      -19-
<PAGE>   24
party shall not relieve such indemnifying party from any liability hereunder to
the extent it is not materially prejudiced as a result thereof and in any event
shall not relieve it from any liability which it may have otherwise than on
account of this indemnity agreement. In the case of parties indemnified pursuant
to Section 6(a) above, counsel to the indemnified parties shall be selected by
Merrill Lynch, and, in the case of parties indemnified pursuant to Section 6(b)
above, counsel to the indemnified parties shall be selected by the Company. An
indemnifying party may participate at its own expense in the defense of any such
action; provided, however, that counsel to the indemnifying party shall not
(except with the consent of the indemnified party) also be counsel to the
indemnified party. In no event shall the indemnifying parties be liable for fees
and expenses of more than one counsel (in addition to any local counsel)
separate from their own counsel for all indemnified parties in connection with
any one action or separate but similar or related actions in the same
jurisdiction arising out of the same general allegations or circumstances. No
indemnifying party shall, without the prior written consent of the indemnified
parties, settle or compromise or consent to the entry of any judgment with
respect to any litigation, or any investigation or proceeding by any
governmental agency or body, commenced or threatened, or any claim whatsoever in
respect of which indemnification or contribution could be sought under this
Section 6 or Section 7 hereof (whether or not the indemnified parties are actual
or potential parties thereto), unless such settlement, compromise or consent (i)
includes an unconditional release of each indemnified party from all liability
arising out of such litigation, investigation, proceeding or claim and (ii) does
not include a statement as to or an admission of fault, culpability or a failure
to act by or on behalf of any indemnified party.

         (d) Settlement without Consent if Failure to Reimburse. If at any time
an indemnified party shall have requested an indemnifying party to reimburse the
indemnified party for fees and expenses of counsel to which such indemnified
party is entitled under this Section 6, such indemnifying party agrees that it
shall be liable for any settlement of the nature contemplated by Section
6(a)(ii) and Section 6(a)(iii) effected without its written consent if (i) such
settlement is entered into more than 45 days after receipt by such indemnifying
party of the aforesaid request, (ii) such indemnifying party shall have received
notice of the terms of such settlement at least 30 days prior to such settlement
being entered into and (iii) such indemnifying party shall not have reimbursed
such indemnified party in accordance with such request prior to the date of such
settlement.

         (e) Indemnification for Reserved Securities. In connection with the
offer and sale of the Reserved Securities, the Company agrees, promptly upon a
request in writing, to indemnify and hold harmless the Underwriters from and
against any and all losses, liabilities, claims, damages and expenses incurred
by them as a result of the failure of employees, directors and other persons
designated by the Company to pay for and accept delivery of Reserved Securities
which, by the end of the first business day following the date of this
Agreement, were subject to a properly confirmed agreement to purchase.

SECTION 7. Contribution. If the indemnification provided for in Section 6 hereof
is for any reason unavailable to or insufficient to hold harmless an indemnified
party in respect of any losses, liabilities, claims, damages or expenses
referred to therein, then each indemnifying party shall contribute to the
aggregate amount of such losses, liabilities, claims, damages and expenses
incurred
                                      -20-
<PAGE>   25
by such indemnified party, as incurred, (i) in such proportion as is appropriate
to reflect the relative benefits received by the Company on the one hand and the
Underwriters on the other hand from the offering of the Securities pursuant to
this Agreement or (ii) if the allocation provided by clause (i) is not permitted
by applicable law, in such proportion as is appropriate to reflect not only the
relative benefits referred to in clause (i) above but also the relative fault of
the Company on the one hand and of the Underwriters on the other hand in
connection with the statements or omissions, or in connection with any violation
of the nature referred to in Section 6(a)(ii)(A) hereof, which resulted in such
losses, liabilities, claims, damages or expenses, as well as any other relevant
equitable considerations.

         The relative benefits received by the Company on the one hand and the
Underwriters on the other hand in connection with the offering of the Securities
pursuant to this Agreement shall be deemed to be in the same respective
proportions as the total net proceeds from the offering of the Securities
pursuant to this Agreement (before deducting expenses) received by the Company
and the total underwriting discount received by the Underwriters, in each case
as set forth on the cover of the Prospectus, or, if Rule 434 is used, the
corresponding location on the Term Sheet, bear to the aggregate initial public
offering price of the Securities as set forth on such cover.

         The relative fault of the Company on the one hand and the Underwriters
on the other hand shall be determined by reference to, among other things,
whether any such untrue or alleged untrue statement of a material fact or
omission or alleged omission to state a material fact relates to information
supplied by the Company or by the Underwriters and the parties' relative intent,
knowledge, access to information and opportunity to correct or prevent such
statement or omission or any violation of the nature referred to in Section
6(a)(ii)(A) hereof.

         The Company and the Underwriters agree that it would not be just and
equitable if contribution pursuant to this Section 7 were determined by pro rata
allocation (even if the Underwriters were treated as one entity for such
purpose) or by any other method of allocation which does not take account of the
equitable considerations referred to above in this Section 7. The aggregate
amount of losses, liabilities, claims, damages and expenses incurred by an
indemnified party and referred to above in this Section 7 shall be deemed to
include any legal or other expenses reasonably incurred by such indemnified
party in investigating, preparing or defending against any litigation, or any
investigation or proceeding by any governmental agency or body, commenced or
threatened, or any claim whatsoever based upon any such untrue or alleged untrue
statement or omission or alleged omission.

         Notwithstanding the provisions of this Section 7, no Underwriter shall
be required to contribute any amount in excess of the amount by which the total
price at which the Securities underwritten by it and distributed to the public
were offered to the public exceeds the amount of any damages which such
Underwriter has otherwise been required to pay by reason of any such untrue or
alleged untrue statement or omission or alleged omission.

         No person guilty of fraudulent misrepresentation (within the meaning of
Section 11(f) of the 1933 Act) shall be entitled to contribution from any person
who was not guilty of such fraudulent misrepresentation.


                                      -21-
<PAGE>   26
         For purposes of this Section 7, each person, if any, who controls an
Underwriter within the meaning of Section 15 of the 1933 Act or Section 20 of
the 1934 Act shall have the same rights to contribution as such Underwriter, and
each director of the Company, each officer of the Company who signed the
Registration Statement, and each person, if any, who controls the Company within
the meaning of Section 15 of the 1933 Act or Section 20 of the 1934 Act shall
have the same rights to contribution as the Company. The Underwriters'
respective obligations to contribute pursuant to this Section 7 are several in
proportion to the number of Initial Securities set forth opposite their
respective names in Schedule A hereto and not joint.

SECTION 8. Representations, Warranties and Agreements to Survive Delivery. All
representations, warranties and agreements contained in this Agreement or in
certificates of officers of the Company or any of its subsidiaries submitted
pursuant hereto, shall remain operative and in full force and effect, regardless
of any investigation made by or on behalf of any Underwriter or controlling
person, or by or on behalf of the Company, and shall survive delivery of the
Securities to the Underwriters.

SECTION 9.        Termination of Agreement.

         (a) Termination; General. The Representative(s) may terminate this
Agreement, by notice to the Company, at any time at or prior to Closing Time (i)
if there has been, since the time of execution of this Agreement or since the
respective dates as of which information is given in the Prospectus, any
material adverse change in the condition, financial or otherwise, or in the
earnings, business affairs or business prospects of the Company and its
subsidiaries considered as one enterprise, whether or not arising in the
ordinary course of business, or (ii) if there has occurred any material adverse
change in the financial markets in the United States, any outbreak of
hostilities or escalation thereof or other calamity or crisis or any change or
development involving a prospective change in national or international
political, financial or economic conditions, in each case the effect of which is
such as to make it, in the judgment of the Representative(s), impracticable to
market the Securities or to enforce contracts for the sale of the Securities, or
(iii) if trading in any securities of the Company has been suspended or
materially limited by the Commission or the Nasdaq National Market, or if
trading generally on the American Stock Exchange or the New York Stock Exchange
or in the Nasdaq National Market has been suspended or materially limited, or
minimum or maximum prices for trading have been fixed, or maximum ranges for
prices have been required, by any of said exchanges or by such system or by
order of the Commission, the National Association of Securities Dealers, Inc. or
any other governmental authority, or (iv) if a banking moratorium has been
declared by either Federal or New York authorities.

         (b) Liabilities. If this Agreement is terminated pursuant to this
Section, such termination shall be without liability of any party to any other
party except as provided in Section 4 hereof, and provided further that Sections
1, 6, 7 and 8 shall survive such termination and remain in full force and
effect.

SECTION 10. Default by One or More of the Underwriters. If one or more of the
Underwriters shall fail at Closing Time or a Date of Delivery to purchase the
Securities which it or they are obligated to purchase under this Agreement (the
"Defaulted Securities"), the Representative(s) shall have the





                                      -22-
<PAGE>   27
right, within 24 hours thereafter, to make arrangements for one or more of the
non-defaulting Underwriters, or any other underwriters, to purchase all, but not
less than all, of the Defaulted Securities in such amounts as may be agreed upon
and upon the terms herein set forth; if, however, the Representative(s) shall
not have completed such arrangements within such 24-hour period, then:

                  (i) if the number of Defaulted Securities does not exceed 10%
         of the number of Securities to be purchased on such date, each of the
         non-defaulting Underwriters shall be obligated, severally and not
         jointly, to purchase the full amount thereof in the proportions that
         their respective underwriting obligations hereunder bear to the
         underwriting obligations of all non-defaulting Underwriters, or

                  (ii) if the number of Defaulted Securities exceeds 10% of the
         number of Securities to be purchased on such date, this Agreement or,
         with respect to any Date of Delivery which occurs after the Closing
         Time, the obligation of the Underwriters to purchase and of the Company
         to sell the Option Securities to be purchased and sold on such Date of
         Delivery shall terminate without liability on the part of any
         non-defaulting Underwriter.

         No action taken pursuant to this Section shall relieve any defaulting
Underwriter from liability in respect of its default.

         In the event of any such default which does not result in a termination
of this Agreement or, in the case of a Date of Delivery which is after the
Closing Time, which does not result in a termination of the obligation of the
Underwriters to purchase and the Company to sell the relevant Option Securities,
as the case may be, either the Representative(s) or the Company shall have the
right to postpone Closing Time or the relevant Date of Delivery, as the case may
be, for a period not exceeding seven days in order to effect any required
changes in the Registration Statement or Prospectus or in any other documents or
arrangements. As used herein, the term "Underwriter" includes any person
substituted for an Underwriter under this Section 10.

SECTION 11. Notices. All notices and other communications hereunder shall be in
writing and shall be deemed to have been duly given if mailed or transmitted by
any standard form of telecommunication. Notices to the Underwriters shall be
directed to the Representative(s) at North Tower, World Financial Center, New
York, New York 10281-1201, attention of Thomas Mazzucco; and notices to the
Company shall be directed to it at Interliant, Inc., 11 Martine Avenue, White
Plains, NY 10606, attention: General Counsel; copy to Dewey Ballantine LLP,
attention: Jonathan Freedman.

SECTION 12. Parties. This Agreement shall inure to the benefit of and be binding
upon the Underwriters and the Company and their respective successors. Nothing
expressed or mentioned in this Agreement is intended or shall be construed to
give any person, firm or corporation, other than the Underwriters and the
Company and their respective successors and the controlling persons and officers
and directors referred to in Sections 6 and 7 and their heirs and legal
representatives, any legal or equitable right, remedy or claim under or in
respect of this Agreement or any provision herein contained. This Agreement and
all conditions and provisions hereof are intended to be for the sole and
exclusive benefit of the Underwriters and the Company and their respective
successors,





                                      -23-
<PAGE>   28
and said controlling persons and officers and directors and their heirs and
legal representatives, and for the benefit of no other person, firm or
corporation. No purchaser of Securities from any Underwriter shall be deemed to
be a successor by reason merely of such purchase.

SECTION 13. GOVERNING LAW AND TIME. THIS AGREEMENT SHALL BE GOVERNED BY AND
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK. SPECIFIED TIMES
OF DAY REFER TO NEW YORK CITY TIME.

SECTION 14. Effect of Headings. The Article and Section headings herein and the
Table of Contents are for convenience only and shall not affect the construction
hereof.


                                      -24-
<PAGE>   29
         If the foregoing is in accordance with your understanding of our
agreement, please sign and return to the Company a counterpart hereof, whereupon
this instrument, along with all counterparts, will become a binding agreement
between the Underwriters and the Company in accordance with its terms.


                                     Very truly yours,

                                     INTERLIANT, INC.



                                     By ____________________________
                                     Title:



CONFIRMED AND ACCEPTED, as of the date first above written:

MERRILL LYNCH & CO.
MERRILL LYNCH, PIERCE, FENNER & SMITH
                      INCORPORATED
DONALDSON, LUFKIN & JENRETTE
                      SECURITIES CORPORATION
CIBC OPPENHEIMER CORP.

By: MERRILL LYNCH, PIERCE, FENNER & SMITH
                              INCORPORATED



By  ___________________________________
            Authorized Signatory



For themselves and as Representative(s) of the other Underwriters named in
Schedule A hereto.


                                      -25-
<PAGE>   30
                                   SCHEDULE A


<TABLE>
<CAPTION>
                                                                     Number of
                                                                     Initial
         Name of Underwriter                                         Securities
         -------------------                                         ----------
<S>                                                                  <C>
Merrill Lynch, Pierce, Fenner & Smith
                  Incorporated....................................
Donaldson, Lufkin & Jenrette
         Securities Corporation...................................
CIBC Oppenheimer Corp.............................................

                                                                      ---------
Total.............................................................      [1]
                                                                      =========
</TABLE>



                                    Sch A-1
<PAGE>   31
                                   SCHEDULE B

                                INTERLIANT, INC.

                       ___,000,000 Shares of Common Stock

                          (Par Value $[.01] Per Share)




         1. The initial public offering price per share for the Securities,
determined as provided in said Section 2, shall be $_______.


         2. The purchase price per share for the Securities to be paid by the
several Underwriters shall be $________, being an amount equal to the initial
public offering price set forth above less $________ per share; provided that
the purchase price per share for any Option Securities purchased upon the
exercise of the over-allotment option described in Section 2(b) shall be reduced
by an amount per share equal to any dividends or distributions declared by the
Company and payable on the Initial Securities but not payable on the Option
Securities.





                                     Sch B-1
<PAGE>   32
                                   SCHEDULE C


                          [List of persons and entities
                               subject to lock-up]







                                    Sch C-1
<PAGE>   33
                                                                       Exhibit A

                      FORM OF OPINION OF COMPANY'S COUNSEL
                           TO BE DELIVERED PURSUANT TO
                                  SECTION 5(b)



         (i) The Company has been duly incorporated and is validly existing as a
corporation in good standing under the laws of the State of Delaware.

         (ii) The Company has corporate power and authority to own, lease and
operate its properties and to conduct its business as described in the
Prospectus and to enter into and perform its obligations under the Purchase
Agreement.

         (iii) The Company is duly qualified as a foreign corporation to
transact business and is in good standing in each jurisdiction in which such
qualification is required, whether by reason of the ownership or leasing of
property or the conduct of business, except where the failure so to qualify or
to be in good standing would not result in a Material Adverse Effect.

         (iv) The authorized, and to such counsel's best knowledge, issued and
outstanding capital stock of the Company on March 31, 1999 and as of the date
hereof are as set forth in the Prospectus in the columns entitled "Actual" and
"Pro Forma", respectively under the caption "Capitalization" (except for
subsequent issuances, if any, pursuant to the Purchase Agreement or pursuant to
reservations, acquisitions, agreements or employee benefit plans referred to in
the Prospectus or pursuant to the exercise of convertible securities or options
referred to in the Prospectus); the shares of issued and outstanding capital
stock of the Company have been duly authorized and validly issued and are fully
paid and non-assessable; and none of the outstanding shares of capital stock of
the Company was issued in violation of the statutory (or to such counsel's best
knowledge contractual) preemptive or other similar rights of any securityholder
of the Company.

         (v) The Securities have been duly authorized for issuance and sale to
the Underwriters pursuant to the Purchase Agreement and, when issued and
delivered by the Company pursuant to the Purchase Agreement against payment of
the consideration set forth in the Purchase Agreement, will be validly issued
and fully paid and non-assessable and no holder of the Securities is or will be
subject to personal liability by reason of being such a holder.

         (vi) The issuance of the Securities is not subject to statutory (or to
such counsel's best knowledge contractual) preemptive or other similar rights of
any securityholder of the Company.

         (vii) Sage Networks Acquisition Corp., Telephonetics, Inc., B.N.
Technology, Inc. (dba ICOM) and Interliant of Texas, inc. (the "Designated
Subsidiaries") have been duly incorporated and are validly existing as
corporations in good standing under the laws of the jurisdiction of their
incorporation, have corporate power and authority to own, lease and operate
their properties and to conduct their business as described in the Prospectus
and are duly qualified as foreign corporations




                                       A-1
<PAGE>   34
to transact business and are in good standing in each jurisdiction in which such
qualification is required, whether by reason of the ownership or leasing of
property or the conduct of business, except where the failure so to qualify or
to be in good standing would not result in a Material Adverse Effect; except as
otherwise disclosed in the Registration Statement, all of the issued and
outstanding capital stock of each Designated Subsidiary has been duly authorized
and validly issued, is fully paid and non-assessable and, to the best of our
knowledge, is owned by the Company, directly or through subsidiaries, free and
clear of any security interest, mortgage, pledge, lien, encumbrance, claim or
equity; none of the outstanding shares of capital stock of any Designated
Subsidiary was issued in violation of the statutory (or to such counsel's best
knowledge contractual) preemptive or similar rights of any securityholder of
each such subsidiary.

         (viii) The Purchase Agreement has been duly authorized, executed and
delivered by the Company.

         (ix) The Registration Statement, including any Rule 462(b) Registration
Statement, has been declared effective under the 1933 Act; any required filing
of the Prospectus pursuant to Rule 424(b) has been made in the manner and within
the time period required by Rule 424(b); and, to the best of our knowledge, no
stop order suspending the effectiveness of the Registration Statement or any
Rule 462(b) Registration Statement has been issued under the 1933 Act and no
proceedings for that purpose have been instituted or are pending or threatened
by the Commission.

         (x) The Registration Statement, including any Rule 462(b) Registration
Statement, the Rule 430A Information and the Rule 434 Information, as
applicable, the Prospectus and each amendment or supplement to the Registration
Statement and Prospectus as of their respective effective or issue dates (other
than the financial statements and financial, statistical or accounting data
derived therefrom, as to which we need express no opinion) complied as to form
in all material respects with the requirements of the 1933 Act and the 1933 Act
Regulations.

         (xi) If Rule 434 has been relied upon, the Prospectus was not
"materially different," as such term is used in Rule 434, from the prospectus
included in the Registration Statement at the time it became effective.

         (xii) The form of certificate used to evidence the Common Stock
complies in all material respects with all applicable requirements of the
Delaware General Corporation Law, with any applicable requirements of the
charter and by-laws of the Company and the requirements of the Nasdaq National
Market.

         (xiii) To the best of our knowledge, there is not pending or threatened
any action, suit, proceeding, inquiry or investigation, to which the Company or
any subsidiary is a party, or to which the property of the Company or any
subsidiary is subject, before or brought by any court or governmental agency or
body, domestic or foreign, which might reasonably be expected to result in a
Material Adverse Effect, or which might reasonably be expected to materially and
adversely affect the properties or assets thereof or the consummation of the
transactions contemplated in the Purchase Agreement or the performance by the
Company of its obligations thereunder.



                                       A-2
<PAGE>   35
         (xiv) The information in the Prospectus under "Description of Capital
Stock--Common Stock", "Business--Facilities", "Business--Government Regulation",
"Business--Litigation", and "Description of Capital Stock--Preferred Stock," and
in the Registration Statement under Item 14, to the extent that it constitutes
matters of law, summaries of legal matters, the Company's charter and by-laws or
legal proceedings, or legal conclusions, has been reviewed by us and is correct
in all material respects.

         (xv) To the best of our knowledge, there are no statutes or regulations
that are required to be described in the Prospectus that are not described as
required.

         (xvi) All descriptions in the Registration Statement of contracts and
other documents to which the Company or its subsidiaries are a party are
accurate in all material respects; to the best of our knowledge, there are no
franchises, contracts, indentures, mortgages, loan agreements, notes, leases or
other instruments required to be described or referred to in the Registration
Statement or to be filed as exhibits thereto other than those described or
referred to therein or filed or incorporated by reference as exhibits thereto.

         (xvii) To the best of our knowledge, neither the Company nor any
subsidiary is in violation of its charter or by-laws.

         (xviii) No filing with, or authorization, approval, consent, license,
order, registration, qualification or decree under the General Corporation Law
of the state of Delaware (except for the filing of the Amended and Restated
Certificate of Incorporation of the Company) or of, any New York or federal
court or governmental authority or agency, domestic or foreign (other than under
the 1933 Act and the 1933 Act Regulations or pursuant to the 1934 Act and the
1934 Act Regulations, which have been obtained, or as may be required under the
securities or blue sky laws of the various states, as to which we need express
no opinion) is necessary or required in connection with the due authorization,
execution and delivery of the Purchase Agreement or for the offering, issuance
or sale of the Securities.

         (xix) The execution, delivery and performance of the Purchase Agreement
and the consummation of the transactions contemplated in the Purchase Agreement
and in the Registration Statement (including the issuance and sale of the
Securities and the use of the proceeds from the sale of the Securities as
described in the Prospectus under the caption "Use Of Proceeds") and compliance
by the Company with its obligations under the Purchase Agreement do not and will
not, whether with or without the giving of notice or lapse of time or both,
conflict with or constitute a breach of, or default or Repayment Event (as
defined in Section 1(a)(x) of the Purchase Agreement) under or result in the
creation or imposition of any lien, charge or encumbrance upon any property or
assets of the Company or any subsidiary pursuant to any contract, indenture,
mortgage, deed of trust, loan or credit agreement, note, lease or any other
agreement or instrument, known to us, to which the Company or any Designated
Subsidiary is a party or by which it or any of them may be bound, or to which
any of the property or assets of the Company or any Designated Subsidiary is
subject (except for such conflicts, breaches or defaults or liens, charges or
encumbrances that would not have a Material Adverse Effect), nor will such
action result in any violation of the provisions of the charter or by-laws of
the Company or any Designated Subsidiary, the General Corporation Law



                                       A-3
<PAGE>   36
of the state of Delaware or any applicable New York or Federal law, statute,
rule, regulation, judgment, order, writ or decree, known to us, of any New York
or Federal government, government instrumentality or court, domestic or foreign,
having jurisdiction over the Company or any Designated Subsidiary or any of
their respective properties, assets or operations.

         (xx) To the best of our knowledge, except as disclosed in the
Prospectus there are no persons with registration rights or other similar rights
to have any securities registered pursuant to the Registration Statement or
otherwise registered by the Company under the 1933 Act.

         (xxi) The Company is not an "investment company" or an entity
"controlled" by an "investment company," as such terms are defined in the 1940
Act.

         Such counsel shall also state that nothing has come to our attention
that would lead us to believe that the Registration Statement or any amendment
thereto, including the Rule 430A Information and Rule 434 Information (if
applicable), (except for financial statements and financial, statistical or
accounting data derived therefrom, as to which we need make no statement), at
the time such Registration Statement or any such amendment became effective,
contained an untrue statement of a material fact or omitted to state a material
fact required to be stated therein or necessary to make the statements therein
not misleading or that the Prospectus or any amendment or supplement thereto
(except for financial statements and financial, statistical or accounting data
derived therefrom, as to which we need make no statement), at the time the
Prospectus was issued, at the time any such amended or supplemented prospectus
was issued or at the Closing Time, included or includes an untrue statement of a
material fact or omitted or omits to state a material fact necessary in order to
make the statements therein, in the light of the circumstances under which they
were made, not misleading.

         In rendering such opinion and making such statement, such counsel may
rely as to matters of fact (but not as to legal conclusions), to the extent they
deem proper, on certificates of responsible officers of the Company and public
officials and may rely as to materiality as to facts upon the judgment of
officers of the Company. Such opinion shall not state that it is to be governed
or qualified by, or that it is otherwise subject to, any treatise, written
policy or other document relating to legal opinions, including, without
limitation, the Legal Opinion Accord of the ABA Section of Business Law (1991).
For purposes of the opinion, "best knowledge" is without inquiry other than
inquiring of officers of the Company.



                                       A-4
<PAGE>   37
                                                                       Exhibit B

                    FORM OF OPINION OF DIGIWEB INC.'S COUNSEL
                           TO BE DELIVERED PURSUANT TO
                                  SECTION 5(c)



         (i) Digiweb, Inc. ("Digiweb") has been duly incorporated and is validly
existing as a corporation in good standing under the laws of the State of
Maryland.

         (ii) Based solely upon various corporate governance documents, Digiweb
has corporate power and authority to own, lease and operate its properties and
to conduct its business activities for the purpose set forth in the Articles.

         (iii) Based solely upon a certificate from Digiweb and to the best of
such counsel's knowledge, information and belief, Digiweb is duly qualified as a
foreign corporation to transact business and is in good standing in each
jurisdiction in which such qualification is required, whether by reason of the
ownership or leasing of property or the conduct of business, except where the
failure so to qualify or to be in good standing would not result in a Material
Adverse Effect.

         (iv) Based solely upon a certificate from Digiweb and to the best of
such counsel's knowledge, information and belief, (a)all of the issued and
outstanding capital stock of Digiweb has been duly authorized and validly issued
and is fully paid and non-assessable and is owned by the Company directly, free
and clear of any security interest, mortgage, pledge, lien, encumbrance, claim
or equity and (b)none of the issued and outstanding shares of capital stock of
Digiweb was issued in violation of the preemptive or other similar rights of any
person or entity arising by operation of law or under the certificate of
incorporation or the by-laws of Digiweb, or under any agreement or obligation
known to us to which Digiweb is a party or by which it is bound.

         (v) Based solely upon a certificate from Digiweb and to the best of
such counsel's knowledge, information and belief, there is not pending or
threatened any action, suit, proceeding, inquiry or investigation, to which
Digiweb is a party, or to which the property of Digiweb is subject, before or
brought by any court or governmental agency or body, domestic or foreign, which
might reasonably be expected to result in a Material Adverse Effect, or which
might reasonably be expected to materially and adversely affect the properties
or assets thereof or the consummation of the transactions contemplated in the
Purchase Agreement or the performance by the Company of its obligations
thereunder.

(xvii) Based solely upon a certificate from Digiweb and to the best of such
counsel's knowledge, information and belief, Digiweb is not in violation of its
charter or by-laws and no default by Digiweb exists in the due performance or
observance of any material obligation, agreement, covenant or condition
contained in any material contract, indenture, mortgage, loan agreement, note,
lease or other agreement or instrument in which it is a party.

                                       B-1
<PAGE>   38
                                                                       Exhibit C

            FORM OF OPINION OF NET DAEMONS ASSOCIATES INC.'S COUNSEL
                           TO BE DELIVERED PURSUANT TO
                                  SECTION 5(d)



         (i) Net Daemons Associates, Inc. ("NDA") has been duly organized, is
validly existing and is in good standing as a corporation under the laws of the
Commonwealth of Massachusetts and has the power and authority to own its
properties and assets.

         (ii) NDA is duly qualified as a foreign corporation to transact
business and is in good standing in the states of California and Colorado.

         (iii) The Company is the sole owner of and has good title to all of the
issued and outstanding shares of capital stock of NDA.

         (iv) According to a certificate provided by NDA, none of the issued and
outstanding shares of capital stock of NDA were issued in violation of the
preemptive or other similar rights of any person or entity arising by operation
of law or under the certificate of incorporation or the by-laws of NDA, or under
any agreement or obligation known to such counsel to which NDA is a party or by
which it is bound.

         (v) According to a certificate provided by NDA, NDA is not in violation
of its charter or by-laws and no default by NDA exists in the due performance or
observance of any material obligation, agreement, covenant or condition
contained in any material contract, indenture, mortgage, loan agreement, note,
lease or other agreement or instrument in which it is a party.

         (vi) According to a certificate provided by NDA, there is not pending
or threatened any action, suit, proceeding, inquiry or investigation, to which
NDA is a party, or to which the property of NDA is subject, before or brought by
any court or governmental agency or body, domestic or foreign, which might
reasonably be expected to result in a Material Adverse Effect, or which might
reasonably be expected to materially and adversely affect the properties or
assets thereof or the consummation of the transactions contemplated in the
Purchase Agreement or the performance by the Company of its obligations
thereunder.


[FORM OF LOCK-UP FROM DIRECTORS, OFFICERS OR OTHER STOCKHOLDERS PURSUANT TO
SECTION 5(i)]


                                      B-2
<PAGE>   39
                                                                       Exhibit D
















                                       B-3
<PAGE>   40
                                                                         Annex A

          FORM OF ACCOUNTANTS' COMFORT LETTER PURSUANT TO SECTION 5(e)

We are independent public accountants with respect to the Company within the
meaning of the 1933 Act and the applicable published 1933 Act Regulations

                  (i) in our opinion, the audited financial statements and the
         related financial statement schedules included in the Registration
         Statement and the Prospectus comply as to form in all material respects
         with the applicable accounting requirements of the 1933 Act and the
         published rules and regulations thereunder;

                  (ii) on the basis of procedures (but not an examination in
         accordance with generally accepted auditing standards) consisting of a
         reading of the unaudited interim consolidated financial statements of
         the Company for the three month period ended March 31, 1999 included in
         the Registration Statement and the Prospectus (collectively, the
         "Quarterly Financials"), a reading of the latest available unaudited
         interim consolidated financial statements of the Company, a reading of
         the minutes of all meetings of the stockholders and directors of the
         Company and its subsidiaries and the Audit and Compensation Committees
         of the Company's Board of Directors since January 1, 1999, inquiries of
         certain officials of the Company and its subsidiaries responsible for
         financial and accounting matters, a review of interim financial
         information in accordance with standards established by the American
         Institute of Certified Public Accountants in Statement on Auditing
         Standards No. 71, Interim Financial Information ("SAS 71"), with
         respect to the Quarterly Financials and such other inquiries and
         procedures as may be specified in such letter, nothing came to our
         attention that caused us to believe that:

                  (A) the Quarterly Financials included in the Registration
         Statement and the Prospectus do not comply as to form in all material
         respects with the applicable accounting requirements of the 1933 Act
         and the 1933 Act Regulations or any material modifications should be
         made to the unaudited consolidated financial statements included in the
         Registration Statement and the Prospectus for them to be in conformity
         with generally accepted accounting principles;

                  (B) at a specified date not more than five days prior to the
         date of this Agreement, there was any change in the capital stock of
         the Company and its subsidiaries or any decrease in the net current
         assets or stockholders equity of the Company and its subsidiaries or
         any increase in the long-term debt of the Company and its subsidiaries,
         in each case as compared with amounts shown in the latest balance sheet
         included in the Registration Statement, except in each case for
         changes, decreases or increases that the Registration Statement
         discloses have occurred or may occur; or

                  (C) for the period from March 31, 1999_ to a specified date
         not more than five days prior to the date of this Agreement, there was
         any decrease in consolidated net revenues or operating profit, or any
         increase in net loss or basic net loss per share in each case as




                                       M-1
<PAGE>   41
         compared with the comparable period in the preceding year, except in
         each case for any decreases that the Registration Statement discloses
         have occurred or may occur;

                  (iii) based upon the procedures set forth in clause (ii) above
         and a reading of the Selected Consolidated Financial Data included in
         the Registration Statement and a reading of the financial statements
         from which such data were derived, nothing came to our attention that
         caused us to believe that the Selected Consolidated Financial Data
         included in the Registration Statement do not comply as to form in all
         material respects with the disclosure requirements of Item 301 of
         Regulation S-K of the 1933 Act, that the amounts included in the
         Selected Consolidated Financial Data are not in agreement with the
         corresponding amounts in the audited consolidated financial statements
         for the respective periods or that the financial statements not
         included in the Registration Statement from which certain of such data
         were derived are not in conformity with generally accepted accounting
         principles;

                  (iv) we have compared the information in the Registration
         Statement under selected captions with the disclosure requirements of
         Regulation S-K of the 1933 Act and on the basis of limited procedures
         specified herein. nothing came to our attention that caused us to
         believe that this information does not comply as to form in all
         material respects with the disclosure requirements of Items 302, 402
         and 503(d), respectively, of Regulation S-K;

                  (v) we are unable to and do not express any opinion on the Pro
         Forma Combining Statement of Operations (the "Pro Forma Statement")
         included in the Registration Statement or on the pro forma adjustments
         applied to the historical amounts included in the Pro Forma Statement;
         however, for purposes of this letter we have:

                           (A)      read the Pro Forma Statement;

                           (B) performed an audit or a review in accordance with
                  SAS 71 of the financial statements to which the pro forma
                  adjustments were applied;

                           (C) made inquiries of certain officials of the
                  Company who have responsibility for financial and accounting
                  matters about the basis for their determination of the pro
                  forma adjustments and whether the Pro Forma Statement complies
                  as to form in all material respects with the applicable
                  accounting requirements of Rule 11-02 of Regulation S-X; and

                           (D) proved the arithmetic accuracy of the application
                  of the pro forma adjustments to the historical amounts in the
                  Pro Forma Statement; and on the basis of such procedures and
                  such other inquiries and procedures as specified herein,
                  nothing came to our attention that caused us to believe that
                  the Pro Forma Statement included in the Registration Statement
                  does not comply as to form in all material respects with the
                  applicable requirements of Rule 11-02 of Regulation S-X or
                  that the pro forma adjustments have not been properly applied
                  to the historical amounts in the compilation of those
                  statements; and




                                       M-2
<PAGE>   42
                  (vi) in addition to the procedures referred to in clause (ii)
         above, we have performed other procedures, not constituting an audit,
         with respect to certain amounts, percentages, numerical data and
         financial information appearing in the Registration Statement, which
         are specified herein, and have compared certain of such items with, and
         have found such items to be in agreement with, the accounting and
         financial records of the Company.




                                       M-3


<PAGE>   1

                                                                     Exhibit 1.2


                                INTERLIANT, INC.





                             (Delaware corporation)



                      _____________ Shares of Common Stock



                        INTERNATIONAL PURCHASE AGREEMENT












Dated:  May ____, 1999



<PAGE>   2
                                Table of Contents


<TABLE>
<S>                                                                                               <C>
         SECTION 1.       Representations and Warranties.                                          5

             (a)  Representations and Warranties by the Company. ...............................   5
                         (i)       Compliance with Registration Requirements....................   5
                         (ii)      Incorporated Documents.......................................   6
                         (iii)     Independent Accountants......................................   6
                         (iv)      Financial Statements.........................................   6
                          (v)      No Material Adverse Change in Business.......................   7
                         (vi)      Good Standing of the Company.................................   7
                         (vii)     Good Standing of Subsidiaries................................   7
                         (viii)    Capitalization...............................................   8
                         (ix)      Authorization of Agreement...................................   8
                         (x)       Authorization and Description of Securities..................   8
                         (xi)      Absence of Defaults and Conflicts............................   9
                         (xii)     Absence of Labor Dispute.....................................   9
                         (xiii)    Absence of Proceedings.......................................  10
                         (xiv)     Accuracy of Exhibits.........................................  10
                         (xv)      Possession of Intellectual Property..........................  10
                         (xvi)     Absence of Further Requirements..............................  10
                         (xvii)    Possession of Licenses and Permits...........................  11
                         (xviii)   Title to Property............................................  11
                         (xix)     Compliance with Cuba Act.....................................  12
                         [(xx)     Investment Company Act.......................................  12
                         (xxi)     Environmental Laws...........................................  12

             (b)  Officer's Certificates.12

         SECTION 2.       Sale and Delivery to International Managers; Closing..................  13

             (a)  Initial Securities ...........................................................  13
             (b)  Option Securities ............................................................  13
             (c)  Payment. .....................................................................  14
             (d)  Denominations; Registration. .................................................  14
             [(e) Appointment of Qualified Independent Underwriter.] ...........................  15

         SECTION 3.       Covenants of the Company. ............................................  15

             (a)  Compliance with Securities Regulations and Commission Requests. ..............  15
             (b)  Filing of Amendments.  15
             (c)  Delivery of Registration Statements. .........................................  16
             (d)  Delivery of Prospectuses. ....................................................  16
             (e)  Continued Compliance with Securities Laws.....................................  16
             (f)  Blue Sky Qualifications.......................................................  17
             (g)  Rule 158......................................................................  17

</TABLE>



                                               -1-
<PAGE>   3
<TABLE>
<S>                                                                                 <C>
        (h) Use of Proceeds.......................................................  17
        (i) Listing...............................................................  17
        (j) Restriction on Sale of Securities.....................................  17
        (k) Reporting Requirements................................................  18
        [(l)Compliance with NASD Rules]...........................................  18

         SECTION 4.       Payment of Expenses.                                      18

         (a)  Expenses ..........................................................   19
         (b)  Termination of Agreement. .........................................   19

         SECTION 5.       Conditions of International Managers' Obligations. .....  19

        (a)   Effectiveness of Registration Statement.............................  19
        (b)   Opinion of Counsel for Company......................................  20
        (c)   Opinion of Counsel for International Managers.......................  20
        (d)   Officers' Certificate...............................................  21
        (e)   Accountant's Comfort Letter.........................................  21
        (f)   Bring-down Comfort Letter...........................................  22
        (g)   Approval of Listing.................................................  22
        [(h)  No Objection.]......................................................  22
        [(i)  Lock-up Agreements.]................................................  22
        (j)   Purchase of Initial U.S. Securities.................................  22
        (k)   Conditions to Purchase of International Option Securities...........  22
        (l)   Additional Documents................................................  23
        (m)   Termination of Agreement............................................  23

         SECTION 6.       Indemnification. .......................................  24

             (a) Indemnification of International Managers. ......................  24
             (b) Indemnification of Company, Directors and Officers. .............  26
             (c) Actions against Parties; Notification. ..........................  26
             (d) Settlement without Consent if Failure to Reimburse. .............  27
            [(e) Indemnification for Reserved Securities.] .......................  27

         SECTION 7.       Contribution. ..........................................  27

         SECTION 8.       Representations, Warranties and Agreements to
                          Survive Delivery. ......................................  29

         SECTION 9.       Termination of Agreement. ..............................  29

             (a)  Termination; General. ..........................................  29
             (b)  Liabilities. ...................................................  30

         SECTION 10.      Default by One or More of the International Managers. ..  30

         SECTION 11.      Notices. ...............................................  31
</TABLE>



                                      -2-
<PAGE>   4
<TABLE>
<S>                                                                                 <C>
         SECTION 12.      Parties. ...............................................  31

         SECTION 13.      GOVERNING LAW AND TIME. ................................  31

         SECTION 14.      Effect of Headings. ....................................  31
</TABLE>






        SCHEDULES

<TABLE>
<S>                                                                                         <C>
Schedule A - List of Underwriters.........................................................  Sch A-1
Schedule B - Pricing Information..........................................................  Sch B-1
[Schedule C - List of Subsidiaries........................................................  Sch C-1]
[Schedule D - List of Persons subject to Lock-up..........................................  Sch D-1]

        EXHIBITS

Exhibit A - Form of Opinion of Company=s Counsel...........................................  A-1

[Exhibit B - Form of Lock-up Letter........................................................  B-1]
</TABLE>


                                       -3-
<PAGE>   5
                                INTERLIANT, INC.

                             (Delaware corporation)

                      ______________ Shares of Common Stock

                           (Par Value $.01 Per Share)

                        INTERNATIONAL PURCHASE AGREEMENT

                                                            Dated: May ___, 1999

MERRILL LYNCH INTERNATIONAL
DONALDSON, LUFKIN & JENRETTE INTERNATIONAL
CIBC WORLD MARKETS INTERNATIONAL LIMITED
  as Lead Manager(s) of the several International Managers
c/o  Merrill Lynch International
Ropemaker Place
25 Ropemaker Street
London EC2Y 9LY
England

Ladies and Gentlemen:

       Interliant, a Delaware corporation (the "Company"), confirms its
agreement with Merrill Lynch International ("Merrill Lynch") and each of the
other international underwriters named in Schedule A hereto (collectively, the
"International Managers", which term shall also include any underwriter
substituted as hereinafter provided in Section 10 hereof), for whom Merrill
Lynch and Donaldson, Lufkin & Jenrette International and CIBC World Markets
International Limited acting as representative(s) (in such capacity, the "Lead
Managers"), with respect to the issue and sale by the Company and the purchase
by the International Managers, acting severally and not jointly, of the
respective numbers of shares of Common Stock, par value $.01 per share, of the
Company ("Common Stock") set forth in said Schedule A, and with respect to the
grant by the Company to the International Managers, acting severally and not
jointly, of the option described in Section 2(b) hereof to purchase all or any
part of ________ additional shares of Common Stock to cover over-allotments, if
any. The aforesaid __________ shares of Common Stock (the "Initial International
Securities") to be purchased by the International Managers and all or any part
of the 130,000 shares of Common Stock subject to the option described in Section
2(b) hereof (the "International Option Securities") are hereinafter called,
collectively, the "International Securities".


                                      -1-
<PAGE>   6
        It is understood that the Company is concurrently entering into an
agreement dated the date hereof (the "U.S. Purchase Agreement") providing for
the offering by the Company of an aggregate of ___________ shares of Common
Stock (the "Initial U.S. Securities") through arrangements with certain
underwriters in the United States and Canada (the "U.S. Underwriters") for which
Merrill Lynch, Pierce, Fenner & Smith Incorporated and Donaldson, Lufkin &
Jenrette and CIBC World Markets Corp. are acting as representatives (the "U.S.
Representatives") and the grant by the Company to the U.S. Underwriters, acting
severally and not jointly, of an option to purchase all or any part of the U.S.
Underwriters' pro rata portion of up to ________ additional shares of Common
Stock solely to cover overallotments, if any (the "U.S. Option Securities" and,
together with the International Option Securities, the "Option Securities"). The
Initial U.S. Securities and the U.S. Option Securities are hereinafter called
the "U.S. Securities". It is understood that the Company is not obligated to
sell and the International Managers are not obligated to purchase, any Initial
International Securities unless all of the Initial U.S. Securities are
contemporaneously purchased by the U.S. Underwriters.

        The International Managers and the U.S. Underwriters are hereinafter
collectively called the "Underwriters", the Initial International Securities and
the Initial U.S. Securities are hereinafter collectively called the "Initial
Securities", and the International Securities, and the U.S. Securities are
hereinafter collectively called the "Securities".

        The Underwriters will concurrently enter into an Intersyndicate
Agreement of even date herewith (the "Intersyndicate Agreement") providing for
the coordination of certain transactions among the Underwriters under the
direction of Merrill Lynch & Co., Merrill Lynch, Pierce, Fenner & Smith
Incorporated (in such capacity, the "Global Coordinator").

        The Company understands that the International Managers propose to make
a public offering of the International Securities as soon as the Lead Managers
deem advisable after this Agreement has been executed and delivered.

       The Company and the International Managers agree that up to _______
shares of the Initial International Securities to be purchased by the
International Managers and that up to __________ shares of the Initial U.S.
Securities to be purchased by the U.S. Underwriters (collectively, the "Reserved
Securities") shall be reserved for sale by the Underwriters to certain eligible
employees and other persons designated by the Company, as part of the
distribution of the Securities by the Underwriters, subject to the terms of this
Agreement, the applicable rules, regulations and interpretations of the National
Association of Securities Dealers, Inc. and all other applicable laws, rules and
regulations. To the extent that such Reserved Securities are not orally
confirmed for purchase by such eligible employees and such persons designated by
the Company by the end of the first business day after the date of this
Agreement, such Reserved Securities may be offered to the public as part of the
public offering contemplated hereby.

        The Company has filed with the Securities and Exchange Commission (the
"Commission")


                                      -2-
<PAGE>   7
a registration statement on Form S-1 (No. 333-74403) covering the registration
of the Securities under the Securities Act of 1933, as amended (the "1933 Act"),
including the related preliminary prospectus or prospectuses. Promptly after
execution and delivery of this Agreement, the Company will either (i) prepare
and file a prospectus in accordance with the provisions of Rule 430A ("Rule
430A") of the rules and regulations of the Commission under the 1933 Act (the
"1933 Act Regulations") and paragraph (b) of Rule 424 ("Rule 424(b)") of the
1933 Act Regulations or (ii) if the Company has elected to rely upon Rule 434
("Rule 434") of the 1933 Act Regulations, prepare and file a term sheet (a "Term
Sheet") in accordance with the provisions of Rule 434 and Rule 424(b). Two forms
of prospectus are to be used in connection with the offering and sale of the
Securities: one relating to the International Securities (the "Form of
International Prospectus") and one relating to the U.S. Securities (the "Form of
U.S. Prospectus"). The Form of International Prospectus is identical to the Form
of U.S. Prospectus, except for the front cover and back cover pages and the
information under the caption "Underwriting". The information included in any
such prospectus or in any such Term Sheet, as the case may be, that was omitted
from such registration statement at the time it became effective but that is
deemed to be part of such registration statement at the time it became effective
(a) pursuant to paragraph (b) of Rule 430A is referred to as "Rule 430A
Information" or (b) pursuant to paragraph (d) of Rule 434 is referred to as
"Rule 434 Information." Each Form of International Prospectus and Form of U.S.
Prospectus used before such registration statement became effective, and any
prospectus that omitted, as applicable, the Rule 430A Information or the Rule
434 Information, that was used after such effectiveness and prior to the
execution and delivery of this Agreement, is herein called a "preliminary
prospectus." Such registration statement, including the exhibits thereto,
schedules thereto, if any, and the documents incorporated by reference therein
pursuant to Item 12 of Form S-1 under the 1933 Act, at the time it became
effective and including the Rule 430A Information and the Rule 434 Information,
as applicable, is herein called the 'Registration Statement." Any registration
statement filed pursuant to Rule 462(b) of the 1933 Act Regulations is herein
referred to as the "Rule 462(b) Registration Statement," and after such filing
the term "Registration Statement" shall include the Rule 462(b) Registration
Statement. The final Form of International Prospectus and the final Form of U.S.
Prospectus, including the documents incorporated by reference therein pursuant
to Item 12 of Form S-1 under the 1933 Act, in the forms first furnished to the
Underwriters for use in connection with the offering of the Securities are
herein called the "International Prospectus" and the "U.S. Prospectus,"
respectively, and collectively, the "Prospectuses." If Rule 434 is relied on,
the terms AInternational Prospectus" and "U.S. Prospectus" shall refer to the
preliminary International Prospectus dated April, 1999 and preliminary U.S.
Prospectus dated April 30, 1999, respectively, each together with the applicable
Term Sheet and all references in this Agreement to the date of such Prospectuses
shall mean the date of the applicable Term Sheet. For purposes of this
Agreement, all references to the Registration Statement, any preliminary
prospectus, the International Prospectus, the U.S. Prospectus or any Term Sheet
or any amendment or supplement to any of the foregoing shall be deemed to
include the copy filed with the Commission pursuant to its Electronic Data
Gathering, Analysis and Retrieval system ("EDGAR").

        All references in this Agreement to financial statements and schedules
and other information


                                      -3-
<PAGE>   8
which is "contained," "included" or "stated" in the Registration Statement, any
preliminary prospectus (including the Form of U.S. Prospectus and Form of
International Prospectus) or the Prospectuses (or other references of like
import) shall be deemed to mean and include all such financial statements and
schedules and other information which is incorporated by reference in the
Registration Statement, any preliminary prospectus (including the Form of U.S.
Prospectus and Form of International Prospectus) or the Prospectuses, as the
case may be.

     SECTION 1.        Representations and Warranties.

        (a) Representations and Warranties by the Company. The Company
represents and warrants to each International Manager as of the date hereof, as
of the Closing Time referred to in Section 2(c) hereof, and as of each Date of
Delivery (if any) referred to in Section 2(b) hereof, and agrees with each
International Manager, as follows:

              (i) Compliance with Registration Requirements. Each of the
       Registration Statement and any Rule 462(b) Registration Statement has
       become effective under the 1933 Act and no stop order suspending the
       effectiveness of the Registration Statement or any Rule 462(b)
       Registration Statement has been issued under the 1933 Act and no
       proceedings for that purpose have been instituted or are pending or, to
       the knowledge of the Company, are contemplated by the Commission, and any
       request on the part of the Commission for additional information has been
       complied with. At the respective times the Registration Statement, any
       Rule 462(b) Registration Statement and any post-effective amendments
       thereto became effective and at the Closing Time (and, if any
       International Option Securities are purchased, at the Date of Delivery),
       the Registration Statement, the Rule 462(b) Registration Statement and
       any amendments and supplements thereto complied and will comply in all
       material respects with the requirements of the 1933 Act and the 1933 Act
       Regulations and did not and will not contain an untrue statement of a
       material fact or omit to state a material fact required to be stated
       therein or necessary to make the statements therein not misleading, and
       the Prospectuses, any preliminary prospectuses and any supplement thereto
       or prospectus wrapper prepared in connection therewith, at their
       respective times of issuance and at the Closing Time, complied and will
       comply in all material respects with any applicable laws or regulations
       of foreign jurisdictions in which the Prospectus and such preliminary
       prospectus, as amended or supplemented, if applicable, are distributed in
       connection with the offer and sale of Reserved Securities. Neither of the
       Prospectuses nor any amendments or supplements thereto (including any
       prospectus wrapper), at the time the Prospectuses or any such amendment
       or supplement was issued and at the Closing Time (and, if any
       International Option Securities are purchased, at the Date of Delivery),
       included or will include an untrue statement of a material fact or
       omitted or will omit to state a material fact necessary in order to make
       the statements therein, in the light of the circumstances under which
       they were made, not misleading. If Rule 434 is used, the Company will
       comply with the requirements of Rule 434 and the Prospectuses shall not
       be "materially different", as such term is used in Rule 434, from the
       prospectuses included in the Registration Statement at the time it became
       effective. The representations and


                                      -4-
<PAGE>   9
       warranties in this subsection shall not apply to statements in or
       omissions from the Registration Statement or International Prospectus
       made in reliance upon and in conformity with information furnished to the
       Company in writing by any International Manager through the Lead Managers
       expressly for use in the Registration Statement or International
       Prospectus.

                       Each preliminary prospectus and the prospectuses filed as
        part of the Registration Statement as originally filed or as part of any
        amendment thereto, or filed pursuant to Rule 424 under the 1933 Act,
        complied when so filed in all material respects with the 1933 Act
        Regulations and each preliminary prospectus and the Prospectuses
        delivered to the Underwriters for use in connection with this offering
        was identical to the electronically transmitted copies thereof filed
        with the Commission pursuant to EDGAR, except to the extent permitted by
        Regulation S-T.

             (ii) Independent Accountants. The accountants who certified the
        financial statements and supporting schedules included in the
        Registration Statement are independent public accountants as required by
        the 1933 Act and the 1933 Act Regulations.

           (iii) Financial Statements. The financial statements included in the
        Registration Statement and the Prospectuses, together with the related
        notes, present fairly in all material respects the financial position of
        the Company and its consolidated subsidiaries at the dates indicated and
        the statement of operations, stockholders' equity and cash flows of the
        Company and its consolidated subsidiaries for the periods specified in
        conformity with generally accepted accounting principles ("GAAP")
        applied on a consistent basis throughout the periods involved. The
        selected financial data and the summary financial information included
        in the Prospectuses have been derived from the consolidated financial
        statements of the Company. The pro forma financial statements and the
        related notes thereto included in the Registration Statement and the
        Prospectuses comply as to form in all material respects with the
        applicable requirements of Rule 11-02 of Regulation S-X under the 1933
        Act, and the pro forma adjustments have been applied properly in all
        material respects to the historical amounts in the compilation of such
        pro forma financial statements.

            (iii) No Material Adverse Change in Business. Since the respective
        dates as of which information is given in the Registration Statement and
        the Prospectuses, except as otherwise stated therein, (A) there has been
        no material adverse change in the condition, financial or otherwise, or
        in the earnings, business affairs or business prospects of the Company
        and its subsidiaries considered as one enterprise, whether or not
        arising in the ordinary course of business (a "Material Adverse
        Effect"), (B) there have been no transactions entered into by the
        Company or any of its subsidiaries, other than those in the ordinary
        course of business, which are material with respect to the Company and
        its subsidiaries considered as one enterprise, and (C) there has been no
        dividend or distribution of any kind declared, paid or made by the
        Company on any class of its capital stock.


                                      -5-
<PAGE>   10
          (iv) Good Standing of the Company. The Company has been duly organized
        and is validly existing as a corporation in good standing under the laws
        of the State of Delaware and has corporate power and authority to own,
        lease and operate its properties and to conduct its business as
        described in the Prospectuses and to enter into and perform its
        obligations under this Agreement; and the Company is duly qualified as a
        foreign corporation to transact business and is in good standing in each
        other jurisdiction in which such qualification is required, whether by
        reason of the ownership or leasing of property or the conduct of
        business, except where the failure so to qualify or to be in good
        standing would not result in a Material Adverse Effect.

           (v) Good Standing of Subsidiaries. Each "significant subsidiary" of
        the Company (as such term is defined in Rule 1-02 of Regulation S-X)
        (each a "Subsidiary" and, collectively, the "Subsidiaries") has been
        duly organized and is validly existing as a corporation in good standing
        under the laws of the jurisdiction of its incorporation, has corporate
        power and authority to own, lease and operate its properties and to
        conduct its business as described in the Prospectuses and is duly
        qualified as a foreign corporation to transact business and is in good
        standing in each jurisdiction in which such qualification is required,
        whether by reason of the ownership or leasing of property or the conduct
        of business, except where the failure so to qualify or to be in good
        standing would not result in a Material Adverse Effect; except as
        otherwise disclosed in the Registration Statement, all of the issued and
        outstanding capital stock of each such Subsidiary has been duly
        authorized and validly issued, is fully paid and non-assessable and is
        owned by the Company, directly or through subsidiaries, free and clear
        of any security interest, mortgage, pledge, lien, encumbrance, claim or
        equity; none of the outstanding shares of capital stock of any
        Subsidiary was issued in violation of the preemptive or similar rights
        of any securityholder of such Subsidiary. The only subsidiaries of the
        Company are the subsidiaries listed on Exhibit 21 to the Registration
        Statement.

            (vi) Capitalization. The authorized, issued and outstanding capital
        stock of the Company on March 31, 1999 and as of the date hereof are as
        set forth in the Prospectuses in the columns entitled "Actual" and "Pro
        Forma", respectively, under the caption "Capitalization" (except for
        subsequent issuances, if any, pursuant to this Agreement, pursuant to
        reservations, agreements, acquisitions or employee benefit plans
        referred to in the Prospectuses or pursuant to the exercise of
        convertible securities or options referred to in the Prospectuses). The
        shares of issued and outstanding capital stock of the Company have been
        duly authorized and validly issued and are fully paid and
        non-assessable; none of the outstanding shares of capital stock of the
        Company was issued in violation of the preemptive or other similar
        rights of any securityholder of the Company.

           (vii) Authorization of Agreement. This Agreement and the U.S.
        Purchase Agreement have been duly authorized, executed and delivered by
        the Company.

           (viii) Authorization and Description of Securities. The Securities to
        be purchased


                                      -6-
<PAGE>   11
        by the International Managers and the U.S. Underwriters from the Company
        have been duly authorized for issuance and sale to the International
        Managers pursuant to this Agreement and the U.S. Underwriters pursuant
        to the U.S. Purchase Agreement, respectively, and, when issued and
        delivered by the Company pursuant to this Agreement and the U.S.
        Purchase Agreement, respectively, against payment of the consideration
        set forth herein and the U.S. Purchase Agreement, respectively, will be
        validly issued, fully paid and non-assessable; the Common Stock conforms
        in all material respects to all statements relating thereto contained in
        the Prospectuses and such description conforms in all material respects
        to the rights set forth in the instruments defining the same; no holder
        of the Securities will be subject to personal liability by reason of
        being such a holder; and the issuance of the Securities is not subject
        to the preemptive or other similar rights of any securityholder of the
        Company.

           (ix) Absence of Defaults and Conflicts. Neither the Company nor any
        of its subsidiaries is in violation of its charter or by-laws or in
        default in the performance or observance of any obligation, agreement,
        covenant or condition contained in any contract, indenture, mortgage,
        deed of trust, loan or credit agreement, note, lease or other agreement
        or instrument to which the Company or any of its subsidiaries is a party
        or by which it or any of them may be bound, or to which any of the
        property or assets of the Company or any subsidiary is subject
        (collectively, "Agreements and Instruments") except for such defaults
        that would not result in a Material Adverse Effect; and the execution,
        delivery and performance of this Agreement and the U.S. Purchase
        Agreement and the consummation of the transactions contemplated in this
        Agreement, the U.S. Purchase Agreement and in the Registration Statement
        (including the issuance and sale of the Securities and the use of the
        proceeds from the sale of the Securities as described in the
        Prospectuses under the caption "Use of Proceeds") and compliance by the
        Company with its obligations under this Agreement and the U.S. Purchase
        Agreement have been duly authorized by all necessary corporate action
        and do not and will not, whether with or without the giving of notice or
        passage of time or both, conflict with or constitute a breach of, or
        default or Repayment Event (as defined below) under, or result in the
        creation or imposition of any lien, charge or encumbrance upon any
        property or assets of the Company or any subsidiary pursuant to, the
        Agreements and Instruments or violation of any applicable law, statute,
        rule, regulation, judgment, order, writ or decree of any government,
        government instrumentality or court, domestic or foreign, having
        jurisdiction over the Company or any subsidiary or any of their assets,
        properties or operations (except for such conflicts, violations,
        breaches or defaults or liens, charges or encumbrances that would not
        result in a Material Adverse Effect), nor will such action result in any
        violation of the provisions of the charter or by-laws of the Company or
        any subsidiary. As used herein, a "Repayment Event" means any event or
        condition which gives the holder of any note, debenture or other
        evidence of indebtedness (or any person acting on such holder's behalf)
        the right to require the repurchase, redemption or repayment of all or a
        portion of such indebtedness by the Company or any subsidiary.

           (x) Absence of Labor Dispute. No labor dispute with the employees of
        the Company or any subsidiary exists or, to the knowledge of the
        Company, is imminent, and


                                      -7-
<PAGE>   12
        the Company is not aware of any existing or imminent labor disturbance
        by the employees of any of its or any subsidiary's principal suppliers,
        manufacturers, customers or contractors, which, in either case, may
        reasonably be expected to result in a Material Adverse Effect.

           (xi) Absence of Proceedings. There is no action, suit, proceeding,
        inquiry or investigation before or brought by any court or governmental
        agency or body, domestic or foreign, now pending, or, to the knowledge
        of the Company, threatened, against or affecting the Company or any
        subsidiary, which is required to be disclosed in the Registration
        Statement or the Prospectuses (other than as disclosed therein), or
        which might reasonably be expected to result in a Material Adverse
        Effect, or which might reasonably be expected to materially and
        adversely affect the consummation of the transactions contemplated in
        this Agreement and the U.S. Purchase Agreement or the performance by the
        Company of its obligations hereunder or thereunder; the aggregate of all
        pending legal or governmental proceedings to which the Company or any
        subsidiary is a party or of which any of their respective property or
        assets is the subject which are not described in the Registration
        Statement, including ordinary routine litigation incidental to the
        business, could not reasonably be expected to result in a Material
        Adverse Effect.

           (xii) Accuracy of Exhibits. There are no contracts or documents which
        are required to be described in the Registration Statement or the
        Prospectuses or to be filed as exhibits thereto which have not been so
        described and filed as required.

           (xiii) Possession of Intellectual Property. Except as disclosed in
        the Prospectuses, the Company and its subsidiaries own or possess, or
        can acquire on reasonable terms, adequate patents, patent rights,
        licenses, inventions, copyrights, know-how (including trade secrets and
        other unpatented and/or unpatentable proprietary or confidential
        information, systems or procedures), trademarks, service marks, trade
        names or other intellectual property (collectively, "Intellectual
        Property") necessary to carry on the business now operated by them, and
        neither the Company nor any of its subsidiaries has received any notice
        or is otherwise aware of any infringement of or conflict with asserted
        rights of others with respect to any Intellectual Property or of any
        facts or circumstances which would render any Intellectual Property
        invalid or inadequate to protect the interest of the Company or any of
        its subsidiaries therein, and which infringement or conflict (if the
        subject of any unfavorable decision, ruling or finding) or invalidity or
        inadequacy, singly or in the aggregate, would result in a Material
        Adverse Effect.

          (xiv) Absence of Further Requirements. No filing with, or
        authorization, approval, consent, license, order, registration,
        qualification or decree of, any court or governmental authority or
        agency is necessary or required for the performance by the Company of
        its obligations hereunder, in connection with the offering, issuance or
        sale of the Securities under this Agreement and the U.S. Purchase
        Agreement or the consummation of the transactions contemplated by this
        Agreement and the U.S. Purchase Agreement or the consummation of the
        transactions contemplated by this Agreement, except (i) such as have


                                      -8-
<PAGE>   13
        been already obtained or as may be required under the 1933 Act or the
        1933 Act Regulations or state securities laws or pursuant to the
        Securities Exchange Act of 1934, as amended (the "1934 Act"), (ii) such
        as may be required by the rules and regulations of the National
        Association of Securities Dealers, Inc. and (iii) such as have been
        obtained under the laws and regulations of jurisdictions outside the
        United States in which the Reserved Shares are offered.

           (xv) Possession of Licenses and Permits. The Company and its
        subsidiaries possess such permits, licenses, approvals, consents and
        other authorizations (collectively, "Governmental Licenses") issued by
        the appropriate federal, state, local or foreign regulatory agencies or
        bodies necessary to conduct the business now operated by them except
        where the failure to possess such Governmental Licenses would not have a
        Material Adverse Effect; the Company and its subsidiaries are in
        compliance with the terms and conditions of all such Governmental
        Licenses, except where the failure so to comply would not, singly or in
        the aggregate, have a Material Adverse Effect; all of the Governmental
        Licenses are valid and in full force and effect, except when the
        invalidity of such Governmental Licenses or the failure of such
        Governmental Licenses to be in full force and effect would not have a
        Material Adverse Effect; and neither the Company nor any of its
        subsidiaries has received any notice of proceedings relating to the
        revocation or modification of any such Governmental Licenses which,
        singly or in the aggregate, if the subject of an unfavorable decision,
        ruling or finding, would result in a Material Adverse Effect.

           (xvi) Title to Property. The Company and its subsidiaries have good
        and marketable title to all real property owned by the Company and its
        subsidiaries and good title to all other properties owned by them, in
        each case, free and clear of all mortgages, pledges, liens, security
        interests, claims, restrictions or encumbrances of any kind except such
        as (a) are described in the Prospectuses or (b) do not, singly or in the
        aggregate, have a Material Adverse Effect; and all of the leases and
        subleases material to the business of the Company and its subsidiaries,
        considered as one enterprise, and under which the Company or any of its
        subsidiaries holds properties described in the Prospectuses, are in full
        force and effect, and neither the Company nor any subsidiary has any
        notice of any material claim of any sort that has been asserted by
        anyone adverse to the rights of the Company or any subsidiary under any
        of the leases or subleases mentioned above, or affecting or questioning
        the rights of the Company or such subsidiary to the continued possession
        of the leased or subleased premises under any such lease or sublease.

           (xvii) Compliance with Cuba Act. The Company has complied in all
        material respects with, and is and will be in compliance in all material
        respects with, the provisions of that certain Florida act relating to
        disclosure of doing business with Cuba, codified as Section 517.075 of
        the Florida statutes, and the rules and regulations thereunder
        (collectively, the "Cuba Act") or is exempt therefrom.

           (xviii) Investment Company Act. The Company is not, and upon the
        issuance and


                                      -9-
<PAGE>   14
        sale of the Securities as herein contemplated and the application of the
        net proceeds therefrom as described in the Prospectuses will not be, an
        "investment company" or an entity "controlled" by an "investment
        company" as such terms are defined in the Investment Company Act of
        1940, as amended (the "1940 Act").

           (xix) Environmental Laws. Except as described in the Registration
        Statement and except as would not, singly or in the aggregate, result in
        a Material Adverse Effect, (A) neither the Company nor any of its
        subsidiaries is in violation of any federal, state, local or foreign
        statute, law, rule, regulation, ordinance, code, policy or rule of
        common law or any judicial or administrative interpretation thereof,
        including any judicial or administrative order, consent, decree or
        judgment, relating to pollution or protection of human health, the
        environment (including, without limitation, ambient air, surface water,
        groundwater, land surface or subsurface strata) or wildlife, including,
        without limitation, laws and regulations relating to the release or
        threatened release of chemicals, pollutants, contaminants, wastes, toxic
        substances, hazardous substances, petroleum or petroleum products
        (collectively, "Hazardous Materials") or to the manufacture, processing,
        distribution, use, treatment, storage, disposal, transport or handling
        of Hazardous Materials (collectively, "Environmental Laws"), (B) the
        Company and its subsidiaries have all permits, authorizations and
        approvals required under any applicable Environmental Laws and are each
        in compliance with their requirements, (C) there are no pending or to
        the knowledge of the Company threatened administrative, regulatory or
        judicial actions, suits, demands, demand letters, claims, liens, notices
        of noncompliance or violation, investigation or proceedings relating to
        any Environmental Law against the Company or any of its subsidiaries and
        (D) there are no events or circumstances that might reasonably be
        expected to form the basis of an order for clean-up or remediation, or
        an action, suit or proceeding by any private party or governmental body
        or agency, against or affecting the Company or any of its subsidiaries
        relating to Hazardous Materials or any Environmental Laws.

           (xx) Registration Rights. Except as disclosed in the Prospectuses,
        there are no persons with registration rights or other similar rights to
        have any securities registered pursuant to the Registration Statement or
        otherwise registered by the Company under the 1933 Act.

           (xxi) Year 2000 Compliance. The Company is using reasonable
        procedures to verify that the software used in its products will
        recognize and process date fields after the turn of the century, and
        perform date-dependent calculations and operations (including sorting,
        comparing and reporting) after the turn of the century correctly, and is
        using reasonable efforts to ensure that its software will not produce
        invalid and/or incorrect results as a result of the change of century
        (all without human intervention, other than original data entry of valid
        dates), except where the failure to use such procedures or efforts would
        not have a Material Adverse Effect, provided that the software receives
        correct and properly


                                      -10-
<PAGE>   15
        formatted date inputs from all software and hardware that exchanges data
        with or provides data to the software.

           (xxii) Systems and Controls. The Company maintains a system of
        internal accounting controls sufficient to provide reasonable assurance
        that (i) transactions are executed in accordance with management's
        general or specific authorizations; (ii) transactions are recorded as
        necessary to permit timely preparation of financial statements in
        conformity in all material respects with generally accepted accounting
        principles and to maintain asset accountability; and (iii) access to
        assets is permitted only in accordance with management's general or
        specific authorization.

        (b) Officer's Certificates. Any certificate signed by any officer of the
Company or any of its subsidiaries delivered to the Global Coordinator, the Lead
Managers or to counsel for the International Managers shall be deemed a
representation and warranty by the Company to each International Manager as to
the matters covered thereby.

SECTION 2.  Sale and Delivery to International Managers; Closing.

        (a) Initial Securities. On the basis of the representations and
warranties herein contained and subject to the terms and conditions herein set
forth, the Company agrees to sell to each International Manager, severally and
not jointly, and each International Manager, severally and not jointly, agrees
to purchase from the Company, at the price per share set forth in Schedule B,
the number of Initial International Securities set forth in Schedule A opposite
the name of such International Manager, plus any additional number of Initial
International Securities which such International Manager may become obligated
to purchase pursuant to the provisions of Section 10 hereof.

        (b) Option Securities. In addition, on the basis of the representations
and warranties herein contained and subject to the terms and conditions herein
set forth, the Company hereby grants an option to the International Managers,
severally and not jointly, to purchase up to an additional ____________ shares
of Common Stock at the price per share set forth in Schedule B, less an amount
per share equal to any dividends or distributions declared by the Company and
payable on the Initial International Securities but not payable on the
International Option Securities. The option hereby granted will expire 30 days
after the date hereof and may be exercised in whole or in part from time to time
only for the purpose of covering over-allotments which may be made in connection
with the offering and distribution of the Initial International Securities upon
notice by the Global Coordinator to the Company setting forth the number of
International Option Securities as to which the several International Managers
are then exercising the option and the time and date of payment and delivery for
such International Option Securities. Any such time and date of delivery (a
"Date of Delivery") shall be determined by the Global Coordinator, but shall not
be later than seven full business days after the exercise of said option, nor in
any event prior to the Closing Time, as hereinafter defined. If the option is
exercised as to all or any portion of the International Option Securities, each
of the International Managers, acting severally and not jointly, will purchase


                                      -11-
<PAGE>   16
that proportion of the total number of International Option Securities then
being purchased which the number of Initial International Securities set forth
in Schedule A opposite the name of such International Manager bears to the total
number of Initial International Securities, subject in each case to such
adjustments as the Global Coordinator in their discretion shall make to
eliminate any sales or purchases of fractional shares.

        (c) Payment. Payment of the purchase price for, and delivery of
certificates for, the Initial Securities shall be made at the offices of Dewey
Ballantine LLP, 1301 Avenue of the Americas, New York, New York 10019, or at
such other place as shall be agreed upon by the Global Coordinator and the
Company, at 9:00 A.M. (Eastern time) on the third (fourth, if the pricing occurs
after 4:30 P.M. (Eastern time) on any given day) business day after the date
hereof (unless postponed in accordance with the provisions of Section 10), or
such other time not later than ten business days after such date as shall be
agreed upon by the Global Coordinator and the Company (such time and date of
payment and delivery being herein called "Closing Time").

        In addition, in the event that any or all of the International Option
Securities are purchased by the International Managers, payment of the purchase
price for, and delivery of certificates for, such International Option
Securities shall be made at the above-mentioned offices, or at such other place
as shall be agreed upon by the Global Coordinator and the Company, on each Date
of Delivery as specified in the notice from the Global Coordinator to the
Company.

        Payment shall be made to the Company by wire transfer of immediately
available funds to a bank account designated by the Company, against delivery to
the Lead Manager(s) for the respective accounts of the International Managers of
certificates for the International Securities to be purchased by them. It is
understood that each International Manager has authorized the Lead Manager(s),
for its account, to accept delivery of, receipt for, and make payment of the
purchase price for, the Initial International Securities and the International
Option Securities, if any, which it has agreed to purchase. Merrill Lynch,
individually and not as representative of the International Managers, may (but
shall not be obligated to) make payment of the purchase price for the Initial
International Securities or the International Option Securities, if any, to be
purchased by any International Manager whose funds have not been received by the
Closing Time or the relevant Date of Delivery, as the case may be, but such
payment shall not relieve such International Manager from its obligations
hereunder.

        (d) Denominations; Registration. Certificates for the Initial
International Securities and the International Option Securities, if any, shall
be in such denominations and registered in such names as the Lead Managers may
request in writing at least one full business day before the Closing Time or the
relevant Date of Delivery, as the case may be. The certificates for the Initial
International Securities and the International Option Securities, if any, will
be made available for examination and packaging by the Lead Manager(s) in The
City of New York not later than 10:00 A.M. (Eastern time) on the business day
prior to the Closing Time or the relevant Date


                                      -12-
<PAGE>   17
of Delivery, as the case may be.

SECTION 3. Covenants of the Company. The Company covenants with each
International Manager as follows:

        (a) Compliance with Securities Regulations and Commission Requests. The
Company, subject to Section 3(b), will comply with the requirements of Rule 430A
or Rule 434, as applicable, and will notify the Global Coordinator immediately,
and confirm the notice in writing, (i) when any post-effective amendment to the
Registration Statement shall become effective, or any supplement to the
Prospectuses or any amended Prospectuses shall have been filed, (ii) of the
receipt of any comments from the Commission, (iii) of any request by the
Commission for any amendment to the Registration Statement or any amendment or
supplement to the Prospectuses or for additional information, and (iv) of the
issuance by the Commission of any stop order suspending the effectiveness of the
Registration Statement or of any order preventing or suspending the use of any
preliminary prospectus, or of the suspension of the qualification of the
Securities for offering or sale in any jurisdiction, or of the initiation or
threatening known to the Company of any proceedings for any of such purposes.
The Company will promptly effect the filings necessary pursuant to Rule 424(b)
and will take such steps as it deems necessary to ascertain promptly whether the
form of prospectus transmitted for filing under Rule 424(b) was received for
filing by the Commission and, in the event that it was not, it will promptly
file such prospectus. The Company will make every reasonable effort to prevent
the issuance of any stop order and, if any stop order is issued, to obtain the
lifting thereof at the earliest possible moment.

        (b) Filing of Amendments. The Company will give the Global Coordinator
notice of its intention to file or prepare any amendment to the Registration
Statement (including any filing under Rule 462(b)), any Term Sheet or any
amendment, supplement or revision to either the prospectus included in the
Registration Statement at the time it became effective or to the Prospectuses,
will furnish the Global Coordinator with copies of any such documents a
reasonable amount of time prior to such proposed filing or use, as the case may
be, and will not file or use any such document to which the Global Coordinator
or counsel for the International Managers shall object.

        (c) Delivery of Registration Statements. The Company has furnished or
will deliver to the Lead Managers and counsel for the International Managers,
without charge, signed copies of the Registration Statement as originally filed
and of each amendment thereto (including exhibits filed therewith or
incorporated by reference therein) and signed copies of all consents and
certificates of experts, and will also deliver to the Lead Manager(s), without
charge, a conformed copy of the Registration Statement as originally filed and
of each amendment thereto (without exhibits) for each of the International
Managers. The copies of the Registration Statement and each amendment thereto
furnished to the International Managers will be identical to the electronically
transmitted copies thereof filed with the Commission pursuant to EDGAR, except
to the extent permitted by Regulation S-T.


                                      -13-
<PAGE>   18
        (d) Delivery of Prospectuses. The Company has delivered to each
International Manager, without charge, as many copies of each preliminary
prospectus as such International Manager reasonably requested, and the Company
hereby consents to the use of such copies for purposes permitted by the 1933
Act. The Company will furnish to each International Manager, without charge,
during the period when the International Prospectus is required to be delivered
under the 1933 Act or the 1934 Act, such number of copies of the International
Prospectus (as amended or supplemented) as such International Manager may
reasonably request. The International Prospectus and any amendments or
supplements thereto furnished to the International Managers will be identical to
the electronically transmitted copies thereof filed with the Commission pursuant
to EDGAR, except to the extent permitted by Regulation S-T.

        (e) Continued Compliance with Securities Laws. The Company will comply
with the 1933 Act and the 1933 Act Regulations so as to permit the completion of
the distribution of the Securities as contemplated in this Agreement, the U.S.
Purchase Agreement and in the Prospectuses. If at any time when a prospectus is
required by the 1933 Act to be delivered in connection with sales of the
Securities, any event shall occur or condition shall exist as a result of which
it is necessary, in the opinion of counsel for the International Manager or for
the Company, to amend the Registration Statement or amend or supplement any
Prospectus in order that the Prospectuses will not include any untrue statements
of a material fact or omit to state a material fact necessary in order to make
the statements therein not misleading in the light of the circumstances existing
at the time it is delivered to a purchaser, or if it shall be necessary, in the
opinion of such counsel, at any such time to amend the Registration Statement or
amend or supplement any Prospectus in order to comply with the requirements of
the 1933 Act or the 1933 Act Regulations, the Company will promptly prepare and
file with the Commission, subject to Section 3(b), such amendment or supplement
as may be necessary to correct such statement or omission or to make the
Registration Statement or the Prospectuses comply with such requirements, and
the Company will furnish to the International Managers such number of copies of
such amendment or supplement as the International Managers may reasonably
request.

        (f) Blue Sky Qualifications. The Company will use its commercially
reasonable efforts, in cooperation with the International Managers, to qualify
the Securities for offering and sale under the applicable securities laws of
such states and other jurisdictions (domestic or foreign) as the Global
Coordinator may designate and to maintain such qualifications in effect for a
period of not less than one year from the later of the effective date of the
Registration Statement and any Rule 462(b) Registration Statement; provided,
however, that the Company shall not be obligated to file any general consent to
service of process or to qualify as a foreign corporation or as a dealer in
securities in any jurisdiction in which it is not so qualified or to subject
itself to taxation in respect of doing business in any jurisdiction in which it
is not otherwise so subject. In each jurisdiction in which the Securities have
been so qualified, the Company will file such statements and reports as may be
required by the laws of such jurisdiction to continue such qualification in
effect for a period of not less than one year from the effective date of the
Registration Statement and any Rule 462(b) Registration Statement.


                                      -14-
<PAGE>   19
        (g) Rule 158. The Company will timely file such reports pursuant to the
1934 Act as are necessary in order to make generally available to its
securityholders as soon as practicable an earnings statement for the purposes
of, and to provide the benefits contemplated by, the last paragraph of Section
11(a) of the 1933 Act.

        (f) Use of Proceeds. The Company will use the net proceeds received by
it from the sale of the Securities in all material respects in the manner
specified in the Prospectuses under "Use of Proceeds".

        (g) Listing. The Company will use its commercially reasonable efforts to
effect and maintain the quotation of the Securities on the Nasdaq National
Market and will file with the Nasdaq National Market all documents and notices
required by the Nasdaq National Market of companies that have securities that
are traded in the over-the-counter market and quotations for which are reported
by the Nasdaq National Market.

        (h) Restriction on Sale of Securities. During a period of 180 days from
the date of the Prospectuses, the Company will not, without the prior written
consent of Global Coordinator, (i) directly or indirectly, offer, pledge, sell,
contract to sell, sell any option or contract to purchase, purchase any option
or contract to sell, grant any option, right or warrant to purchase or otherwise
transfer or dispose of any share of Common Stock or any securities convertible
into or exercisable or exchangeable for Common Stock or file any registration
statement under the 1933 Act with respect to any of the foregoing or (ii) enter
into any swap or any other agreement or any transaction that transfers, in whole
or in part, directly or indirectly, the economic consequence of ownership of the
Common Stock, whether any such swap or transaction described in clause (i) or
(ii) above is to be settled by delivery of Common Stock or such other
securities, in cash or otherwise. The foregoing sentence shall not apply to (A)
the Securities to be sold hereunder or under the U.S. Purchase Agreement, (B)
any shares of Common Stock issued by the Company upon the exercise of an option
or warrant or the conversion of a security outstanding on the date hereof and
referred to in the Prospectuses, (C) any shares of Common Stock issued or
options to purchase Common Stock granted pursuant to existing employee benefit
plans of the Company referred to in the Prospectuses or (D) any shares of Common
Stock issued in connection with acquisitions of other entities by the Company if
the recipient of such shares executes a similar lock-up agreement with Merrill
Lynch.

        (i) Reporting Requirements. The Company, during the period when the
Prospectuses are required to be delivered under the 1933 Act or the 1934 Act,
will file all documents required to be filed with the Commission pursuant to the
1934 Act within the time periods required by the 1934 Act and the rules and
regulations of the Commission thereunder.

        (j) Compliance with NASD Rules. The Company hereby agrees that it will
ensure that the Reserved Securities will be restricted as required by the
National Association of Securities Dealers, Inc. (the "NASD") or the NASD rules
from sale, transfer, assignment, pledge or hypothecation for a period of three
months following the date of this Agreement. The Underwriters


                                      -15-
<PAGE>   20
will notify the Company as to which persons will need to be so restricted. At
the request of the Underwriters, the Company will direct the transfer agent to
place a stop transfer restriction upon such securities for such period of time.
Should the Company release, or seek to release, from such restrictions any of
the Reserved Securities, the Company agrees to reimburse the Underwriters for
any reasonable expenses (including, without limitation, legal expenses) they
incur in connection with such release.

        (k) Compliance with Rule 463. The Company will file with the Commission
such reports or take such other actions as may be required pursuant to Rule 463
of the 1933 Act Regulations.

SECTION 4 Payment of Expenses. (a) Expenses. The Company will pay all expenses
incident to the performance of its obligations under this Agreement, including
(i) the preparation, printing and filing of the Registration Statement
(including financial statements and exhibits) as originally filed and of each
amendment thereto, (ii) the preparation, printing and delivery to the
International Managers of this Agreement, any Agreement among International
Managers and such other documents as may be required in connection with the
offering, purchase, sale, issuance or delivery of the Securities, (iii) the
preparation, issuance and delivery of the certificates for the Securities to the
Underwriters, including any stock or other transfer taxes and any stamp or other
duties payable upon the sale, issuance or delivery of the Securities to the U.S.
Underwriters and the transfer of the Securities between the U.S. Underwriters
and the International Managers, (iv) the fees and disbursements of the Company's
counsel, accountants and other advisors, (v) the qualification of the Securities
under securities laws in accordance with the provisions of Section 3(f) hereof,
including filing fees and the reasonable fees and disbursements of counsel for
the International Managers in connection therewith and in connection with the
preparation of the Blue Sky Survey and any supplement thereto, (vi) the printing
and delivery to the International Managers of copies of each preliminary
prospectus, any Term Sheets and of the Prospectuses and any amendments or
supplements thereto, (vii) the preparation, printing and delivery to the
International Managers of copies of the Blue Sky Survey and any supplement
thereto, (viii) the fees and expenses of any transfer agent or registrar for the
Securities and (ix) the filing fees incident to, and the reasonable fees and
disbursements of counsel to the International Managers in connection with, the
review by the National Association of Securities Dealers, Inc. (the "NASD") of
the terms of the sale of the Securities, (x) the fees and expenses incurred in
connection with the inclusion of the Securities in the Nasdaq National Market
and (xi) all costs and expenses of the International Managers, including the
reasonable fees and disbursements of counsel for the International Managers, in
connection with matters related to the Reserved Securities which are designated
by the Company for sale to employees, directors and other people designated by
the Company.

         (b) Termination of Agreement. If this Agreement is terminated by the
Lead Manager(s) in accordance with the provisions of Section 5 or Section
9(a)(i) hereof, the Company shall reimburse the International Managers for all
of their out-of-pocket expenses, including the reasonable fees and disbursements
of counsel for the International Managers.


                                      -16-
<PAGE>   21
SECTION 5 Conditions of International Managers' Obligations. The obligations of
the several International Managers hereunder are subject to the accuracy of the
representations and warranties of the Company contained in Section 1 hereof or
in certificates of any officer of the Company or any subsidiary of the Company
delivered pursuant to the provisions hereof, to the performance by the Company
of its covenants and other obligations hereunder, and to the following further
conditions:

         (a) Effectiveness of Registration Statement. The Registration
Statement, including any Rule 462(b) Registration Statement, has become
effective and at Closing Time no stop order suspending the effectiveness of the
Registration Statement shall have been issued under the 1933 Act or proceedings
therefor initiated or threatened by the Commission, and any request on the part
of the Commission for additional information shall have been complied with to
the reasonable satisfaction of counsel to the International Managers. A
prospectus containing the Rule 430A Information shall have been filed with the
Commission in accordance with Rule 424(b) (or a post-effective amendment
providing such information shall have been filed and declared effective in
accordance with the requirements of Rule 430A) or, if the Company has elected to
rely upon Rule 434, a Term Sheet shall have been filed with the Commission in
accordance with Rule 424(b).

         (b) Opinion of Counsel for Company. At Closing Time, the Lead Managers
shall have received the favorable opinion, dated as of Closing Time, of Dewey
Ballantine LLP, counsel for the Company, in form and substance satisfactory to
counsel for the International Managers, together with signed or reproduced
copies of such letter for each of the other International Managers to the effect
set forth in Exhibit A hereto and to such further effect as counsel to the
International Managers may reasonably request.

         (c) Opinion of Counsel for Digiweb, Inc. At Closing Time, the Lead
Managers shall have received the favorable opinion, dated as of Closing Time, of
Roscher & Associates, P.C., counsel for Digiweb, Inc, in form and substance
satisfactory to counsel for the International Managers, together with signed or
reproduced copies of such letter for each of the other International Managers to
the effect set forth in Exhibit B hereto and to such further effect as counsel
to the International Managers may reasonably request.

         (d) Opinion of Counsel for Net Daemons Associates, Inc. At Closing
Time, the Lead Managers shall have received the favorable opinion, dated as of
Closing Time, of Sheetman & Halperin, counsel for Net Daemons Associates, Inc.,
in form and substance satisfactory to counsel for the International Managers,
together with signed or reproduced copies of such letter for each of the other
International Managers to the effect set forth in Exhibit C hereto and to such
further effect as counsel to the International Managers may reasonably request.

         (e) Opinion of Counsel for International Managers. At Closing Time, the
Lead Managers shall have received the favorable opinion, dated as of Closing
Time, of Wilson Sonsini Goodrich & Rosati, Professional Corporation, counsel for
the International Managers, together with signed or reproduced copies of such
letter for each of the other International Managers with respect to the matters
set forth in clauses (i), (ii), (v), (vi) (solely as to preemptive or other



                                      -17-
<PAGE>   22
similar rights arising by operation of law or under the charter or by-laws of
the Company), (viii) through (x), inclusive, (xii), (xiv) (solely as to the
information in the Prospectuses under "Description of Capital Stock--Common
Stock") and the penultimate paragraph of Exhibit A hereto. In giving such
opinion such counsel may rely, as to all matters governed by the laws of
jurisdictions other than the law of the State of California, the federal law of
the United States and the General Corporation Law of the State of Delaware, upon
the opinions of counsel satisfactory to the Lead Managers. Such counsel may also
state that, insofar as such opinion involves factual matters, they have relied,
to the extent they deem proper, upon certificates of officers of the Company and
its subsidiaries and certificates of public officials.

         (f) Officers' Certificate. At Closing Time, there shall not have been,
since the date hereof or since the respective dates as of which information is
given in the Prospectuses, any material adverse change in the condition,
financial or otherwise, or in the earnings, business affairs or business
prospects of the Company and its subsidiaries considered as one enterprise,
whether or not arising in the ordinary course of business, and the Lead Managers
shall have received a certificate of the President or a Vice President of the
Company and of the chief financial or chief accounting officer of the Company,
dated as of Closing Time, to the effect that (i) there has been no such material
adverse change, (ii) the representations and warranties in Section 1(a) hereof
are true and correct with the same force and effect as though expressly made at
and as of Closing Time, (iii) the Company has complied with all agreements and
satisfied all conditions on its part to be performed or satisfied at or prior to
Closing Time, and (iv) no stop order suspending the effectiveness of the
Registration Statement has been issued and no proceedings for that purpose have
been instituted or are pending or are contemplated by the Commission.

         (g) Accountant's Comfort Letter. At the time of the execution of this
Agreement, the Lead Managers shall have received from Ernst & Young LLP a letter
dated such date, in form and substance satisfactory to the Lead Managers,
together with signed or reproduced copies of such letter for each of the other
International Managers containing statements and information of the type
ordinarily included in accountants' "comfort letters" to underwriters with
respect to the financial statements and certain financial information contained
in the Registration Statement and the Prospectuses. Additionally, at the time of
the execution of this Agreement, the Lead Managers shall have received from
Urbach Kahn & Werlin PC, BSC&E, PriceWaterhouseCoopers LLC, Frankel, Lodgen,
Lacher, Golditch, Sardi & Howard, BDO Seidman, LLP, Deloitte & Touche LLP and
Ernst & Young LLP letters dated such date, in form and substance satisfactory to
the Lead Managers, together with signed or reproduced copies of such letter for
each of the other International Managers containing statements and information
of the type ordinarily included in accountants' "comfort letters" to
underwriters with respect to the financial statements and certain financial
information of Tri Star Web Creations Inc., Gen International, Inc and
Consolidated subsidiaries, Digiweb, Inc., Clever Computers, Inc., Homecom
Communications, Inc. (Host America Division), B.N. Technology, Inc. (DBA
Internet Communications), Telephonetics International, Inc. and affiliate, Net
Daemons Associates and Interliant, Inc. contained in the Registration Statement
and the Prospectuses.


                                      -18-
<PAGE>   23
         (h) Bring-down Comfort Letter. At Closing Time, the Lead Managers shall
have received from each of Ernst & Young LLP dated as of Closing Time, to the
effect that they reaffirm the statements made in the letters furnished pursuant
to subsection (g) of this Section, except that the specified date referred to
shall be a date not more than three business days prior to Closing Time.

         (i) Approval of Listing. At Closing Time, the Securities shall have
been approved for inclusion in the Nasdaq National Market, subject only to
official notice of issuance.

         (j) No Objection. The NASD has confirmed that it has not raised any
objection with respect to the fairness and reasonableness of the underwriting
terms and arrangements.

         (k) Lock-up Agreements. At the date of this Agreement, the Lead
Managers shall have received an agreement substantially in the form of Exhibit D
hereto signed by the persons listed on Schedule C hereto.

         (l) Purchase of Initial U.S. Securities. Contemporaneously with the
purchase by the International Managers of the Initial International Securities
under this Agreement, the U.S. Underwriters shall have purchased the Initial
U.S. Securities under the U.S. Purchase Agreement.

         (m) Conditions to Purchase of International Option Securities. In the
event that the Lead Managers exercise their option provided in Section 2(b)
hereof to purchase all or any portion of the International Option Securities,
the representations and warranties of the Company contained herein and the
statements in any certificates furnished by the Company or any subsidiary of the
Company hereunder shall be true and correct as of each Date of Delivery and, at
the relevant Date of Delivery, the Lead Managers shall have received:

                  (i) Officers' Certificate. A certificate, on behalf of the
Company, dated such Date of Delivery, of the President or a Vice President of
the Company and of the chief financial or chief accounting officer of the
Company confirming that the certificate delivered at the Closing Time pursuant
to Section 5(d) hereof remains true and correct as of such Date of Delivery.

                  (ii) Opinion of Counsel for Company. The favorable opinion of
Dewey Ballantine LLP, counsel for the Company, in form and substance
satisfactory to counsel for the International Managers, dated such Date of
Delivery, relating to the International Option Securities to be purchased on
such Date of Delivery and otherwise to the same effect as the opinion required
by Section 5(b) hereof.

                  (iii) Opinion of Counsel for International Managers. The
favorable opinion of Wilson Sonsini Goodrich & Rosati, Professional Corporation,
counsel for the International Managers, dated such Date of Delivery, relating to
the International Option Securities to be purchased on such Date of Delivery and
otherwise to the same effect as the opinion required


                                      -19-
<PAGE>   24
by Section 5(c) hereof.

                  (iv) Bring-down Comfort Letter. A letter from Ernst & Young
LLP, in form and substance satisfactory to the Lead Managers and dated such Date
of Delivery, substantially in the same form and substance as the letter
furnished to the Lead Managers pursuant to Section 5(f) hereof, except that the
"specified date" in the letter furnished pursuant to this paragraph shall be a
date not more than five days prior to such Date of Delivery.

         (n) Additional Documents. At Closing Time and at each Date of Delivery,
counsel for the International Managers shall have been furnished with such
documents and opinions as they may require for the purpose of enabling them to
pass upon the issuance and sale of the Securities as herein contemplated, or in
order to evidence the accuracy of any of the representations or warranties, or
the fulfillment of any of the conditions, herein contained; and all proceedings
taken by the Company in connection with the issuance and sale of the Securities
as herein contemplated shall be satisfactory in form and substance to the Lead
Managers and counsel for the International Managers.

         (o) Termination of Agreement. If any condition specified in this
Section shall not have been fulfilled when and as required to be fulfilled, this
Agreement, or, in the case of any condition to the purchase of International
Option Securities, on a Date of Delivery which is after the Closing Time, the
obligations of the several International Managers to purchase the relevant
International Option Securities, may be terminated by the International Managers
by notice to the Company at any time at or prior to Closing Time or such Date of
Delivery, as the case may be, and such termination shall be without liability of
any party to any other party except as provided in Section 4 and except that
Sections 1, 6, 7 and 8 shall survive any such termination and remain in full
force and effect.

SECTION  6  Indemnification.

         (a) Indemnification of International Managers. The Company agrees to
indemnify and hold harmless each International Manager and each person, if any,
who controls any International Manager within the meaning of Section 15 of the
1933 Act or Section 20 of the 1934 Act as follows:

                           (i) against any and all loss, liability, claim,
                  damage and expense whatsoever, as incurred, arising out of any
                  untrue statement or alleged untrue statement of a material
                  fact contained in the Registration Statement (or any amendment
                  thereto), including the Rule 430A Information and the Rule 434
                  Information, if applicable, or the omission or alleged
                  omission therefrom of a material fact required to be stated
                  therein or necessary to make the statements therein not
                  misleading or arising out of any untrue statement or alleged
                  untrue statement of a material fact included in any
                  preliminary prospectus or the Prospectuses (or any amendment
                  or supplement thereto),


                                      -20-
<PAGE>   25
                  or the omission or alleged omission therefrom of a material
                  fact necessary in order to make the statements therein, in the
                  light of the circumstances under which they were made, not
                  misleading;

                           (ii) against any and all loss, liability, claim,
                  damage and expense whatsoever, as incurred, arising out of (A)
                  the violation of any applicable laws or regulations of foreign
                  jurisdictions where Reserved Securities have been offered and
                  (B) any untrue statement or alleged untrue statement of a
                  material fact included in the supplement or prospectus wrapper
                  material distributed in foreign jurisdictions in connection
                  with the reservation and sale of the Reserved Securities to
                  eligible employees, directors and other persons having
                  relationships with the Company or the omission or alleged
                  omission therefrom of a material fact necessary to make the
                  statements therein, when considered in conjunction with the
                  Prospectuses or preliminary prospectus, not misleading;

                           (iii) against any and all loss, liability, claim,
                  damage and expense whatsoever, as incurred, to the extent of
                  the aggregate amount paid in settlement of any litigation, or
                  any investigation or proceeding by any governmental agency or
                  body, commenced or threatened, or of any claim whatsoever
                  based upon any such untrue statement or omission, or any such
                  alleged untrue statement or omission or in connection with any
                  violation of the nature referred to in Section 6(a)(ii)(A)
                  hereof; provided that (subject to Section 6(d) below) any such
                  settlement is effected with the written consent of the
                  Company; and

                           (iv) against any and all expense whatsoever, as
                  incurred (including the reasonable fees and disbursements of
                  counsel chosen by Merrill Lynch), reasonably incurred in
                  investigating, preparing or defending against any litigation,
                  or any investigation or proceeding by any governmental agency
                  or body, commenced or threatened, or any claim whatsoever
                  based upon any such untrue statement or omission, or any such
                  alleged untrue statement or omission or in connection with any
                  violation of the nature referred to in Section 6(a)(ii)(A)
                  hereof, to the extent that any such expense is not paid under
                  (i), (ii) or (iii) above;

provided, however, that this indemnity agreement shall not apply to any loss,
liability, claim, damage or expense to the extent arising out of any untrue
statement or omission or alleged untrue statement or omission made in reliance
upon and in conformity with written information furnished to the Company by any
International Manager through the Lead Managers expressly for use in the
Registration Statement (or any amendment thereto), including the Rule 430A
Information and the Rule 434 Information, if applicable, or any preliminary
prospectus or the Prospectuses (or any amendment or supplement thereto); and
provided further that the Company will not be liable to any


                                      -21-
<PAGE>   26
International Manager with respect to any Prospectuses to the extent that the
Company shall sustain the burden of proving that any such loss, liability,
claim, damage or expense resulted from the fact that such International Manager,
in contravention of a requirement of this Agreement or applicable law, sold
securities to a person to whom such International Manager failed to send or
give, at or prior to the Closing Date, a copy of the Prospectuses, as then
amended or supplemented if: (i) the Company has previously furnished copies
thereof (sufficiently in advance of the Closing Date to allow for distribution
by the Closing Date) to the International Manager and the loss, liability,
claim, damage or expense of such International Manager resulted from an untrue
statement or omission of a material fact contained in or omitted from the
preliminary prospectus which was corrected in the Prospectuses as, if
applicable, amended or supplemented prior to the Closing Date and such
Prospectuses was required by law to be delivered at or prior to the written
confirmation of sale to such person and (ii) such failure to give or send such
Prospectuses by the Closing Date to the party or parties asserting such loss,
liability, claim, damage, or expense would have constituted a valid defense to
the claim asserted by such person.

                  (b) Indemnification of Company, Directors and Officers. Each
International Manager severally agrees to indemnify and hold harmless the
Company, its directors, each of its officers who signed the Registration
Statement, and each person, if any, who controls the Company within the meaning
of Section 15 of the 1933 Act or Section 20 of the 1934 Act against any and all
loss, liability, claim, damage and expense described in the indemnity contained
in subsection (a) of this Section, as incurred, but only with respect to untrue
statements or omissions, or alleged untrue statements or omissions, made in the
Registration Statement (or any amendment thereto), including the Rule 430A
Information and the Rule 434 Information, if applicable, or any preliminary
prospectus or the Prospectuses (or any amendment or supplement thereto) in
reliance upon and in conformity with written information furnished to the
Company by such International Manager through the Lead Managers expressly for
use in the Registration Statement (or any amendment thereto) or such preliminary
prospectus or the Prospectuses (or any amendment or supplement thereto).

                  (c) Actions against Parties; Notification. Each indemnified
party shall give notice as promptly as reasonably practicable to each
indemnifying party of any action commenced against it in respect of which
indemnity may be sought hereunder, but failure to so notify an indemnifying
party shall not relieve such indemnifying party from any liability hereunder to
the extent it is not materially prejudiced as a result thereof and in any event
shall not relieve it from any liability which it may have otherwise than on
account of this indemnity agreement. In the case of parties indemnified pursuant
to Section 6(a) above, counsel to the indemnified parties shall be selected by
Merrill Lynch, and, in the case of parties indemnified pursuant to Section 6(b)
above, counsel to the indemnified parties shall be selected by the Company. An
indemnifying party may participate at its own expense in the defense of any such
action; provided, however, that counsel to the indemnifying party shall not
(except with the consent of the indemnified party) also be counsel to the
indemnified party. In no event shall the indemnifying parties be liable for fees
and expenses of more than one counsel (in addition to any local counsel)
separate from their own counsel for all indemnified parties in connection with
any one action or separate but similar or related actions in



                                      -22-
<PAGE>   27
the same jurisdiction arising out of the same general allegations or
circumstances. No indemnifying party shall, without the prior written consent of
the indemnified parties, settle or compromise or consent to the entry of any
judgment with respect to any litigation, or any investigation or proceeding by
any governmental agency or body, commenced or threatened, or any claim
whatsoever in respect of which indemnification or contribution could be sought
under this Section 6 or Section 7 hereof (whether or not the indemnified parties
are actual or potential parties thereto), unless such settlement, compromise or
consent (i) includes an unconditional release of each indemnified party from all
liability arising out of such litigation, investigation, proceeding or claim and
(ii) does not include a statement as to or an admission of fault, culpability or
a failure to act by or on behalf of any indemnified party.

                  (d) Settlement without Consent if Failure to Reimburse. If at
any time an indemnified party shall have requested an indemnifying party to
reimburse the indemnified party for fees and expenses of counsel to which such
indemnified party is entitled under this Section 6, such indemnifying party
agrees that it shall be liable for any settlement of the nature contemplated by
Section 6(a)(ii) and Section 6(a)(iii) effected without its written consent if
(i) such settlement is entered into more than 45 days after receipt by such
indemnifying party of the aforesaid request, (ii) such indemnifying party shall
have received notice of the terms of such settlement at least 30 days prior to
such settlement being entered into and (iii) such indemnifying party shall not
have reimbursed such indemnified party in accordance with such request prior to
the date of such settlement.

                  (e) Indemnification for Reserved Securities. In connection
with the offer and sale of the Reserved Securities, the Company agrees, promptly
upon a request in writing, to indemnify and hold harmless the International
Managers from and against any and all losses, liabilities, claims, damages and
expenses incurred by them as a result of the failure of employees, directors and
other persons designated by the Company to pay for and accept delivery of
Reserved Securities which, by the end of the first business day following the
date of this Agreement, were subject to a properly confirmed agreement to
purchase.

SECTION 7 Contribution. If the indemnification provided for in Section 6 hereof
is for any reason unavailable to or insufficient to hold harmless an indemnified
party in respect of any losses, liabilities, claims, damages or expenses
referred to therein, then each indemnifying party shall contribute to the
aggregate amount of such losses, liabilities, claims, damages and expenses
incurred by such indemnified party, as incurred, (i) in such proportion as is
appropriate to reflect the relative benefits received by the Company on the one
hand and the International Managers on the other hand from the offering of the
Securities pursuant to this Agreement or (ii) if the allocation provided by
clause (i) is not permitted by applicable law, in such proportion as is
appropriate to reflect not only the relative benefits referred to in clause (i)
above but also the relative fault of the Company on the one hand and of the
International Managers on the other hand in connection with the statements or
omissions, or in connection with any violation of the nature referred to in
Section 6(a)(ii)(A) hereof, which resulted in such losses, liabilities, claims,
damages or expenses, as well as any other relevant equitable considerations.


                                      -23-
<PAGE>   28
                  The relative benefits received by the Company on the one hand
and the International Managers on the other hand in connection with the offering
of the International Securities pursuant to this Agreement shall be deemed to be
in the same respective proportions as the total net proceeds from the offering
of the International Securities pursuant to this Agreement (before deducting
expenses) received by the Company and the total underwriting discount received
by the International Managers, in each case as set forth on the cover of the
International Prospectus, or, if Rule 434 is used, the corresponding location on
the Term Sheet, bear to the aggregate initial public offering price of the
Securities as set forth on such cover.

                  The relative fault of the Company on the one hand and the
International Managers on the other hand shall be determined by reference to,
among other things, whether any such untrue or alleged untrue statement of a
material fact or omission or alleged omission to state a material fact relates
to information supplied by the Company or by the International Managers and the
parties' relative intent, knowledge, access to information and opportunity to
correct or prevent such statement or omission or any violation of the nature
referred to in Section 6(a)(ii)(A) hereof.

                  The Company and the International Managers agree that it would
not be just and equitable if contribution pursuant to this Section 7 were
determined by pro rata allocation (even if the International Managers were
treated as one entity for such purpose) or by any other method of allocation
which does not take account of the equitable considerations referred to above in
this Section 7. The aggregate amount of losses, liabilities, claims, damages and
expenses incurred by an indemnified party and referred to above in this Section
7 shall be deemed to include any legal or other expenses reasonably incurred by
such indemnified party in investigating, preparing or defending against any
litigation, or any investigation or proceeding by any governmental agency or
body, commenced or threatened, or any claim whatsoever based upon any such
untrue or alleged untrue statement or omission or alleged omission.

                  Notwithstanding the provisions of this Section 7, no
International Manager shall be required to contribute any amount in excess of
the amount by which the total price at which the International Securities
underwritten by it and distributed to the public were offered to the public
exceeds the amount of any damages which such International Manager has otherwise
been required to pay by reason of any such untrue or alleged untrue statement or
omission or alleged omission.

                  No person guilty of fraudulent misrepresentation (within the
meaning of Section 11(f) of the 1933 Act) shall be entitled to contribution from
any person who was not guilty of such fraudulent misrepresentation.

                  For purposes of this Section 7, each person, if any, who
controls an International Manager within the meaning of Section 15 of the 1933
Act or Section 20 of the 1934 Act shall have the same rights to contribution as
such International Manager, and each director of the Company, each officer of
the Company who signed the Registration Statement, and each person, if any, who
controls the Company within the meaning of Section 15 of the 1933 Act or Section
20 of the 1934 Act shall have the same rights to contribution as the Company.
The International


                                      -24-
<PAGE>   29
Managers' respective obligations to contribute pursuant to this Section 7 are
several in proportion to the number of Initial International Securities set
forth opposite their respective names in Schedule A hereto and not joint.

SECTION 8 Representations, Warranties and Agreements to Survive Delivery. All
representations, warranties and agreements contained in this Agreement or in
certificates of officers of the Company or any of its subsidiaries submitted
pursuant hereto, shall remain operative and in full force and effect, regardless
of any investigation made by or on behalf of any International Manager or
controlling person, or by or on behalf of the Company, and shall survive
delivery of the Securities to the International Managers.

SECTION 9 Termination of Agreement.

                  (a) Termination; General. The Lead Managers may terminate this
Agreement, by notice to the Company, at any time at or prior to Closing Time (i)
if there has been, since the time of execution of this Agreement or since the
respective dates as of which information is given in the International
Prospectus, any material adverse change in the condition, financial or
otherwise, or in the earnings, business affairs or business prospects of the
Company and its subsidiaries considered as one enterprise, whether or not
arising in the ordinary course of business, or (ii) if there has occurred any
material adverse change in the financial markets in the United States, any
outbreak of hostilities or escalation thereof or other calamity or crisis or any
change or development involving a prospective change in national or
international political, financial or economic conditions, in each case the
effect of which is such as to make it, in the judgment of the Lead Managers,
impracticable to market the Securities or to enforce contracts for the sale of
the Securities, or (iii) if trading in any securities of the Company has been
suspended or materially limited by the Commission or the Nasdaq National Market,
or if trading generally on the American Stock Exchange or the New York Stock
Exchange or in the Nasdaq National Market has been suspended or materially
limited, or minimum or maximum prices for trading have been fixed, or maximum
ranges for prices have been required, by any of said exchanges or by such system
or by order of the Commission, the National Association of Securities Dealers,
Inc. or any other governmental authority, or (iv) if a banking moratorium has
been declared by either Federal or New York authorities.

                  (b) Liabilities. If this Agreement is terminated pursuant to
this Section, such termination shall be without liability of any party to any
other party except as provided in Section 4 hereof, and provided further that
Sections 1, 6, 7 and 8 shall survive such termination and remain in full force
and effect.

SECTION 10 Default by One or More of the International Managers. If one or more
of the International Managers shall fail at Closing Time or a Date of Delivery
to purchase the Securities which it or they are obligated to purchase under this
Agreement (the "Defaulted Securities"), the Lead Managers shall have the right,
within 24 hours thereafter, to make arrangements for one or more of the
non-defaulting International Managers or any other underwriters, to purchase
all, but not


                                      -25-
<PAGE>   30
less than all, of the Defaulted Securities in such amounts as may be agreed upon
and upon the terms herein set forth; if, however, the Lead Managers shall not
have completed such arrangements within such 24-hour period, then:

                           (i) if the number of Defaulted Securities does not
exceed 10% of the number of International Securities to be purchased on such
date, each of the non-defaulting International Managers shall be obligated,
severally and not jointly, to purchase the full amount thereof in the
proportions that their respective underwriting obligations hereunder bear to the
underwriting obligations of all non-defaulting International Managers, or

                           (ii) if the number of Defaulted Securities exceeds
10% of the number of International Securities to be purchased on such date, this
Agreement or, with respect to any Date of Delivery which occurs after the
Closing Time, the obligation of the International Managers to purchase and of
the Company to sell the International Option Securities to be purchased and sold
on such Date of Delivery shall terminate without liability on the part of any
non-defaulting International Manager.

                  No action taken pursuant to this Section shall relieve any
defaulting International Manager from liability in respect of its default.

                  In the event of any such default which does not result in a
termination of this Agreement or, in the case of a Date of Delivery which is
after the Closing Time, which does not result in a termination of the obligation
of the International Managers to purchase and the Company to sell the relevant
International Option Securities, as the case may be, either the Lead Managers or
the Company shall have the right to postpone Closing Time or the relevant Date
of Delivery, as the case may be, for a period not exceeding seven days in order
to effect any required changes in the Registration Statement or Prospectuses or
in any other documents or arrangements. As used herein, the term "International
Manager" includes any person substituted for an International Manager under this
Section 10.

SECTION 11 Notices. All notices and other communications hereunder shall be in
writing and shall be deemed to have been duly given if mailed or transmitted by
any standard form of telecommunication. Notices to the International Managers
shall be directed to the Lead Managers at North Tower, World Financial Center,
New York, New York 10281-1201, attention of Thomas Mazzucco; and notices to the
Company shall be directed to it at Interliant, Inc., 11 Martine Avenue, White
Plains, NY 10606, attention: General Counsel; copy to Dewey Ballantine LLP,
attention: Jonathan Freedman.

SECTION 12 Parties. This Agreement shall inure to the benefit of and be binding
upon the International Managers and the Company and their respective successors.
Nothing expressed or mentioned in this Agreement is intended or shall be
construed to give any person, firm or corporation, other than the International
Managers and the Company and their respective successors and the controlling
persons and officers and directors referred to in Sections 6 and 7 and their
heirs


                                      -26-
<PAGE>   31
and legal representatives, any legal or equitable right, remedy or claim under
or in respect of this Agreement or any provision herein contained. This
Agreement and all conditions and provisions hereof are intended to be for the
sole and exclusive benefit of the International Managers and the Company and
their respective successors, and said controlling persons and officers and
directors and their heirs and legal representatives, and for the benefit of no
other person, firm or corporation. No purchaser of Securities from any
International Manager shall be deemed to be a successor by reason merely of such
purchase.

SECTION 13 GOVERNING LAW AND TIME. THIS AGREEMENT SHALL BE GOVERNED BY AND
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK. SPECIFIED TIMES
OF DAY REFER TO NEW YORK CITY TIME.

SECTION 14 Effect of Headings. The Article and Section headings herein and the
Table of Contents are for convenience only and shall not affect the construction
hereof.


                                      -27-
<PAGE>   32
                           If the foregoing is in accordance with your
understanding of our agreement, please sign and return to the Company a
counterpart hereof, whereupon this instrument, along with all counterparts, will
become a binding agreement between the International Managers and the Company in
accordance with its terms.

                                Very truly yours,

                                INTERLIANT, INC.



                                By
                                   ---------------------------------------------
                                   Title:

 CONFIRMED AND ACCEPTED, as of the date first above written:


MERRILL LYNCH INTERNATIONAL
DONALDSON, LUFKIN & JENRETTE INTERNATIONAL

CIBC OPPENHEIMER INTERNATIONAL LIMITED

By: MERRILL LYNCH INTERNATIONAL

By
   -------------------------------------------
              Authorized Signatory


For themselves and as Lead Managers of the other International Managers named in
Schedule A hereto.


                                      -28-
<PAGE>   33
                                   SCHEDULE A



<TABLE>
<CAPTION>
                          Name of International Manager                                     Number of Initial
                          -----------------------------                                  International Securities
                                                                                         ------------------------


<S>                                                                                      <C>
Merrill Lynch International................................................
Donaldson, Lufkin & Jenrette International.................................
CIBC Oppenheimer International Limited






                                                                                                ---------

Total......................................................................                         [1]
                                                                                           ====================
</TABLE>


                                       -1-
<PAGE>   34
                                   SCHEDULE B

                                INTERLIANT, INC.

                        __________ Shares of Common Stock
                            (Par Value $.01Per Share)




         1. The initial public offering price per share for the Securities,
determined as provided in said Section 2, shall be $C.

         2. The purchase price per share for the International Securities to be
paid by the several International Managers shall be $C, being an amount equal to
the initial public offering price set forth above less $C per share; provided
that the purchase price per share for any International Option Securities
purchased upon the exercise of the over-allotment option described in Section
2(b) shall be reduced by an amount per share equal to any dividends or
distributions declared by the Company and payable on the Initial International
Securities but not payable on the International Option Securities.


                                       -1-
<PAGE>   35
                                   SCHEDULE C

                             [List of subsidiaries]



                                       -1-
<PAGE>   36
                                  [SCHEDULE D]

                          [List of persons and entities
                               subject to lock-up]



                                       -1-
<PAGE>   37
                                    Exhibit A

                      FORM OF OPINION OF COMPANY'S COUNSEL
                           TO BE DELIVERED PURSUANT TO
                                  SECTION 5(b)



         (i)The Company has been duly incorporated and is validly existing as a
corporation in good standing under the laws of the State of Delaware.

         (ii)The Company has corporate power and authority to own, lease and
operate its properties and to conduct its business as described in the
Prospectuses and to enter into and perform its obligations under the Purchase
Agreement.

         (iii)The Company is duly qualified as a foreign corporation to transact
business and is in good standing in each jurisdiction in which such
qualification is required, whether by reason of the ownership or leasing of
property or the conduct of business, except where the failure so to qualify or
to be in good standing would not result in a Material Adverse Effect.

         (iv)The authorized, and to such counsel's best knowledge, issued and
outstanding capital stock of the Company on March 31, 1999 and as of the date
hereof are as set forth in the Prospectuses in the columns entitled "Actual" and
"Pro Forma", respectively under the caption "Capitalization" (except for
subsequent issuances, if any, pursuant to the Purchase Agreement or pursuant to
reservations, acquisitions, agreements or employee benefit plans referred to in
the Prospectuses or pursuant to the exercise of convertible securities or
options referred to in the Prospectuses); the shares of issued and outstanding
capital stock of the Company have been duly authorized and validly issued and
are fully paid and non-assessable; and none of the outstanding shares of capital
stock of the Company was issued in violation of the statutory (or to such
counsel's best knowledge contractual) preemptive or other similar rights of any
securityholder of the Company.

         (v)The Securities have been duly authorized for issuance and sale to
the International Managers pursuant to the International Purchase Agreement and,
when issued and delivered by the Company pursuant to the International Purchase
Agreement against payment of the consideration set forth in the International
Purchase Agreement, will be validly issued and fully paid and non-assessable and
no holder of the Securities is or will be subject to personal liability by
reason of being such a holder.

         (vi)The issuance of the Securities is not subject to statutory (or to
such counsel's best knowledge contractual) preemptive or other similar rights of
any securityholder of the Company.

         (vii)Sage Networks Acquisition Corp., Telephonetics, Inc., B.N.
Technology, Inc. (dba ICOM) and Interliant of Texas, inc. (the "Designated
Subsidiaries") have been duly incorporated and are validly


                                      -1-
<PAGE>   38
existing as corporations in good standing under the laws of the jurisdiction of
their incorporation, have corporate power and authority to own, lease and
operate their properties and to conduct their business as described in the
Prospectuses and are duly qualified as foreign corporations to transact business
and are in good standing in each jurisdiction in which such qualification is
required, whether by reason of the ownership or leasing of property or the
conduct of business, except where the failure so to qualify or to be in good
standing would not result in a Material Adverse Effect; except as otherwise
disclosed in the Registration Statement, all of the issued and outstanding
capital stock of each Designated Subsidiary has been duly authorized and validly
issued, is fully paid and non-assessable and, to the best of our knowledge, is
owned by the Company, directly or through subsidiaries, free and clear of any
security interest, mortgage, pledge, lien, encumbrance, claim or equity; none of
the outstanding shares of capital stock of any Designated Subsidiary was issued
in violation of the statutory (or to such counsel's best knowledge contractual)
preemptive or similar rights of any securityholder of each such subsidiary.

         (viii)The International Purchase Agreement has been duly authorized,
executed and delivered by the Company.

         (ix)The Registration Statement, including any Rule 462(b) Registration
Statement, has been declared effective under the 1933 Act; any required filing
of the Prospectuses pursuant to Rule 424(b) has been made in the manner and
within the time period required by Rule 424(b); and, to the best of our
knowledge, no stop order suspending the effectiveness of the Registration
Statement or any Rule 462(b) Registration Statement has been issued under the
1933 Act and no proceedings for that purpose have been instituted or are pending
or threatened by the Commission.

         (x)The Registration Statement, including any Rule 462(b) Registration
Statement, the Rule 430A Information and the Rule 434 Information, as
applicable, the Prospectuses and each amendment or supplement to the
Registration Statement and Prospectuses as of their respective effective or
issue dates (other than the financial statements and financial, statistical or
accounting data derived therefrom, as to which we need express no opinion)
complied as to form in all material respects with the requirements of the 1933
Act and the 1933 Act Regulations.

         (xi)If Rule 434 has been relied upon, the Prospectuses was not
"materially different," as such term is used in Rule 434, from the Prospectuses
included in the Registration Statement at the time it became effective.

         (xii)The form of certificate used to evidence the Common Stock complies
in all material respects with all applicable requirements of the Delaware
General Corporation Law, with any applicable requirements of the charter and
by-laws of the Company and the requirements of the Nasdaq National Market.

         (xiii)To the best of our knowledge, there is not pending or threatened
any action, suit, proceeding, inquiry or investigation, to which the Company or
any subsidiary is a party, or to which the property of the Company or any
subsidiary is subject, before or brought by any court or governmental agency or
body, domestic or foreign, which might reasonably be expected to result in a
Material Adverse Effect, or


                                      -2-
<PAGE>   39
which might reasonably be expected to materially and
adversely affect the properties or assets thereof or the consummation of the
transactions contemplated in the Purchase Agreement or the performance by the
Company of its obligations thereunder.

         (xiv) The information in the Prospectuses under "Description of Capital
Stock--Common Stock", "Business-- Facilities", "Business--Government
Regulation", "Business--Litigation", and "Description of Capital
Stock--Preferred Stock," and in the Registration Statement under Item 14, to the
extent that it constitutes matters of law, summaries of legal matters, the
Company's charter and by-laws or legal proceedings, or legal conclusions, has
been reviewed by us and is correct in all material respects.

         (xv) To the best of our knowledge, there are no statutes or regulations
that are required to be described in the Prospectuses that are not described as
required.

         (xvi) All descriptions in the Registration Statement of contracts and
other documents to which the Company or its subsidiaries are a party are
accurate in all material respects; to the best of our knowledge, there are no
franchises, contracts, indentures, mortgages, loan agreements, notes, leases or
other instruments required to be described or referred to in the Registration
Statement or to be filed as exhibits thereto other than those described or
referred to therein or filed or incorporated by reference as exhibits thereto.

         (xvii) To the best of our knowledge, neither the Company nor any
subsidiary is in violation of its charter or by-laws.

         (xviii) No filing with, or authorization, approval, consent, license,
order, registration, qualification or decree under the General Corporation Law
of the state of Delaware (except for the filing of the Amended and Restated
Certificate of Incorporation of the Company) or of, any New York or federal
court or governmental authority or agency, domestic or foreign (other than under
the 1933 Act and the 1933 Act Regulations or pursuant to the 1934 Act and the
1934 Act Regulations, which have been obtained, or as may be required under the
securities or blue sky laws of the various states, as to which we need express
no opinion) is necessary or required in connection with the due authorization,
execution and delivery of the International Purchase Agreement or for the
offering, issuance or sale of the Securities.

         (xix) The execution, delivery and performance of the International
Purchase Agreement and the consummation of the transactions contemplated in the
International Purchase Agreement and in the Registration Statement (including
the issuance and sale of the Securities and the use of the proceeds from the
sale of the Securities as described in the Prospectuses under the caption "Use
Of Proceeds") and compliance by the Company with its obligations under the
International Purchase Agreement do not and will not, whether with or without
the giving of notice or lapse of time or both, conflict with or constitute a
breach of, or default or Repayment Event (as defined in Section 1(a)(x) of the
International Purchase Agreement) under or result in the creation or imposition
of any lien, charge or encumbrance upon any property or assets of the Company or
any subsidiary pursuant to any contract, indenture, mortgage, deed of trust,
loan or credit agreement, note, lease or any other agreement or instrument,
known to us, to



                                      -3-
<PAGE>   40
which the Company or any Designated Subsidiary is a party or by which it or any
of them may be bound, or to which any of the property or assets of the Company
or any Designated Subsidiary is subject (except for such conflicts, breaches or
defaults or liens, charges or encumbrances that would not have a Material
Adverse Effect), nor will such action result in any violation of the provisions
of the charter or by-laws of the Company or any Designated Subsidiary, the
General Corporation Law of the state of Delaware or any applicable New York or
Federal law, statute, rule, regulation, judgment, order, writ or decree, known
to us, of any New York or Federal government, government instrumentality or
court, domestic or foreign, having jurisdiction over the Company or any
Designated Subsidiary or any of their respective properties, assets or
operations.

         (xx) To the best of our knowledge, except as disclosed in the
Prospectuses there are no persons with registration rights or other similar
rights to have any securities registered pursuant to the Registration Statement
or otherwise registered by the Company under the 1933 Act.

         (xxi) The Company is not an "investment company" or an entity
"controlled" by an "investment company," as such terms are defined in the 1940
Act.

         Such counsel shall also state that nothing has come to our attention
that would lead us to believe that the Registration Statement or any amendment
thereto, including the Rule 430A Information and Rule 434 Information (if
applicable), (except for financial statements and financial, statistical or
accounting data derived therefrom, as to which we need make no statement), at
the time such Registration Statement or any such amendment became effective,
contained an untrue statement of a material fact or omitted to state a material
fact required to be stated therein or necessary to make the statements therein
not misleading or that the Prospectuses or any amendment or supplement thereto
(except for financial statements and financial, statistical or accounting data
derived therefrom, as to which we need make no statement), at the time the
Prospectuses were issued, at the time any such amended or supplemented
prospectus was issued or at the Closing Time, included or includes an untrue
statement of a material fact or omitted or omits to state a material fact
necessary in order to make the statements therein, in the light of the
circumstances under which they were made, not misleading.

         In rendering such opinion and making such statement, such counsel may
rely as to matters of fact (but not as to legal conclusions), to the extent they
deem proper, on certificates of responsible officers of the Company and public
officials and may rely as to materiality as to facts upon the judgment of
officers of the Company. Such opinion shall not state that it is to be governed
or qualified by, or that it is otherwise subject to, any treatise, written
policy or other document relating to legal opinions, including, without
limitation, the Legal Opinion Accord of the ABA Section of Business Law (1991).
For purposes of the opinion, "best knowledge" is without inquiry other than
inquiring of officers of the Company.




                                      -4-
<PAGE>   41
                                   Exhibit B

                   FORM OF OPINION OF DIGIWEB INC.'S COUNSEL
                          TO BE DELIVERED PURSUANT TO
                                  SECTION 5(c)



         (i) Digiweb, Inc. ("Digiweb") has been duly incorporated and is validly
existing as a corporation in good standing under the laws of the State of
Maryland.

         (ii) Based solely upon various corporate governance documents, Digiweb
has corporate power and authority to own, lease and operate its properties and
to conduct its business activities for the purpose set forth in the Articles.

         (iii) Based soley upon a certificate from Digiweb and to the best of
such counsel's knowledge, information and belief, Digiweb is duly qualified as a
foreign corporation to transact business and is in good standing in each
jurisdiction in which such qualification is required, whether by reason of the
ownership or leasing of property or the conduct of business, except where the
failure so to qualify or to be in good standing would not result in a Material
Adverse Effect.

         (iv) Based soley upon a certificate from Digiweb and to the best of
such counsel's knowledge, information and belief, (a)all of the issued and
outstanding capital stock of Digiweb has been duly authorized and validly issued
and is fully paid and non-assessable and is owned by the Company directly, free
and clear of any security interest, mortgage, pledge, lien, encumbrance, claim
or equity and (b)none of the issued and outstanding shares of capital stock of
Digiweb was issued in violation of the preemptive or other similar rights of any
person or entity arising by operation of law or under the certificate of
incorporation or the by-laws of Digiweb, or under any agreement or obligation
known to us to which Digiweb is a party or by which it is bound.

         (v) Based soley upon a certificate from Digiweb and to the best of such
counsel's knowledge, information and belief, there is not pending or threatened
any action, suit, proceeding, inquiry or investigation, to which Digiweb is a
party, or to which the property of Digiweb is subject, before or brought by any
court or governmental agency or body, domestic or foreign, which might
reasonably be expected to result in a Material Adverse Effect, or which might
reasonably be expected to materially and adversely affect the properties or
assets thereof or the consummation of the transactions contemplated in the
Purchase Agreement or the performance by the Company of its obligations
thereunder.

         (xvii) Based soley upon a certificate from Digiweb and to the best of
such counsel's knowledge, information and belief, Digiweb is not in violation of
its charter or by-laws and no default by Digiweb exists in the due performance
or observance of any material obligation, agreement, covenant or condition
contained in any material contract, indenture, mortgage, loan agreement, note,
lease or other agreement





                                      B-1-
<PAGE>   42
 or instrument in which it is a party.








                                      B-2-
<PAGE>   43
                                   Exhibit C

            FORM OF OPINION OF NET DAEMONS ASSOCIATES INC.'S COUNSEL
                          TO BE DELIVERED PURSUANT TO
                                  SECTION 5(d)



         (i) Net Daemons Associates, Inc. ("NDA") has been duly organized, is
validly existing and is in good standing as a corporation under the laws of the
Commonwealth of Massachusetts and has the power and authority to own its
properties and assets.

         (ii) NDA is duly qualified as a foreign corporation to transact
business and is in good standing in the states of California and Colorado.

         (iii) The Company is the sole owner of and has good title to all of the
issued and outstanding shares of capital stock of NDA.

         (iv) According to a certificate provided by NDA, none of the issued and
outstanding shares of capital stock of NDA were issued in violation of the
preemptive or other similar rights of any person or entity arising by operation
of law or under the certificate of incorporation or the by-laws of NDA, or under
any agreement or obligation known to such counsel to which NDA is a party or by
which it is bound.

         (v) According to a certificate provided by NDA, NDA is not in violation
of its charter or by-laws and no default by NDA exists in the due performance or
observance of any material obligation, agreement, covenant or condition
contained in any material contract, indenture, mortgage, loan agreement, note,
lease or other agreement or instrument in which it is a party.

         (vi) According to a certificate provided by NDA, there is not pending
or threatened any action, suit, proceeding, inquiry or investigation, to which
NDA is a party, or to which the property of NDA is subject, before or brought by
any court or governmental agency or body, domestic or foreign, which might
reasonably be expected to result in a Material Adverse Effect, or which might
reasonably be expected to materially and adversely affect the properties or
assets thereof or the consummation of the transactions contemplated in the
Purchase Agreement or the performance by the Company of its obligations
thereunder.



  [FORM OF LOCK-UP FROM DIRECTORS, OFFICERS OR OTHER STOCKHOLDERS PURSUANT TO
                                 SECTION 5(i)]





                                      B-3-
<PAGE>   44
                                                                       Exhibit D












                                      B-4
<PAGE>   45
                                                                         Annex A

          FORM OF ACCOUNTANTS' COMFORT LETTER PURSUANT TO SECTION 5(e)

         We are independent public accountants with respect to the Company
within the meaning of the 1933 Act and the applicable published 1933 Act
Regulations

         (i) in our opinion, the audited financial statements and the related
financial statement schedules included in the Registration Statement and the
Prospectuses comply as to form in all material respects with the applicable
accounting requirements of the 1933 Act and the published rules and regulations
thereunder;

         (ii) on the basis of procedures (but not an examination in accordance
with generally accepted auditing standards) consisting of a reading of the
unaudited interim consolidated financial statements of the Company for the three
month period ended March 31, 1999 included in the Registration Statement and the
Prospectuses (collectively, the "Quarterly Financials"), a reading of the latest
available unaudited interim consolidated financial statements of the Company, a
reading of the minutes of all meetings of the stockholders and directors of the
Company and its subsidiaries and the Audit and Compensation Committees of the
Company's Board of Directors since January 1, 1999, inquiries of certain
officials of the Company and its subsidiaries responsible for financial and
accounting matters, a review of interim financial information in accordance with
standards established by the American Institute of Certified Public Accountants
in Statement on Auditing Standards No. 71, Interim Financial Information ("SAS
71"), with respect to the Quarterly Financials and such other inquiries and
procedures as may be specified in such letter, nothing came to our attention
that caused us to believe that:

         (A) the Quarterly Financials included in the Registration Statement and
the Prospectuses do not comply as to form in all material respects with the
applicable accounting requirements of the 1933 Act and the 1933 Act Regulations
or any material modifications should be made to the unaudited consolidated
financial statements included in the Registration Statement and the Prospectuses
for them to be in conformity with generally accepted accounting principles;

         (B) at a specified date not more than five days prior to the date of
this Agreement, there was any change in the capital stock of the Company and its
subsidiaries or any decrease in the net current assets or stockholders equity of
the Company and its subsidiaries or any increase in the long-term debt of the
Company and its subsidiaries, in each case as compared with amounts shown in the
latest balance sheet included in the Registration Statement, except in each case
for changes, decreases or increases that the Registration Statement discloses
have occurred or may occur; or

         (C) for the period from March 31, 1999_ to a specified date not more
than five days prior to the date of this Agreement, there was any decrease in
consolidated net revenues or operating profit, or any increase in net loss or
basic net loss per share in each case as compared with the comparable period in
the preceding year, except in each case for any decreases that the Registration
Statement discloses have occurred or may occur;






                                      M-1-
<PAGE>   46
         (iii) based upon the procedures set forth in clause (ii) above and a
reading of the Selected Consolidated Financial Data included in the Registration
Statement and a reading of the financial statements from which such data were
derived, nothing came to our attention that caused us to believe that the
Selected Consolidated Financial Data included in the Registration Statement do
not comply as to form in all material respects with the disclosure requirements
of Item 301 of Regulation S-K of the 1933 Act, that the amounts included in the
Selected Consolidated Financial Data are not in agreement with the corresponding
amounts in the audited consolidated financial statements for the respective
periods or that the financial statements not included in the Registration
Statement from which certain of such data were derived are not in conformity
with generally accepted accounting principles;

         (iv) we have compared the information in the Registration Statement
under selected captions with the disclosure requirements of Regulation S-K of
the 1933 Act and on the basis of limited procedures specified herein. nothing
came to our attention that caused us to believe that this information does not
comply as to form in all material respects with the disclosure requirements of
Items 302, 402 and 503(d), respectively, of Regulation S-K;

         (v) we are unable to and do not express any opinion on the Pro Forma
Combining Statement of Operations (the "Pro Forma Statement") included in the
Registration Statement or on the pro forma adjustments applied to the historical
amounts included in the Pro Forma Statement; however, for purposes of this
letter we have:

         (A) read the Pro Forma Statement;

         (B) performed an audit or a review in accordance with SAS 71 of the
financial statements to which the pro forma adjustments were applied;

         (C) made inquiries of certain officials of the Company who have
responsibility for financial and accounting matters about the basis for their
determination of the pro forma adjustments and whether the Pro Forma Statement
complies as to form in all material respects with the applicable accounting
requirements of Rule 11-02 of Regulation S-X; and

         (D) proved the arithmetic accuracy of the application of the pro forma
adjustments to the historical amounts in the Pro Forma Statement; and on the
basis of such procedures and such other inquiries and procedures as specified
herein, nothing came to our attention that caused us to believe that the Pro
Forma Statement included in the Registration Statement does not comply as to
form in all material respects with the applicable requirements of Rule 11-02 of
Regulation S-X or that the pro forma adjustments have not been properly applied
to the historical amounts in the compilation of those statements; and

         (vi) in addition to the procedures referred to in clause (ii) above, we
have performed other procedures, not constituting an audit, with respect to
certain amounts, percentages, numerical data and financial information appearing
in the Registration Statement, which are specified herein, and have compared
certain of such items with, and have found such items to be in agreement with,
the accounting and financial records of the Company.



                                      M-2
<PAGE>   47
                                      M-3

<PAGE>   1
                                                                     Exhibit 5.1


                              Dewey Ballantine LLP
                          1301 Avenue of the Americas
                               New York, NY 10019
                                 (212) 259-8000







                                  June 4, 1999


Interliant Inc.
215 First Street
Cambridge, Massachusetts  02142


Ladies and Gentlemen:

            We are acting as counsel for Interliant Inc., a Delaware corporation
(the "Company"), in connection with the Company's Registration Statement on Form
S-1 (Registration No. 333-74403) (the "Registration Statement"), filed with the
Securities and Exchange Commission pursuant to the Securities Act of 1933, as
amended (the "Act"), for purposes of registering under the Act up to 8,050,000
shares of common stock (the "Shares"), par value $0.01 per share, of the Company
(including 1,050,000 shares that are subject to sale by the Company pursuant to
the underwriters' over-allotment option).

            We have examined and are familiar with originals or copies,
certified or otherwise identified to our satisfaction, of the Registration
Statement, such corporate records of the Company, certificates of officers of
the Company and of public officials and such other documents as we have deemed
appropriate as a basis for the opinions expressed below. In such examination, we
have assumed the authenticity of all documents presented to us as originals, the
conformity to the originals of all documents presented to us as copies, and the
authenticity of the originals of such latter documents.

            Based upon and subject to the foregoing, we are of the opinion that
the Shares have been duly authorized and, upon issuance and delivery against
payment therefor in accordance with the U.S. and International Purchase
Agreements filed as Exhibits 1.1 and 1.2, respectively, to the Registration
Statement, will be validly issued, fully paid and nonassessable.

            Our opinion set forth herein is limited in all cases to matters
arising under the General Corporation Law of the State of Delaware and judicial
interpretations thereof. We consent to the use of this opinion as an Exhibit to
the Registration Statement and to the reference to our firm under the caption
"Legal Matters" in the prospectus that is a part of the Registration Statement.
In giving such consent, we do not thereby concede that we are within the
category of persons whose consent is required under Section 7 of the Securities
Act of 1933, as amended, or the rules and regulations of the Commission
thereunder.

                                    Very truly yours,

                                    /s/ Dewey Ballantine LLP


<PAGE>   1
                                                                    Exhibit 10.2


                        Portal Proprietary & Confidential


[PORTAL LOGO]                                     AGREEMENT NUMBER:

                     SOFTWARE LICENSE AND SUPPORT AGREEMENT

      This Software License and Support Agreement shall be effective as of July
31, 1998, ("Effective Date") is entered into by and between Portal Software,
Inc, a California corporation with principle offices at 20863 Stevens Creek
Boulevard, Suite 200, Cupertino, California 95014 ("Portal") and Sage Networks,
Inc., a Delaware corporation with principle offices at 215 First Street,
Cambridge, MA 02142 ("Licensee") and describes the terms and conditions pursuant
to which Portal shall license to Licensee and support certain Portal Software
(as defined below).

1     DEFINITIONS

1.1 "Agreement" means this Software License and Support Agreement, including any
and all attached Schedules.

1.2 "Application" means the specific Application set forth in Schedule A hereto
of the Portal Software running on one or more related computers at a single
location, that share the same Portal Software Database.

1.3 "Confidential Information" means this Agreement and all its Schedules, any
addenda hereto signed by both parties, all software listings, Documentation,
information, data, drawings, benchmark tests, specifications, trade secrets,
object code and machine-readable copies of the Portal Software, and any other
proprietary information supplied to Licensee by Portal or by Licensee to Portal
which is clearly marked as "confidential" if in tangible form, or identified as
"confidential" if orally disclosed.

1.4 "Designated Equipment" means the hardware make and model of the server
computer(s) on which the Portal Software will be installed. Licensee will use
reasonable efforts to provide Portal with at least thirty (30) days prior
written notice describing the type and location of the server hardware initially
and if moved during the term of this Agreement.

1.5 "Portal Software" means (i) the software products designated on Schedule A
hereto provided to Licensee by Portal in executable form (but not the Source
Code), (ii) the associated program documentation ("Documentation"), (iii) any
source code or object code which Portal in its sole discretion may provide to
Licensee from time to time and (iv) any Updates, modifications, maintenance
releases, bug fixes or work-arounds which Portal may provide to Licensee from
time to time.

1.6 "Portal Software Database" means the customer database associated with the
Portal Software which contains the Customer Records.

1.7 "Production Site(s)" means the addresses and locations of the server
computer(s) on which the Portal Software will be installed. Licensee agrees to
use reasonable efforts to provide Portal with the addresses and locations of
such Production Sites at least thirty (30) days prior to any such
installation(s).

1.8 "Sage-based Services Distributors" means any entity under contract with
Licensee for the distribution of Licensee's products and services. Licensee
shall be responsible for ensuring the compliance of its Sage-based Services
Distributor with the terms and provisions of this Agreement. Any use of the
Portal Software in connection with such Sage-based Services Distributors and
their Subscribers is solely limited to the products and services of Sage
Networks, Inc., and the Application. If the Portal Software is used in
connection with customers of any Sage-based Services Distributors, those
customers shall be counted toward Licensee's Subscriber total.

1.9 "Subscriber" means an individual customer record account object ("Customer
Record") in the Portal Software Database. The total number of Subscribers is
exactly equal to the number of Customer Records in the Portal Software Database,
except that Subscribers shall not include fictitious customer records created by
Licensee solely for the purposes of testing the Portal Software in a
non-production environment.

1.10 "Updates" means any updates to the Portal Software licensed hereunder which
Portal, in its discretion, makes generally available to its Portal Software
licensees.

2 GRANT OF LICENSE

2.1 For so long as this Agreement remains in force Portal grants to Licensee a
perpetual, non-exclusive and non-transferable (subject to Section 11) right to
use the Portal Software on the Designated Equipment and on a single Portal
Software Database located at the designated Production Site only for the
specified Application. Licensee may possess only the number of copies of any
Portal Software necessary for the type of use specified above and may use such
copies only in accordance with this Agreement and the Documentation. Portal
shall at all times retain ownership of all Portal Software including any
Documentation and any copies thereof.

2.2 Portal will deliver to Licensee, as soon as is practicable, the necessary
password to enable Licensee to download from Portal's website one
machine-readable copy of the Software, along with one machine-readable copy of
the Documentation. Licensee may not reproduce the Documentation except as needed
by Licensee's employees in order to support the Application.

2.3 Licensee may copy the Portal Software for backup or archival purposes
provided that all titles, trademark symbols, copyright symbols and legends, and
other proprietary markings are reproduced.

2.4 Licensee shall be permitted to create applications using the Policy
Facilities Modules source code and Application Programming Interfaces ("Portal
Software Customization Tools") which Portal may, in its sole discretion, provide
to Licensee from time to time.

2.5 Portal grants and Licensee receives no other rights or licenses to the
Portal Software, derivative works (as defined in the United States copyright Act
of 1976, Title 17 USC Section 101 et. Seq.) or any intellectual property rights
related thereto, whether by implication, estoppel or otherwise, except those
rights expressly granted in this Section 2.

3 LICENSE RESTRICTIONS

3.1 Licensee agrees that it will not itself, or through any parent, subsidiary,
affiliate, agent or other third party:

3.1.1 sell, lease, license, sublicense, encumber or otherwise transfer any
portion of the Portal Software or Documentation;

3.1.2 except to the minimum extent necessary to comply with EC Directive, if
applicable, or other applicable legislation, decompile, disassemble, or reverse
engineer any portion of the Portal Software or attempt to discover any source
code or underlying ideas or algorithms of any Portal Software;


Portal SLSA                                                         Page 1 of 5
<PAGE>   2
                        Portal Proprietary & Confidential

3.1.3 other than to the extent permitted by Section 2.4 above, create any
Derivative Work based on the Portal Software or any Portal Confidential
Information;

3.1.4 use the Portal Software to provide processing services to third parties
(except Sage-based Services Distributors or their customers), commercial
timesharing, rental or sharing arrangements, or on a "service bureau" basis or
otherwise use or allow others to use the Portal Software for the benefit of any
third party;

3.1.5 provide, disclose, divulge or make available to, or permit use of the
Portal Software by persons other than Licensee's employees who shall be bound by
the confidentiality terms and provisions contained in Section 12 below, without
Portal's prior written consent;

3.1.6 use any Portal Software, or allow the transfer, transmission, export, or
re-export of any Portal Software or portion thereof in violation of any export
control laws or regulations administered by the U.S. Commerce Department, OFAC,
or any other government agency. All the limitations and restrictions on the
Portal Software in this Agreement also apply to the Documentation.

4 MANNER OF PAYMENT

All payments due hereunder shall be made inside the U.S., in U.S. dollars and
are exclusive of any sales, use or other taxes, fees or duties arising out of
this Agreement. In addition to any remedies Portal may have hereunder or at law,
any payments more than thirty (30) days overdue will bear a late payment fee of
1.5% per month, or, if lower, the maximum rate allowed by law. Delays in payment
will result in a day-for-day delay of the Portal Software implementation
timetable.

5 LICENSE FEE

5.1 In consideration of the rights granted herein, Licensee shall pay Portal the
license fee specified in Schedule A on the Effective Date.

6 MAINTENANCE AND TECHNICAL SUPPORT

6.1 Provided Licensee remains current on its Gold Level Maintenance Support
payment obligations, Licensee shall be entitled to receive Updates and technical
support in accordance with Portal's Gold Level Support Policy, a current copy of
which is provided at Schedule B. The first annual Gold Level Maintenance Support
payment shall be due upon the earlier of: (i) completion of implementation
services, or (ii) 180 days from the Effective Date hereof, whichever shall be
first.

6.2 Support Services shall consist of (i) error correction and telephone support
provided during Portal's normal business hours to Licensee's technical support
contact concerning the installation and use of the then current release of the
Portal Software and (ii) product Updates that Portal in its discretion makes
generally available and are not designated by Portal as products for which it
charges a separate fee. Portal shall have no obligation to support (a) altered,
damaged or modified Portal Software (except as authorized by Portal or if such
modifications or customizations are performed by Portal Professional Services
Group during implementation) or any portion of the Portal Software incorporated
into other software, (b) Portal Software that is not the then current or
immediately previous sequential release, (c) problems caused by Licensee's
negligence, abuse, or misapplication, or use of the Portal Software other than
as specified in Portal's user documentation or other causes beyond the control
of Portal, or (d) Portal Software installed on a system that is not supported by
Portal. Portal shall have no liability for any changes in Licensee's hardware
which may be necessary to use the Portal Software.

6.3 Portal may elect on sixty (60) days notice (i) effective on any Annual
Maintenance Fee payment date thereafter with respect to any particular Portal
Software, to change the Annual Maintenance Fee and support services terms for
that Portal Software to its then standard fees and terms and/or (ii) effective
on the third or any later Annual Maintenance Fee payment date with respect to
any particular Portal Software, not to provide Support Services to Licensee for
that Portal Software, in which cases Licensee may elect to forego further
Support Services and Annual Maintenance Fees for such Portal Software, whereupon
Portal shall refund Licensee any Support Services fees pro-rated for the balance
of the annual term.

6.4 Upon completion of the implementation of the Portal Software by Portal,
Portal will provide Licensee with a letter confirming that such installation of
the Portal Software was authorized and that Portal's maintenance, technical
support and warranty obligations hereunder shall not have been waived.

7 TERMINATION

7.1 This Agreement commences on the Effective Date and will remain in force
until it is terminated.

7.2 Licensee may, upon thirty (30) days prior written notice to Portal,
terminate this Agreement. However, no such termination will entitle Licensee to
a refund of any portion of any monies which have been paid to Portal.

7.3 Portal may, by written notice to Licensee, terminate this Agreement if any
of the following events ("Termination Events") occur, provided that no such
termination will entitle Licensee to a refund of any portion of any monies which
have been paid to Portal;

7.3.1 Licensee is in breach of this Agreement in any material respect, which
breach, if capable of being cured, is not cured within thirty (30) days after
Portal gives Licensee written notice of such breach; or Portal may terminate
this Agreement immediately upon notice if Licensee breaches any of its
obligations under Section 3 above in any material respect;

7.3.2 Licensee terminates its business activities or becomes insolvent, admits
in writing to its inability to generally pay its debts as they mature, makes an
assignment for the benefit of creditors, or becomes subject to direct control of
a trustee, receiver or similar authority, unless Licensee remains current on all
payment obligations hereunder and any such payments are not reasonably
susceptible to being reclaimed or refunded.

7.4 Termination will become effective immediately under Section 7.3.2 or on the
date set forth in the written notice of termination under Section 7.3.1 provided
such date is not less than thirty (30) days from delivery of said notice.
Termination of this Agreement will not affect the provisions regarding
Licensee's or Portal's treatment of Confidential Information, provisions
relating to the payments of amounts due, provisions limiting or disclaiming
Portal's liability, and/or provisions regarding applicable law, which provisions
will survive termination of this Agreement.

7.5 Upon termination, all licenses granted hereunder shall cease to be effective
and Licensee shall immediately cease all use of any affected Portal Software,
Documentation and Portal Confidential Information.

7.6 Within fourteen (14) days of the date of termination or discontinuance of
this Agreement for any reason whatsoever, Licensee shall return the Portal
Software, derivative works and all copies thereof, in whole or in part, all
related Documentation and all copies thereof, and any other Confidential
Information in its possession. Licensee shall furnish Portal with a certificate
signed by an executive officer of Licensee verifying that the same has been
done.


7.7 Termination is not an exclusive remedy and all other remedies will be
available whether or not termination occurs.


Portal SLSA                                                         Page 2 of 5
<PAGE>   3
                        Portal Proprietary & Confidential


8 INDEMNIFICATION FOR INFRINGEMENT

8.1 Portal shall, at its expense defend or settle any claim, action or
allegation brought against Licensee that the Portal Software infringes any
patent, copyright, trade secret or other proprietary right of any third party,
and Portal will similarly indemnify and hold harmless Licensee from damages and
costs incurred by Licensee (including reasonable attorneys' fees and costs) as a
result of any such claims of infringement and shall pay any final judgment
awarded or settlements entered into; provided that Licensee gives prompt written
notice to Portal of any such claim, action or allegation of infringement and
gives Portal the authority to proceed as contemplated herein. Portal will have
the exclusive right to defend any such claim, action, or allegation and make
settlements thereof at its own discretion, and Licensee may not settle or
compromise such claim, action or allegation, except with prior written consent
of Portal. Licensee shall give such assistance and information as Portal may
reasonably require to settle or oppose such claims.

8.2 In the event any such infringement, claim, action, or allegation is brought
or threatened, Portal may, at its sole option and expense:

8.2.1 Procure for Licensee the right to continue use of the Portal Software or
the infringing portion thereof;

8.2.2 Modify, amend or replace the Portal Software or infringing part thereof
with other software which has substantially the same or better capabilities;

8.2.3 If neither of the foregoing is commercially practicable, Portal shall
refund the portion of the licensee fee specified on Schedule A related to the
infringing part thereof less one-forty-eighth (1/48) thereof for each month or
portion thereof that this Agreement has been in effect. In the event that such
refund is made, Licensee shall immediately cease using the infringing portion of
the Portal Software and will remove the same from its system and so certify to
Portal. By paying a refund in the manner herein contemplated Portal will be
released from any further obligation whatsoever to Licensee in connection with
the infringing part of the Portal Software. If, as a result of having terminated
its licenses with respect to any infringing Portal Software, Licensee is unable
to use any or all of the other components of the Portal Software licensed
hereunder, Licensee shall be permitted to terminate its licenses for those other
Portal Software components upon the same terms and conditions as applicable to
the infringing Portal Software Components set forth above.

8.3 THE FOREGOING OBLIGATIONS SHALL NOT APPLY TO THE EXTENT THE INFRINGEMENT
ARISES AS A RESULT OF MODIFICATIONS TO THE PORTAL SOFTWARE MADE BY ANY PARTY
OTHER THAN PORTAL OR PORTAL'S AUTHORIZED REPRESENTATIVE. THIS SECTION 8 STATES
THE ENTIRE LIABILITY OF PORTAL WITH RESPECT TO INFRINGEMENT OF ANY PATENT,
COPYRIGHT, TRADE SECRET OR OTHER PROPRIETARY RIGHT.

9 WARRANTY AND LIMITATION OF LIABILITY

9.1 Portal warrants to Licensee that the Portal Software will perform in
substantial accordance with the Documentation for a period of one hundred eighty
(180) days from the Effective Date. Portal represents and warrants that the
Portal Software is designated to be used prior to, during and after the calendar
year 2000 and that the Portal Software will operate during each such time period
without error relating to, or the product of, date data which references
different centuries or more than one century. If the Portal Software does not
perform as warranted, Portal shall undertake to correct the non-conforming part
of the Portal Software, or if correction is reasonably not possible, replace
such non-conforming part of the Portal Software free of charge. If neither of
the foregoing is commercially practicable, Portal shall refund the monies paid
by Licensee for that non-conforming part of the Portal Software. In the event
that such refund is made, Portal may amend Schedule A with respect to the
non-conforming part of the software program. The foregoing Year 2000 Warranty
shall not apply to the extent that the Portal Software is used or interfaced
with other software, data or operating systems which are not Year 2000 compliant
and it is reasonably established that such non-compliant software, data or
operating system is the source of the Year 2000 problem or if the Portal
Software has been modified in a manner not authorized by Portal. THE FOREGOING
ARE LICENSEE'S SOLE AND EXCLUSIVE REMEDIES FOR BREACH OF WARRANTY. The warranty
set forth above is made to and for the benefit of Licensee only and will be
enforceable against Portal only if:

9.1.1 The Portal Software has been properly installed and has been used at all
times in accordance with the Documentation and this Agreement;

9.1.2 All modifications, alterations or additions to the Portal Software, if
any, have been made using Portal Software Customization Tools provided by Portal
to Licensee; and

9.1.3 Licensee has not made or caused to be made modifications, alterations or
additions to the Portal Software that cause it to deviate from the
Documentation.

9.2 Except as set forth above, Portal makes no warranties, whether express or
implied, or statutory regarding or relating to the Portal Software or the
Documentation, or any materials or services furnished or provided to Licensee
under this Agreement. Specifically, Portal does not warrant that the Portal
Software will be error free or will perform in an uninterrupted manner. To the
maximum extent allowed by law, Portal specifically disclaims all implied
warranties of merchantability and fitness for a particular purpose (even if
Portal had been informed of such purpose) with respect to the Portal Software,
Documentation and support and with respect to the use of any of the foregoing.

9.3 IN NO EVENT WILL PORTAL OR ITS SUBCONTRACTORS BE LIABLE FOR ANY LOSS OF
PROFITS, LOSS OF USE, BUSINESS INTERRUPTION, LOSS OF DATA, COST OF COVER OR
INDIRECT, SPECIAL, INCIDENTAL OR CONSEQUENTIAL DAMAGES OF ANY KIND IN CONNECTION
WITH OR ARISING OUT OF THE FURNISHING, PERFORMANCE OR USE OF THE PORTAL SOFTWARE
OR SERVICES PERFORMED HEREUNDER OR ANY DELAY IN DELIVERY OR FURNISHING THE
PORTAL SOFTWARE OR SAID SERVICES WHETHER ALLEGED AS A BREACH OF CONTRACT OR
TORTIOUS CONDUCT, INCLUDING NEGLIGENCE, EVEN IF PORTAL HAD BEEN ADVISED OF THE
POSSIBILITY OF SUCH DAMAGE.

9.4 PORTAL'S MAXIMUM AGGREGATE LIABILITY (WHETHER IN CONTRACT, TORT OR ANY OTHER
FORM OF LIABILITY) FOR DAMAGES OR LOSS, HOWSOEVER ARISING OR CAUSED, WHETHER OR
NOT ARISING FROM PORTAL'S NEGLIGENCE, SHALL IN NO EVENT BE GREATER THAN (a) IN
THE EVENT SUCH DAMAGE IS NOT RELATED TO SUPPORT, THE LICENSE FEE SPECIFIED IN
SCHEDULE A RELATED TO THE PARTICULAR PORTAL SOFTWARE PROGRAM WHICH CAUSED THE
DAMAGE OR LOSS, OR (b) IN THE EVENT SUCH DAMAGE OR LOSS IS RELATED TO SUPPORT,
THE SUPPORT FEES PAID BY LICENSEE FOR THE THEN CURRENT SUPPORT TERM.

9.5 No employee, agent, representative or affiliate of Portal has authority to
bind Portal to any oral representations or warranty concerning the Portal
Software. Any written representation or warranty not expressly contained in this
Agreement is unenforceable.

10 EMBEDDED REPORTING /COMPLIANCE ROUTINE; AUDIT RIGHTS

Licensee shall keep and maintain full, accurate and detailed records regarding
the License and the number of End Users of the Portal Software. Portal or its
representatives shall be entitled to review and audit such books and records
and/or Licensee's compliance with the provisions of this Agreement from time to


Portal SLSA                                                         Page 3 of 5
<PAGE>   4
                        Portal Proprietary & Confidential

time during normal business hours upon thirty (30) days prior written notice
reasonable notice to Licensee.

11 ASSIGNMENT/BINDING AGREEMENT

Neither this Agreement nor any rights under this Agreement may be assigned or
otherwise transferred by Licensee, in whole or in part, whether voluntary or by
operation of law, except by way of sale of assets, merger or consolidation,
without the prior written consent of Portal, which consent shall not be
unreasonably withheld or delayed, provided that in the case of any such sale of
assets, merger or consolidation, the number of Subscribers shall not be
increased beyond the maximum number of Subscribers in the block of Subscribers
then applicable immediately prior to such sale of assets, merger or
consolidation. Subject to the foregoing, this Agreement will be binding upon and
will inure to the benefit of the parties and their respective successors and
assigns. Notwithstanding the foregoing, no transfer or assignment of Licensee's
rights hereunder shall be effective unless and until (1) Licensee has paid and
remains current on all amounts due hereunder, and (2) the purported assignee
agrees in writing to be bound by all of the obligations of Licensee hereunder.
Further, neither this Agreement nor the licenses granted hereunder shall be
transferable to any direct competitor of Portal.

12 CONFIDENTIALITY

12.1 Each Party acknowledges that the Confidential Information constitutes
valuable trade secrets and each party agrees that it shall use the Confidential
Information of the other party solely in accordance with the provisions of this
Agreement and it will not disclose, or permit to be disclosed, the same directly
or indirectly, to any third party without the other party's prior written
consent. Each party agrees to exercise due care in protecting the Confidential
Information from unauthorized use and disclosure. However, neither party bears
any responsibility for safeguarding any information that it can document in
writing (i) is in the public domain through no fault of its own, (ii) was
properly known to it, without restriction, prior to disclosure by Disclosing
Party, (iii) was properly disclosed to it, without restriction, by another
person with the legal authority to do so, (iv) is independently developed by
Receiving Party without use or reference to Disclosing Party's Proprietary
Information or (v) is required to be disclosed pursuant to a judicial or
legislative order or proceeding; provided that, to the extent permitted by and
practical under the circumstances, Receiving Party provides to Disclosing Party
prior notice of the intended disclosure and an opportunity to respond or object
to the disclosure or if prior notice is not permitted or practical under the
circumstances, prompt notice of such disclosure.

12.2 In the event of actual or threatened breach of the provisions of Section 3
or Section 12.1, the non-breaching party will be entitled to immediate
injunctive and other equitable relief, without bond and without the necessity of
showing actual damage.

13 NOTICE

Any notice required or permitted under the terms of this Agreement or required
by law must be in writing and must be (a) delivered in person, (b) sent by
registered mail, return receipt requested, (c) sent by overnight air courier, or
(d) by facsimile, in each case forwarded to the appropriate address set forth
below.

FOR PORTAL:
   ATTN: LEGAL DEPARTMENT
   PORTAL SOFTWARE, INC.
   20863 STEVENS CREEK BOULEVARD, SUITE 200
   CUPERTINO, CA  95014

FOR LICENSEE:
   SAGE NETWORKS, INC.
   215 FIRST STREET
   CAMBRIDGE, MA 02142
      AND
   ATTN: GENERAL COUNSEL
   SAGE NETWORKS, INC.
   11 MARTINE AVENUE
   WHITE PLAINS, NY  10606

Either party may change its address for notice by written notice to the other
party. Notices will be considered to have been given at the time of actual
delivery in person, three (3) business days after posting, or one days after
(vi) delivery to an overnight air courier service or (vii) the moment of
transmission by facsimile.

14 MISCELLANEOUS

14.1 Force Majeure. Neither party will incur any liability to the other on
account of any loss or damage resulting from any delay or failure to perform all
or any part of this Agreement if such delay or failure is caused, in whole or in
part, by event, occurrences, or causes beyond its control and without negligence
of the parties. Such events, occurrences or causes will include, without
limitation, acts of God, strikes, lockouts, riots, acts of war, earthquakes,
fire and explosions, but the ability to meet financial obligations is expressly
excluded.

14.2 Waiver. Any waiver of the provisions of this Agreement or of a party's
rights or remedies under this Agreement must be in writing to be effective.
Failure, neglect or delay by a party to enforce the provisions of this Agreement
or its rights or remedies at any time will not be construed to be deemed a
waiver of such party's rights under this Agreement and will not in any way
affect the validity of the whole or any part of this Agreement or prejudice such
party's right to take subsequent action.

14.3 Severability. If any term, condition or provision in this Agreement is
found to be invalid, unlawful or unenforceable to any extent, the parties shall
endeavor in good faith to agree to such amendments that will preserve, as far as
possible, the intentions expressed in this Agreement. If the parties fail to
agree on such an amendment, such invalid term, condition or provision will be
severed from the remaining terms, conditions and provisions, which will continue
to be valid and enforceable to the fullest extent permitted by law.

14.4 Entire Agreement. This Agreement (including the Schedules and any addenda
hereto signed by both parties) contains the entire agreement of the parties with
respect to the subject matter of this Agreement and supercedes all previous
communications, representations, understandings and agreements, either oral or
written, between the parties with respect to said subject matter.

14.5 Standard Terms of Licensee. No terms, provisions or conditions of any
purchase order, acknowledgement or other business form that Licensee may use in
connection with the acquisition or licensing of the Portal Software will have
any effect on the rights, duties or obligations of the parties under, or other
otherwise modify, this Agreement, regardless of any failure of Portal to object
to such terms, provisions, or conditions.

14.6 Public Announcements/Publicity. Licensee and Portal agree to cooperate
regarding public relations activities, including public announcements, joint
press releases, and other activities to be mutually agreed. Neither party will
perform such activities without the prior written consent of the other party,
which consent shall not be unreasonably withheld.

14.7 Counterparts. This Agreement may be executed in counterparts, each of which
so executed will be deemed to be an original and such counterparts together will
constitute one and the same Agreement.

14.8 Applicable Law. This Agreement will be interpreted and construed pursuant
to the laws of the State of California and the United States without regard to
conflicts of laws provisions thereof, and without regard to the United Nations
Convention on the International Sale of Goods. Any waivers or amendments shall
be effective only if made in writing. This Agreement is the complete and
exclusive statement of the mutual understanding of the parties and supersedes
and cancels all previous written and oral agreements and communications relating
to the subject matter of this Agreement. The prevailing party in any action to
enforce this Agreement will be entitled to recover its reasonable attorney's
fees and costs in connection with such action. Licensee represents that it is
not a government agency and it is not acquiring the license pursuant to a
government contract or with government funds. In the event of a conflict between
the terms and provisions of this Agreement and any other document or agreement,
this Agreement shall be controlling.

Portal SLSA                                                         Page 4 of 5
<PAGE>   5
                        Portal Proprietary & Confidential

IN WITNESS WHEREOF, the authorized representatives of the parties hereby bind
the parties by signing below:

SAGE NETWORKS, INC.

BY:         /s/ Leonard J. Fassler
            -------------------------------------------------------------------
PRINT NAME: Leonard J. Fassler
            -------------------------------------------------------------------
TITLE:      Co-Chairman
            -------------------------------------------------------------------
DATE:       July 31, 1998
            -------------------------------------------------------------------

PORTAL SOFTWARE, INC.

BY:         /s/ John Little
            -------------------------------------------------------------------
PRINT NAME: John Little
            -------------------------------------------------------------------
TITLE:      President and Chief Executive Officer
            -------------------------------------------------------------------
DATE:       August 6, 1998
            -------------------------------------------------------------------

Portal SLSA                                                         Page 5 of 5
<PAGE>   6
Schedule A
    to


                        Portal Proprietary & Confidential


                                   SCHEDULE A

SECTION 1.0 PORTAL SOFTWARE

The following Portal Software products and their associated online documentation
will be provided:

- -    Infranet, including Infranet Server, Infranet Developer, Infranet
     Administrator, Infranet Payment Tool, Infranet Pricing Tool, Policy
     Configuration Tool, Invoice Designer Tool, Infranet Insite;

SECTION 2.0 APPLICATION DESCRIPTION/EQUIPMENT/INITIAL SUBSCRIBER LIMIT

2.1  APPLICATION: BILLING AND CUSTOMER MANAGEMENT OF SUBSCRIBERS TO LICENSEE'S
     ONLINE WEB HOSTING SERVICE.

2.2  PLATFORM (O/S): SUN/SOLARIS UNIX

2.3  INITIAL SUBSCRIBER LIMIT: 25,000

SECTION 3.0 INSTALLATION SITES

3.1  PRODUCTION SITE: 64 PERIMETER CENTER EAST, G1, ATLANTA, GA 30346

3.2  DEVELOPMENT SITE: 64 PERIMETER CENTER EAST, G1, ATLANTA, GA 30346

3.3  BACKUP SITE: 64 PERIMETER CENTER EAST, G1, ATLANTA, GA 30346

SECTION 4.0 LICENSE AND MAINTENANCE SUPPORT SERVICE FEES

4.1  PORTAL SOFTWARE LICENSE FEES

     The following Price List describes the price for licensing the Portal
Software for the above-stated Application for the up to 25,000 total
Subscribers.


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
    PORTAL SOFTWARE COMPONENT             LIST PRICE              DISCOUNT                     FINAL PRICE
- --------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                     <C>                          <C>
INFRANET                                 $100,000.00                30%                          $70,000.00
- --------------------------------------------------------------------------------------------------------------------
</TABLE>


4.2 ANNUAL GOLD LEVEL SUPPORT SERVICE FEES

     Portal will provide Gold Level Maintenance Support Services for a term of
one year pursuant to Attachment B at the following price:


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
        PORTAL SUPPORT SERVICE            ANNUAL FEE                        ANNUAL PAYMENT DATE
- --------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                    <C>
    GOLD LEVEL MAINTENANCE SUPPORT           $20,000.00          180 days from the Effective Date or upon
         (25,000 SUBSCRIBERS)                                    completion of implementation, whichever
                                                                 shall be first.
- --------------------------------------------------------------------------------------------------------------------
</TABLE>



SLSA Schedule A                                                        Page A-1

<PAGE>   7

                        Portal Proprietary & Confidential

4.3 ADDITIONAL SUBSCRIBER LICENSE AND MAINTENANCE SUPPORT FEES

     For up to three (3) years from the Effective Date ("Option Period")
Licensee shall be entitled to license Additional Subscribers at the rates set
forth in the following table. After expiration of the Option Period, Licensee
will license Additional Subscribers at Portal's then current rates. Such
Additional Subscribers may only be licensed in the incremental blocks specified
and not one at a time. Applicable Annual Maintenance Support Fees must be
licensed and paid before such Additional Subscribers are called into use. Annual
Maintenance Support fees will be prorated over the remainder of the annual
support term during which they are added. In the event Portal reduces its list
pricing below those prices offered to Licensee for Additional Subscribers
hereunder during the Option Period, Licensee shall be permitted to apply the
discount schedule below to Portal's then current rates.


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
 SUBSCRIBER NUMBERS    SUBSCRIBERS      DISCOUNT        PRICE PER         PRICE PER BLOCK      ANNUAL GOLD SUPPORT
                         IN BLOCK                      SUBSCRIBER                                 FEE PER BLOCK
- --------------------------------------------------------------------------------------------------------------------
<S>                    <C>             <C>             <C>               <C>                   <C>
 25,001- 50,000           25,000          15%(1)           $3.40           $   85,000.00          $17,000.00
- --------------------------------------------------------------------------------------------------------------------
 50,001-100,000           50,000          20%              $3.20           $  160,000.00          $32,000.00
- --------------------------------------------------------------------------------------------------------------------
100,001-200,000          100,000          25%              $3.00           $  300,000.00          $60,000.00
- --------------------------------------------------------------------------------------------------------------------
200,001-450,000          250,000          30%              $2.80           $  700,000.00         $140,000.00
- --------------------------------------------------------------------------------------------------------------------
450,001-950,000          500,000          30%              $2.80           $1,400,000.00         $280,000.00
- --------------------------------------------------------------------------------------------------------------------
</TABLE>


SECTION 5.0 PAYMENT SCHEDULE

Licensee agrees to make payment in accordance with the following table:


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
            DESCRIPTION                    AMOUNT                            PAYMENT DUE DATE
- --------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                         <C>
LICENSE FEE                               $70,000.00                 Within 30 Days of Effective Date
- --------------------------------------------------------------------------------------------------------------------
ANNUAL GOLD SUPPORT PAYMENT               $20,000.00                 180 days from the Effective Date or upon
                                                                     completion of implementation, whichever shall
                                                                     be first.
- --------------------------------------------------------------------------------------------------------------------
</TABLE>



- --------


1    Licensee shall be entitled to receive a 30% discount on the first block of
     25,000 Additional Subscribers if Licensee purchases such Additional
     Subscribers within sixty (60) days of the Effective Date hereof.



SLSA Schedule A                                                        Page A-2


<PAGE>   8
[PORTAL LOGO]


                                   SCHEDULE B



                                                                  [INFRANET(TM)]


                                                                PRODUCT SUPPORT

                                           GUIDELINES, POLICIES AND DEFINITIONS




PORTAL SOFTWARE, INC.
20863 Stevens Creek Boulevard
Suite 200
Cupertino, CA 95014
U.S.A.
<PAGE>   9
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


<TABLE>
<S>                                                                 <C>
PRODUCT SUPPORT ..............................................        1

GUIDELINES, POLICIES AND DEFINITIONS .........................        1

SUPPORT OVERVIEW .............................................        3

  PORTAL ERROR TRACKING SYSTEM (PETS) ........................        3
  WEB-BASED SUPPORT ..........................................        3

PORTAL ERROR TRACKING SYSTEM (PETS) ..........................        4

  PETS TICKET SEVERITY DEFINITIONS: ..........................        4
  PETS TICKETS RESPONSE TIME .................................        6
  PHASE DEFINITIONS: .........................................        6
  CHANGING SEVERITY LEVEL OF A PETS TICKET: ..................        7
  STATUS DEFINITIONS IN PETS: ................................        7
  TYPICAL PROGRESSION THROUGH STATUS .........................        8
  CHANGING THE STATUS OF A PETS TICKET .......................        8
  ACTIVITY LOG IN PETS TICKETS ...............................        9
  PETS REVIEW CYCLES .........................................        9
  PETS SEVERITY 1 TICKETS ....................................        9
  PETS SEVERITY 2 TICKETS ....................................        9
  PETS SEVERITY 3, 4, 5 AND 10 TICKETS .......................       10

PORTAL WEB-BASED SUPPORT .....................................       10

  CASE SUBMISSION ............................................       10
  TECHNICAL SUPPORT CONTACTS .................................       11

SUPPORT AND ESCALATION PROCESS ...............................       11

  FOR SEVERITY 1 & 2 .........................................       11
  FOR GENERAL SUPPORT ISSUES AND ERRORS OF ANY SEVERITY ......       12

SOFTWARE ERRORS ..............................................       12

  FIRST CUSTOMER SHIP RELEASES AND UPDATE RELEASES ...........       12
  PRODUCT SUPPORT PERIOD .....................................       13

DIRECTIONS FOR PETS ..........................................       14
</TABLE>


                                                                        Page B 2
<PAGE>   10
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


SUPPORT OVERVIEW

As Portal grows we are committed to continuing to develop our world-class
technical support service organization to provide the best support services to
our customer. The following are procedures that we would like to implement to
ensure that you, as a customer, receive the proper and prompt assistance when
needed.

There are currently two methods of addressing issues raised for support. They
are:

PORTAL ERROR TRACKING SYSTEM (PETS)

Production related errors are defects/bugs of Infranet that occurred during the
execution of a production system and should be reported as such in Portal's
Error Tracking System (PETS).

Please submit an error report for the problem using PETS -- www.pin.com (there
are separate instructions for how to logon to PETS and use it). Our response
time for the defect will be based on the severity levels and individual
customer's support contract. If the defect is not resolved in a satisfactory
manner, please escalate the situation per the escalation process.

WEB-BASED SUPPORT

For all those technical, development, non-production related questions, please
start by submitting the question/issue via our Web-Based Support:

      www.portal.com/WebSupport/login.htm

Each customer contact is provided with a login ID and unique password.  To
obtain your login and password, register by completing our online registration
form:

      www.portal.com/professional_services/plreg.htm


                                                                        Page B 3
<PAGE>   11
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


PORTAL ERROR TRACKING SYSTEM (PETS)

PETS Ticket Severity Definitions:

SEVERITY 1- PRODUCTION ISSUE - Major product defect causing complete loss of
service.  Resolution: work until complete

(Portal found bugs - major product defect that would likely cause full loss of
service to a customer's production system)

      Examples:

     -    System failure prevents end-users from accessing network service.

     -    Failover not successful in routing around problems.

     -    Repeated data loss or data corruption occurs to object data.

     -    Repeated software failures that result in total interruption of
          service.

SEVERITY 2 - PRODUCTION ISSUE/EMERGENCY DEVELOPMENT ISSUE - Serious product
defect causing major but intermittent loss of production service or preventing
imminent deployment of system under development. No workaround is available, but
operation can continue in a restricted fashion. Resolution: Work until complete.

(Portal found bugs - serious product defect that would likely cause major but
intermittent loss of service at a customer site.)

      Examples:

     -    System failure prevents end-users from signing up for service, but
          allows end users to access network services.

     -    System failure prevents billing collections from occurring, but allows
          end-users to access network service.

SEVERITY 3 -  Significant product defect causing loss of service of one or more
functions.  Workaround is not available, or functionality loss is critical to
system operation.  Resolution: Patch or next release, if imminent

      Examples:

     -    System failure prevents admin users from performing specific account
          updates, but all other functions are working. However, the missing
          function is critical to determining customer's sales commissions.

     -    System failure prevents end-users from accessing web pages for account
          information, but allows end-users to access network service. However,
          for many users, the web is the only access available to them.


                                                                        Page B 4
<PAGE>   12
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


SEVERITY 4 - Product defect causing loss of service of one or more functions.
Workaround is available, or functionality loss is not critical to system
operation. Resolution: Next or future release

      Examples:

     -    System failure prevents admin users from performing specific account
          updates, but all other system functions are working.

     -    System failure prevents end-users from accessing web pages for account
          information, but allows end-users to access network service.

SEVERITY 5 - Minor product defect causing little or no end-user visible loss of
service.  This category includes cosmetic errors or defects where the impact to
a customer's operation is minor.  Resolution:  Candidate for future release

      Examples:

     -    Documentation errors requiring correction or clarification.

     -    Most error message problems.

     -    System failure that occurs rarely and where failover successfully
          routes around the failure.

SEVERITY 10 -Enhancement request to Infranet for new feature or modification to
existing feature rendering the feature more effective, complete or easier to
use.  Resolution:  Candidate for future release

      Examples:

     -    Additional summary reports by cycle, accounts, etc.

     -    Additional screens in the web interface.


                                                                        Page B 5
<PAGE>   13
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


PETS Tickets Response Time


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
SEVERITY LEVEL                                     CALL          TARGET              RESOLUTION
                                                   BACK           FOR
                                                   TIME          INITIAL
                                                                 ANALYS
                                                                   IS
- ------------------------------------------------------------------------------------------------------
<S>                                               <C>             <C>            <C>
1    Complete loss in production                  30 minutes      4 hours         work until complete

2    Serious defect causing major but             4 hours         8 hours         work until complete
     intermittent loss in production or
     preventing deployment.

3    Significant defect causing minor loss        2 business      5 business      Patch or next release
     in production with no workaround             days            days

4    Minor defect causing minor loss with         Via PETS        Via PETS        Next or future release
     workaround                                   updates         updates

5    Minor defect causing no loss                 Via PETS        Via PETS        Candidate for future
                                                  updates         updates         release

10   Request for Enhancement                      Via PETS        Via PETS        Candidate for future
                                                  updates         updates         release
- ------------------------------------------------------------------------------------------------------
</TABLE>

Phase Definitions:

          -    CALL BACK TIME - Initial callback from Portal by a qualified
               technical support representative.

          -    TARGET FOR INITIAL ANALYSIS - Targeted response time for first
               detailed analysis of problem, including any possible workaround
               and plan for complete resolution.

          -    RESOLUTION - Estimate of when fix or workaround is available to
               customer to eliminate symptoms of problem.


                                                                        Page B 6
<PAGE>   14
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


Changing Severity Level of a PETS Ticket:

      When a PETS ticket is initially submitted, the submitter makes their best
      estimate of the appropriate severity level of the ticket and files it as
      such. As Portal and the submitter work on the reported issue, it may
      become clear that the severity level should be changed. If the submitter
      wishes to change the severity level, they should send an email to
      [email protected] listing the PETS id number, what severity level to
      change from and to, and why the change is being requested.

      If in reviewing the PETS ticket, Portal's analysis is that a change in
      severity levels is consistent with the definitions above, Portal will
      change the severity level and notify the submitter.

Status Definitions in PETS:

   SUBMITTED - Ticket has been logged into PETS for tracking

   PENDING - Not enough information has been logged in the ticket; more
      information is needed from the submitter for Portal to further analyze the
      problem. Information to include when submitting a PETS ticket includes:
      how to reproduce the error, any non-reproducible symptoms and any error
      messages. Customers should update the PETS ticket with the additional
      information and inform support by sending an email to
      [email protected]. Technical support will change the status of the
      ticket so that it is continued to be worked on.

   QUALIFIED - Infranet Technical Support has reviewed the ticket and qualified
      it as warranting Engineering evaluation. If the issue can be resolved
      without Engineering evaluation, the Technical Support personnel will drive
      resolution rather than qualifying it to pass to Engineering for
      evaluation.

   ASSIGNED - Engineering resources have been assigned to resolve the error.

   EVALUATED - Engineering has evaluated the ticket and considers the ticket to
      contain enough information to proceed.

   INTEGRATED - The error is fixed and tested. The fix is incorporated into a
      release of Infranet.

   DELIVERED - The fix is delivered to the customer as either a patch or a
      future release. Delivered is the final status for any PETS ticket that
      requires code changes.


                                                                        Page B 7
<PAGE>   15
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


   CLOSED - No action needed because the reported issue is a duplicate of an
      existing ticket, it turns out not to be an error or it cannot be
      reproduced. Closed is the final status for any PETS ticket that does not
      require code changes.

Typical Progression Through Status

      The order in which the status indicators are listed in the prior pages is
      close to the typical progression through to resolution of a PETS ticket.
      All tickets are automatically tagged with a status of Submitted when they
      are filed. Infranet Technical Support personnel are the first ones at
      Portal to review a PETS ticket. They will do one of three things. 1) They
      may see that more information is needed, note what information is needed
      in the activity log of the PETS ticket and change the status to Pending
      until more information is submitted to [email protected]. 2) They
      may determine that this PETS ticket warrants review by Portal Engineering
      and mark the status as Qualified. Or 3) they answer the question
      themselves if the answer does not require any code changes, and then mark
      the status as Closed.

      Once a PETS ticket is marked as qualified, then Portal Engineering reviews
      it, assigns it to an appropriate engineer and marks the status as
      Assigned. When an engineer reviews the PETS ticket, they may do one of
      three things: 1) Evaluate it, determine they have enough information to
      reach a resolution and mark the status as Evaluated. 2) Evaluate it,
      determine that more information is necessary, list what information is
      necessary in the activity log of the PETS ticket and mark the status as
      Pending. 3) Evaluate the ticket, determine that it should be closed for
      some reason, indicate the reason (such as duplicate of another PETS
      ticket, not reproducible or not an error) and change the status to Closed.

      After a Portal engineer has evaluated a PETS ticket and determined that
      enough information is available, the engineer will work on a fix for the
      error. Once a fix has been implemented, tested and integrated into an
      Infranet build, then the engineer will change the status to Integrated.

      After the build in which the fix has been integrated is delivered (posted
      to the Portal web site) as a Release or an Update, then the PETS ticket
      status is changed to Delivered and the activity log is updated with the
      name of the Release or Update. Delivered is the final status for any PETS
      ticket that requires code change. Closed is the final status for PETS
      tickets that do not require code changes.

Changing the Status of a PETS Ticket


                                                                        Page B 8
<PAGE>   16
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


      As the ticket progresses through to resolution, Portal will update the
      status of the PETS ticket. If the submitter wishes to update the status of
      a ticket, for example when they've provided requested additional
      information in response to a status of Pending, the submitter should send
      an email to [email protected] requesting the status change.

Activity Log in PETS Tickets

      Portal will add to the activity log of a PETS ticket as it progresses
      through to resolution. Any information that is pertinent will be added to
      the log. In particular when a ticket's status is changed to Pending,
      details of what information is needed is described in the activity log.

PETS Review Cycles

      Portal does a full review of outstanding PETS tickets at least once during
      the course of each Infranet release. Since Infranet releases are scheduled
      3 times a year, all the outstanding PETS ticket will be reviewed at least
      three times a year.

COMMUNICATION

PETS Severity 1 Tickets

      For Severity 1 tickets Portal provides updates to submitter as pertinent
      information is available. These updates are provided via phone, fax or
      email as the situation warrants. The definition of Severity 1 as complete
      loss of service in production will be strictly adhered to and any tickets
      that do not fall within this definition either initially or after a work
      around has been provided will be reassigned to a lower severity level.

PETS Severity 2 Tickets

      For Severity 2 tickets Portal provides updates to submitter as pertinent
      information is available. These updates are provided via phone, fax or
      email as the situation warrants. The definition of Severity 2 as major
      loss of service in production or preventing deployment will be strictly
      adhered to and any tickets that do not fall within this definition either
      initially or after a work around has been provided will be reassigned to a
      lower severity level.


                                                                        Page B 9
<PAGE>   17
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


PETS Severity 3, 4, 5 and 10 Tickets

      Portal communicates updates on these tickets via PETS as pertinent
      information is available. The PETS system permits users to search for
      recently updated tickets and it will also send out an automatic email when
      a ticket is changed.

WEB-BASED SUPPORT

Technical support is available to all Portal customers with a current customer
support contract. Portal's Web-Based support provides fast and easy access to
all your technical support cases. It allows you to add a new case, or update and
monitor the status of an existing case. Each case is associated with a case
number for reference and tracking purposes.

Case Submission:

When you submit a question or issue to us, please make sure you do the following
so we can best serve you:

1. Give us a DETAILED DESCRIPTION OF YOUR PROBLEM.

2. Give us a DETAILED DESCRIPTION OF WHAT YOU HAVE DONE to try to solve the
   problem on your own. Have you read the documentation? Have your looked in the
   error log?

3. Email any configuration or log files to [email protected]. Please include
   your case number and company name in the subject header of the email. For
   example, "Portal case# 1234: dm_oracle pinlog files"

   NOTE: Be aware that when you CC people in your email to us with aliases, we
   may not get the full email address of the CC'ed person. If that is the case,
   we will be unable to send a reply to them. You will need to forward our reply
   to them yourself.

All questions submitted are researched and answered in a timely manner. Portal
will log all questions/issues in the order they are received and will work on
them IN THAT ORDER. Once the question has been understood and analyzed, an
estimate of how long it would take to resolve it will be provided back to the
customer IF an answer or a solution is not available in a reasonable amount of
time.

Technical Support Contacts

To ensure that we provide uniform support to each of our customers, each
customer account is required to designate two senior level contacts to function
as the technical


                                                                       Page B 10
<PAGE>   18
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


support liaison to Portal. Please send an email to [email protected] stating
the name, phone number and email address of your contacts. Your designated
contacts will be added to our call tracking database and will be the only
individuals allowed to submit issues into technical support. To change your
contact information, please send an email request to [email protected].
Additional contacts can be negotiated into the Support Maintenance Contract at
additional cost.

SUPPORT AND ESCALATION PROCESS

To ensure our customers are getting the appropriate level of attention and
service, the following are procedures to use when dealing with any Infranet
product defects.

For Severity 1 or 2 Errors:

      For PRODUCTION defects entered into PETS as SEVERITY 1 or 2, please call
      our 24-Hour answering service AFTER you have entered the error into PETS
      so we can respond to your submittal in a timely manner.

            SEVERITY 1 & 2:   (408) 752 - 7430

      Customers on 7 by 24 hours support, should call at any time, others should
      call during our normal business hours between 8:00am - 5pm PST.

      An agent with the answering service will receive your call and collect the
      following information from you: your name, phone number, company which you
      represent, severity, and a brief message. The answering service will
      escalate your call to the appropriate Portal individual. Our internal
      escalation guidelines are as follows:

      FOR SEVERITY 1:

          1.   Page primary on-call support engineer.

          2.   If primary on-call person does not respond in 10 minutes, page
               secondary on-call support engineer.

          3.   If the secondary on-call person does not respond in 10 minutes
               page and call the Technical Support Manager

          4.   If the manager does not respond in 10 minutes, page and call the
               regional Director and the VP of Portal's Professional Services
               Group.

      FOR SEVERITY 2:

          1.   Page the primary on-call support engineer.

          2.   If the primary on-call person does not respond in 1 hour, page
               the secondary on-call support engineer.


                                                                       Page B 11
<PAGE>   19
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


          3.   If the secondary on-call person does not respond in 1 hour, page
               and call the Technical Support Manager.

          4.   If the Manager does not respond in 1 hour, page the regional
               Director.

          5.   If the Director does not respond in 1 hour, page the VP of
               Portal's Professional Services Group.

For General Support Issues and Errors of Any Severity:

      If you feel that an error or defect of any severity submitted via PETS is
      not being resolved appropriately, please call the Technical Support phone
      number at:

            Technical Support:  (408) 343-4410 (voicemail)

      and leave a voicemail with your name, phone number, company which you
      represent and brief problem description. A Technical Support engineer will
      be paged automatically to assist you. If the Technical Support engineer is
      unable to address your needs, please feel free to contact the Technical
      Support Manager at:

            Technical Support Manager (West):   (408) 697-5037 (pager)
            Technical Support Manager (East):    (888) 550-0405 (pager)

      If the problem is not progressing at a speed with which you are satisfied,
      you may ask the Technical Support Manager to escalate the issue. S/He will
      work with you to set up a conference call with the VP of Portal's
      Professional Services Group.

SOFTWARE ERRORS

First Customer Ship Releases and Update Releases

      Portal will work on tickets of severity 1, 2, and 3 until they are
      resolved. Fixes for these tickets are targeted to be included in an Update
      Release of the currently shipping Infranet release as well as in the
      following release.

      Portal schedules one Update Release four weeks after the First Customer
      Ship (FCS) of an Infranet Release. An Update Release is a full Infranet
      release with additional fixes integrated. After the scheduled Update
      Release that Portal posts to the web 4 weeks after FCS, any other Update
      Releases are posted on an as-needed basis. For example, Portal posted
      Infranet 5.1 Update 5. Update Releases contain the cumulative set of fixes
      available for a given release. Update Releases should be downloaded and
      installed in full to ensure that you have the most recent, supported
      version of Infranet.


                                                                       Page B 12
<PAGE>   20
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


      Tickets of severity 4 are targeted for fixing in the next release,
      severity 5 for fixing in a future release and tickets of severity 10 are
      candidates for a future release.

Product Support Period

      Infranet releases are supported for a period of 6 months after the
      subsequent release of Infranet ships. For example, Infranet 5.1 will be
      supported for 6 months after the release of Infranet 5.2 or for a total of
      10 months after shipping 5.1 (since 5.2 ships 4 months after 5.1, 5.1 is
      supported for that 4 months plus an additional 6 months for a total of 10
      months.). Portal highly encourages customers to upgrade to the latest
      release of Infranet in order to benefit from the latest features and
      fixes. Yet, we understand that it does take time to migrate to the latest
      release, so we have allocated a period of a total of ten months to support
      a release: four months until the next release ships (Infranet releases
      ship three times a year, every four months) plus six months after the next
      release ships.


                                                                       Page B 13
<PAGE>   21
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


                            DIRECTIONS TO USING PETS2

GETTING STARTED

You can get to PETS2, login via the www.pin.com web site. Log into this site
using your current user name and password. Once on, click on PETS2. The system
will ask you for another login and password. This is not the same user
login/password that was used in PETS. Support will let you know your new login.
The password is the same as before. When you type in your login and password,
make sure you use capitals when specified. PETS2 is now case sensitive.

- --------------------------------------------------------------------------------
Select one of the schemas in the list below.

Click on Query OR  Submit (or use the buttons which follow the list) to open the
selected schema for Query OR Submit.

    PETS2                PETS:User Comments

Click on QUERY OR SUBMIT to start working with the selected schema.
- --------------------------------------------------------------------------------

You will see the above when you first login. The PETS2 schema is used for
tickets. The PETS:User Comments schema is used for User Comments.

SEARCHING AND MODIFYING A TICKET

To search or modify a ticket, choose the PETS2 schema and click on QUERY. You
may search on any one of the fields you see. You may select from the pulldown
menu for any or all of these fields. If a field is left blank, that field is
considered a wildcard. If you leave all the fields blank, all wildcards, you'll
get all your tickets in PETS2.

After you've made your search criteria selection, hit RUN QUERY and a list of
all tickets matching your set of criteria will appear. You can either view or
modify those tickets.

SUBMITTING A TICKET

To submit a ticket, choose the PETS2 schema and click on the SUBMIT button at
the top of the page to get a blank ticket. Currently, the only way to get back
to the PETS2 page is to use a bookmark or to hit "back" in your browser. We are
looking into changing that.

There are several fields that are required in submitting a ticket. They are the
following:

- - Severity         - Release     - Product      - OS        - Problem Summary
- - Problem Detail   - Last Name   - Caller ID    - Hdwr      - DB


                                                                       Page B 14
<PAGE>   22
                                                                PRODUCT SUPPORT
                                           GUIDELINES, POLICIES AND DEFINITIONS


If you don't fill in all the fields, you'll get an error message and your ticket
won't be submitted.

After you've filled everything out, click on SUBMIT at the top or bottom of the
screen. The next screen will tell you if the submission was successful. To get
back to the any of the previous screens, just hit "back" on your browser.

SUBMITTING SUGGESTIONS FOR IMPROVING OR FIXING PETS2

There are two ways to do suggest improvements for PETS2. You can either file a
ticket against PETS2 by following the instructions above and choosing PETS as a
product or you can submit a comment.

To submit a suggestion for improving or changing PETS2 itself, choose the
"PETS:User Comments" schema in the first screen after logging in and click on
SUBMIT. Fill in the Description field and the optional Comments field and click
on SUBMIT.

SEARCHING FOR A USER COMMENT

You can search for a user's comment by filling in any one of the fields. Most
likely, you will only fill in the "Company Name" field. PETS2 is case sensitive
so be sure to fill in the "Company Name" exactly as it appears when you
submitted it. Hit QUERY when you have entered in the field. PETS2 will give you
a list of comments matching your criteria. You can only view the comment even
though it says you can modify it. If you try to modify, it will give you an
error. We will change that for future releases.

THE QUERY BAR

The query bar is used for complex queries. We don't suggest you use it.

      Portal is a registered trademark in the United States, and Portal
      Software, the Portal logo, the Real Time - No Limits tagline and Infranet
      are trademarks of Portal Software, Inc. Copyright 1998 Portal Software,
      Inc.


                                                                       Page B 15
<PAGE>   23
[Portal Logo]

                                [Infranet Logo]



                                              Portal Professional Services Group

                                                                   Sage Networks

                                                Implementation Statement of Work


PORTAL SOFTWARE, INC.
20863 Stevens Creek Boulevard
Suite 200
Cupertino, CA  95014  USA
(408) 343-4400
<PAGE>   24
                                                                   SAGE NETWORKS
                                                               STATEMENT OF WORK



 PROJECT OVERVIEW

     The Portal Professional Services Group (PPSG) is pleased to present this
     statement of work (SOW) to Sage Networks. PPSG provides client assistance
     in the areas of implementation, training and technical support. This SOW
     describes our concept of support for the implementation of Infranet in the
     Sage Networks environment.



     Among the many benefits of Infranet is its ability to reduce Sage Networks
     time to market for new products. Therefore, PPSG's goal is to get Sage
     Networks operational within the business space as quickly as possible. To
     accomplish this, we will perform an implementation customized to meet Sage
     Networks specific requirements. In addition to the Phase 1 implementation
     effort Portal will, in parallel, assist Sage Networks in the further
     development of a roll out strategy and project plan for phases beyond the
     initial implementation.




SCOPE


     The scope of this statement of work includes the following:

         -        The performance of a mini-workshop (3 days) to further define
                  implementation requirements and the final Phase 1
                  deliverables.

         -        The development of a project workbook and detailed design
                  specification.

         -        The installation of Infranet Foundation, client applications,
                  and any purchased managers, i.e., email manager.

         -        Configuration and customization of Infranet as necessary.

         -        Unit and integration testing

         -        Cutover assistance

         -        Management reporting and meetings


02/16/99                         PROJECT SUBJECT                     Page - A- 4
                         SAGE NETWORKS STATEMENT OF WORK
<PAGE>   25
                                                                   SAGE NETWORKS
                                                               STATEMENT OF WORK



DELIVERABLES

1.       Mini-workshop with project workbook and project plan.
2.       Detailed design document.
3.       Installation of Infranet Foundation, client applications, and optional
         managers.
4.       Development of an event collection and process capability.
5.       Installation and customization, as necessary, of dm_ICVerify module.
6.       Installation and integration of MCIS manager, if purchased.
7.       Installation and integration of dm_email, if purchased.
8.       Development of an interface to the Great Plains general ledger system.
9.       Assistance and mentoring in developing a data conversion process
10.      Installation of the Insite reporting tool.
11.      Assistance in the development of the price plan.
12.      Management reports and meetings

TIME ESTIMATES



<TABLE>
<CAPTION>
                                                                                       Estimated
                                                                                     Staff Days to
Task No.   Task                                                                        Complete
- --------   ----                                                                      -------------
<S>        <C>                                                                       <C>
1          Mini-workshop with project workbook and project plan                            6
2          Detailed design document                                                        4
3          Installation of Infranet Foundation                                             1
4          Installation client applications                                                0
5          Development of an event collection and process capability                       15
6          Installation and customization, as necessary, of dm_ICVerify                    3
7          Installation and integration of MCIS manager                                    5*
8          Installation and integration of dm_email                                        3*
9          Development of an interface to the general ledger system                        3
10         Configuration of default policies                                               5
11         Conversion assistance                                                           5
12         Installation of Insite Reporting Tool                                           0
13         Assistance in the development of the price plan                                 5
14         Production assistance                                                           2
15         Management reports and meetings                                                 5
                                                                                           --
           Total person Days                                                               54
           Elapsed Time (approximately 54 working days = 5 work weeks)
</TABLE>


Notes:  * = additional time required if manager purchased

02/16/99                         PROJECT SUBJECT                     Page - A- 5
                         SAGE NETWORKS STATEMENT OF WORK
<PAGE>   26
                                                                   SAGE NETWORKS
                                                               STATEMENT OF WORK




SCHEDULE

     The start date for the effort outlined in this document will be August 24,
1998.


STAFFING

     Portal Professional Services Group will staff the Customer project with 2
     full time consultants starting on August, 24, 1998. The consultants will
     work a standard 8-hour working day. Hours billed above the 8 hours per day
     must be pre-approved by the Customer or Project Manager.

     The Project Manager from Portal assigned to the Sage Networks account is
     Steve Stratton.
     Contact information:

         Project Manager          703-918-4911              [email protected]

CONSULTING RATES

The following rates will be used for the Portal Staffing effort under this
agreement. All tasks are billed on a time and material basis.



<TABLE>
<CAPTION>
             TEAM MEMBERS                 $ HOURLY RATE       $ DAILY RATE
             ------------                 -------------       ------------
<S>                                       <C>                 <C>
                 Title
          TECHNICAL CONSULTANT                  $220            $  1,760

                                                $280            $  2,240
            PROJECT MANAGER


       ESTIMATED CONSULTING TOTAL                               $  95,000

         ESTIMATED TRAVEL TOTAL                                 $  20,000

        ESTIMATED PROJECT TOTAL                                 $ 115,000
</TABLE>


EXPENSES

Expenses will be the responsibility of the customer. All expenses will be billed
back to the customer for the actual amount paid by the consultant. The PPSG team
will ensure that all expenses are reasonable for the local area.



02/16/99                         PROJECT SUBJECT                     Page - A- 6
                         SAGE NETWORKS STATEMENT OF WORK
<PAGE>   27
                                                                   SAGE NETWORKS
                                                               STATEMENT OF WORK



ACCEPTANCE AND SIGN-OFF

Each deliverable described in this statement of work will require a sign-off
from the customer. Upon completion of a document it will be distributed to the
appropriate persons at the customer site. The customer will review and submit
one of the following back to the Portal project manager:

         -        The accepted document with comments to be incorporated

         -        The accepted document as it was submitted

         -        The document with comments to be incorporated and resubmitted
                  for approval

The customer has 5 days to review each document and submit comments and
acceptance back to the Portal Project manager. If the document has not been
received back from the customer within 5 days, the documents will be deemed
accepted by the customer.


The undersigned hereby incorporates this Statement of Work into the Professional
Services Agreement between Portal Software, Inc., and Sage Networks, Inc. dated
July 31, 1998, as provided in Section 1.1 of the agreement.

PORTAL SOFTWARE INC.                        SAGE NETWORKS, INC.

/s/ D. Karen Ha                             /s/ Leonard J. Fassler
- -----------------------------               ----------------------------------
NAME

Vice President                              Co-Chairman
- -----------------------------               ----------------------------------
TITLE

August 6, 1998                              July 31, 1998
- -----------------------------               ----------------------------------
DATE


02/16/99                         PROJECT SUBJECT                     Page - A- 7
                         SAGE NETWORKS STATEMENT OF WORK


<PAGE>   1



                                                                   Exhibit 10.5


                     [UUNET Technologies, Inc. Letterhead]


                 MASTER DISCOUNTED INTERNET SERVICES AGREEMENT

This Master Internet Services Agreement ("Agreement") is made by and between
UUNET Technologies, Inc., with its principal offices at 3060 Williams Drive,
Fairfax, VA 22031 ("UUNET") and Sage Networks, Inc. ("Customer") with its
principal offices located at 64 Perimeter Center, Atlanta, Georgia 30341 for the
purpose of setting forth the terms and conditions relating to the purchase of
UUNET's Internet products and services by the Eligible Participants, as defined
in Section 1 below.

1. DEFINITIONS.

"Eligible Participants" means Customer, its Affiliates and any other entities
that UUNET and Customer mutually agree upon, are eligible to participate in the
offerings under this Agreement. "Affiliate" means with respect to a party, an
entity controlled by, controlling or under common control with such party.
"Effective Date" means the effective date of this Agreement which shall be the
last date of the signatures of a duly authorized representative of a party
affixed below.

2. SERVICES.

The services that are currently available hereunder from UUNET and its
Affiliates (the "Services") are set forth in the attached Schedule 1. UUNET may
amend Schedule 1 or Schedule 2 at any time and from time to time remove Services
if they should be discontinued or add new services (which shall be included
within the term "Services" upon such addition) by providing a revised copy
thereof to Customer. Such amendments shall be prospective only and shall not
affect any existing Service being provided by UUNET or any of its Affiliates to
Eligible Participants at the time of amendment which Services shall continue to
be offered to Customer for the balance of the Term hereof at the prices and with
the discounts set forth on Schedule 1 attached hereto.

3. PRICING AND DISCOUNTS.

3.1 The prices and discounts for Services applicable to this Agreement are
detailed in Schedule 1, and shall be applicable for the duration of the initial
term set forth in Section 6 unless otherwise amended as provided for below in
this Section 3.2. The discounts shall not be combined with promotional discounts
as may be available from time to time from UUNET. An Eligible Participant may
elect, at the time of any order for Services, the applicable discount set forth
in Schedule 1 or the terms of any promotion then in effect. In either event, the
discount or promotion shall only be available if Eligible Participant agrees to
the standard terms and conditions applicable to such Service and commits to
purchase that Service for a minimum one year term or such longer term as may be
specified in the applicable Service Agreement.

3.2 The parties acknowledge and agree that they have negotiated competitive
pricing for the Services.

3.2.1 Not more often than once every six months Customer may request that UUNET
review whether the pricing available to Customer hereunder is as competitive as
pricing for comparable services purchased from UUNET in similar quantities by
similarly situated customers, and if UUNET determines that this pricing is not
competitive then UUNET may at its election adjust the fees for the Services to
make the fees competitive or terminate this Agreement upon sixty days written
notice.

3.2.2 After two years of the Effective date of this Agreement, if industry
pricing or comparable services purchased in similar quantities from other
national Internet service providers is different than the fees set forth in
Schedule 1, at Customer's request, the parties shall renegotiate the fees for
the services to make the fees competitive with industry pricing.

3.2.3 For purposes of making price adjustments hereunder, UUNET may consider,
among other things, the minimum Mbps commitment, the number and type of
telecommunications lines being serviced, and the term of comparable contracts.
<PAGE>   2
4. FORECASTS.

Two weeks prior to the end of each calendar quarter Customer shall, based on the
best available information, provide UUNET a forecast of orders likely to be
generated pursuant to this Agreement on a per service and per country basis.
Customer and UUNET shall meet at Customer's principal office during the first
two weeks of each calendar quarter during the term of this Agreement to discuss
Customer's estimate of anticipated Eligible Participants' needs for Services on
a per service and per country basis for the ensuing calendar quarter.
Additionally, these meetings will be designed to promote discussions of the
most appropriate network architecture to service Sage Networks' customers. Each
of these meetings shall be followed by an executive meeting at which at least
one officer of Customer attends.

5. SERVICE ORDERS AND COORDINATION.

Eligible Participants will coordinate all orders for Services through UUNET's
designated Account Manager. Only Eligible Participants who identify themselves
as Eligible Participants under this Agreement will be offered the discount set
forth in Schedule 1. The Eligible Participant ordering Service will enter into a
service agreement with UUNET for each Service. Each service agreement shall set
forth the terms, conditions, and pricing of the Service. The current terms and
conditions applicable to purchases of dedicated Internet connections are set
forth in Schedule 2. If any Eligible Participant believes that the level of such
Service or support in any case is insufficient, that Eligible Participant may
contact UUNET's designated Account Manager for assistance with problem
resolution.

6. TERM OF THE AGREEMENT.

(a)  Unless terminated by Customer in accordance with the provisions of
     paragraph (b) of this Section 6. The initial term of this Agreement shall
     be three years from the Effective Date which term shall be automatically
     renewed for an additional one year term, provided that neither party has
     delivered to the other a written notice of intent not to renew for the
     forthcoming term not less than 60 days in advance of the end of the
     then-current term. The term commitment will commence and continue for three
     years from the Commitment date (as stated in Schedule 1) upon which
     Customer will have ordered the minimum Mbps commitment set forth in
     Schedule 1.


(b)  UUNET acknowledges that it is Customer's primary Internet service provider.
     UUNET agrees that that if in any calendar quarter Customer receives credits
     under the applicable Service Level Agreement referenced in Section 7 of
     Schedule 2 for more than 50% of the circuits ordered from UUNET then
     Section 12 ("Primary Provider") of this Agreement shall be null and void.

7. CONSULTING.

UUNET will (at no additional charge) provide one day of on-site assistance once
quarterly and provide remote assistance as reasonably required to assist
Customer in routing traffic and configuring equipment.

8. LIMITATION OF LIABILITY.

NOTWITHSTANDING ANYTHING ELSE TO THE CONTRARY STATED OR IMPLIED HEREIN OR IN
ANY SERVICE AGREEMENT, NEITHER PARTY SHALL HAVE ANY LIABILITY TO THE OTHER
PARTY WHATSOEVER FOR ANY INDIRECT, INCIDENTAL, CONSEQUENTIAL, PUNITIVE OR
SPECIAL DAMAGES, INCLUDING WITHOUT LIMITATION, LOSS OF PROFIT, LOSS OF REVENUE,
OR LOSS OF BUSINESS SUFFERED BY THE OTHER OR BY ANY ELIGIBLE PARTICIPANT,
ASSIGNEE OR OTHER TRANSFEREE OF THE OTHER, EVEN IF INFORMED IN ADVANCE OF THE
POSSIBILITY OF SUCH DAMAGES.

9. ACCEPTABLE USE.

UUNET's services may only be used for lawful purposes. Use of any Service must
comply with the then-current version of the UUNET Acceptable Use Policy
("Policy") for the country in which the service is provided, available at the
following URL:www.uu.net/usepolicy, and in the event no Policy is available for
that country the U.S. policy shall apply. UUNET reserves the right to change
the Policy from time to time, effective upon posting of the revised Policy at
the URL. UUNET reserves the right to suspend the Service or terminate this
Agreement effective upon notice for a violation of the Policy.

10. INVOICING AND PAYMENT.

UUNET will invoice each Eligible Participant for the applicable Service in
accordance with the terms of the applicable service agreement. The Eligible
Participant obtaining Service will make payment for Services in accordance with
the terms of each applicable service agreement.

11. MARKETING AND PUBLICITY.

UUNET and Customer will design and implement a joint marketing program, and
promptly after execution of this Agreement the respective points of contract of
each party shall


<PAGE>   3
agree upon a plan setting forth the approved joint activities. Such joint
marketing program shall include, but not be limited to, (i) allowing Customer to
resell UUNET Service through Customer's network of resellers, (ii) cooperating
on mutually beneficial hosting and co-location remarketing programs and (iii)
cooperation on international co-location facilities agreements. Other than (a)
identifying UUNET to Eligible Participants as Customer's preferred internet
service provider, and (b) any mutually approved joint marketing programs,
neither party shall publicize the existence of this Agreement without the
written consent of the other, except as may be required by applicable law,
regulation, or government order. Neither party may use the name, logo,
trademarks, service marks or other proprietary identifying symbols of the other
party in any advertising, signage, marketing materials, brochures or any other
materials in any medium without the other party's express advance written
consent. Any such permitted use shall be only within guidelines provided by such
party. Neither party shall issue any press release, announcement or public
statement with respect to this Agreement or the other party without the other
party's express advance written consent. Any breach of this Section shall be a
material breach of this Agreement constituting cause for termination.

12. PRIMARY PROVIDER.


Both parties understand that this is a "non-exclusive" agreement. However,
Customer agrees that subject to the terms of this Section, UUNET will become and
remain the primary provider of internet services for the Sage Networks. In the
event Customer obtains over 600 Mbps of bandwith for internet traffic in years
two and three of the term commitment, 51% of any  bandwith over 600 Mbps shall
be purchased from UUNET. If the 51% requirement is not met, Customer will pay
UUNET Shortfall Revenue in the amount of $21.66 per Mbps for each Mbps by which
Customer has fallen short  of the 51% requirement. Customer shall notify UUNET
immediately upon determining that the 51% requirement in this Section has not
been met. Customer shall provide UUNET relevant records relating to this Section
at each quarterly business review held pursuant to Section 4. Notwithstanding
anything to the contrary stated herein, this Section 12 shall be inapplicable if
Customer has purchased bandwith from UUNET in an amount equal to or greater than
150% of the applicable Minimum Mbps Commitment set forth in Schedule 1.


13. AUDIT.

In order to verify the statements issued by Customer in connection with Section
12 or the performance of Customer's financial obligations to UUNET hereunder,
UUNET may cause, upon ten (10) days' prior notice (i) an audit to be made of the
Customer's relevant customer books and records and/or (ii) an inspection to be
made of the Customer's relevant facilities and procedures. Any audit and/or
inspection shall be conducted during regular business hours at Customer's
facilities and in a manner that does not interfere with Customer's normal
business activities. Any audit shall be conducted by an independent certified
public accountant selected by UUNET (other than on a contingent fee basis) who
will be subject to the confidentiality provisions of this Agreement. UUNET will
be entitled to receive the final written report from the selected auditor. All
records and the final written report shall remain the confidential information
of UUNET. Customer agrees to provide the selected auditor access to the relevant
records and facilities. UUNET agrees to, or to cause the auditor to, deliver a
copy of the final report to Customer promptly upon completion of the audit.
Customer shall notify UUNET within thirty (30) days of its receipt of the report
of any disagreements with the findings contained therein. Such notice shall
state the basis upon which Customer disagrees with the findings and shall be
accompanied by data to support its assertions. If within thirty (30) days of
delivery of such notice to UUNET, Customer and UUNET cannot agree on the numbers
or the amounts reported, a second audit shall be conducted by an independent
certified public accountant mutually agreed to by the parties. The cost of such
second audit shall be borne equally by both parties and the conclusions shall be
binding upon both parties. Customer shall make prompt adjustments to compensate
for any errors or omissions disclosed by the audit. Any such audit shall be paid
for by UUNET unless material discrepancies are disclosed. "Material" shall mean
an error of five percent (5%) or more of the number or amount that was reported.
If material discrepancies are disclosed, Customer agrees to reimburse UUNET for
the reasonable costs (based on current market prices) associated with the audit
in addition to all sums due. In no event shall audits be made more frequently
than annually.

14. OPPORTUNITY TO BID.

In the event Customer requires additional telecommunications services (including
Internet-protocol-based services and traditional voice services), Customer shall
provide UUNET and its affiliates an opportunity to propose terms under which
they could provide such services to Customer.

15. CONFIDENTIALITY

The prices and terms of this Agreement shall be held confidential by each party,
as shall each party's confidential or proprietary information, including,
without limitation, any information obtained by UUNET, its agents or
representatives in the course of performing an audit pursuant to Section 13 of
this Agreement ("Confidential Information"). UUNET's performance under this
Agreement, the quality of UUNET network performance, the discounts and prices
set forth in
<PAGE>   4
Schedule 1 and any data provided by UUNET to Customer regarding performance of
the UUNET network shall be deemed UUNET Confidential Information. Neither party
shall disclose the other party's Confidential Information to third parties
without the other party's written consent, except as permitted pursuant to this
Section. Each party shall disseminate the other party's Confidential
Information among its employees only on a need-to-know basis and shall use such
Confidential Information only for the purpose of performing its obligations
hereunder. To the extent a party is required by applicable law, regulation, or
a government agency or court order, subpoena, or investigative demand, to
disclose the existence or terms of this Agreement, or the other party's
Confidential Information, such party shall use its reasonable efforts to
minimize such disclosure and obtain an assurance that the recipient shall
accord confidential treatment to such Confidential Information, and shall
notify the other party contemporaneously of such disclosure. Either party, in
its discretion, may terminate this Agreement for cause upon ten days' notice
and without penalty in the event of any breach of this Section. The obligations
in this Section shall survive any termination of this Agreement for a period of
two years.

16.  GENERAL.

This Agreement may not be assigned by either party without the prior written
consent of the other, which consent shall not be unreasonably withheld,
conditioned or delayed, provided, however, that this Agreement shall be
binding upon and inure to the benefit of any successor in interest to Customer
resulting from, among other things, a merger, consolidation, sale of stock or
sale of substantially all of the assets of Customer. No failure on the part of
either party to exercise, and no delay in exercising, any right or remedy
hereunder shall operate as a waiver thereof; nor shall any single or partial
exercise of any right or remedy hereunder preclude any other or further
exercise thereof or the exercise of any other right or remedy granted hereby or
by law. This Agreement supersedes all prior or contemporaneous representations,
agreements or understandings concerning the subject matter hereof. If any term
of this Agreement, or the application of such term to any person or
circumstance, shall be held invalid, the remainder of this Agreement, or the
application of such term to persons or circumstances other than those to which
it is held invalid, shall not be affected thereby. The effective date of this
Agreement is the last date of the signatures of a duly authorized
representative of a party affixed below.
 /s/ Stephen Maggs                           /s/ Mary Alexander
- ----------------------------------          ----------------------------------
Customer Authorized Signature               UUNET Authorized Signature
 Stephen Maggs                               Mary Alexander
- ----------------------------------          ----------------------------------
Printed Name                                Printed Name
 2/17/99                                     2/17/99
- ----------------------------------          ----------------------------------
Date                                        Date
<PAGE>   5
                                   SCHEDULE 1

1. PRICES

The pricing set forth in Section 3 below shall be applied to the
then-current list price set forth in the applicable service agreement.



2. EXCLUSIONS

Pricing does not apply to Equipment charges (including routers, CSUs/DSUs
and firewall hardware), Telco line charges, or any charges for Services not
specified in this Schedule 1 unless such charges are included in the Monthly
Fee for a Service specified in this Schedule 1.

3. ELIGIBLE PARTICIPANT DISCOUNT

The Eligible Participant pricing will apply only to services specified in
this Schedule 1, which may be changed from time to time.

                                 U.S. DISCOUNTS
                             (CONTINENTAL US ONLY)



Unless adjusted as set forth in Section 3 of this Agreement, Customer shall pay
$575 per megabit of sustained use (using UUNET's standard 95th percentile
calculation as set forth in the applicable Service Agreement): provided that
Customer agrees to pay a minimum charge based upon the Minimum Mbps Commitment
even if billing based on sustained use would be less than that below. Pricing
does not include telco start-up or monthly line charges.


COMMITMENTS AND PRICING:

MINIMUM Mbps COMMITMENT     START-UP CHARGE    PRICE/Mbps        COMMITMENT DATE
       -100 Mbps                   $0             $575               1/30/99
       -300 Mbps                   $0             $575              12/31/99
       -600 Mbps                   $0             $575              12/31/00



                  ORDER TYPE                    MINIMUM BANDWIDTH PER ORDER

                        T1                               1.5 Mbps
                        T3                               3.0 Mbps
                       OC3                                30 Mbps
                      OC12                                60 Mbps


                       DISCOUNTS OUTSIDE CONTINENTAL U.S.


Same as above, provided that if more than 25% of the total bandwidth purchased
from UUNET is outside the continental U.S., then Customer shall pay an
additional charge of $500 per Mbps for any bandwidth above that 25% level.


<PAGE>   6
                                   SCHEDULE 2

                              TERMS AND CONDITIONS

1. UUNET Technologies, Inc. ("UUNET") exercises no control over, and accepts no
   responsibility for, the content of the information passing through UUNET's
   host computers, network hubs and points of presence (the "UUNET Network").
   EXCEPT AS EXPRESSLY SET FORTH IN SECTION 7 BELOW, UUNET (a) MAKES NO
   WARRANTIES OF ANY KIND, WHETHER EXPRESS OR IMPLIED, FOR THE SERVICES AND
   EQUIPMENT IT IS PROVIDING, AND (b) DISCLAIMS ANY WARRANTY OF TITLE,
   MERCHANTABILITY, NON-INFRINGEMENT OR FITNESS FOR A PARTICULAR PURPOSE. Use of
   any information obtained via the UUNET Network is at Customer's own risk.
   UUNET specifically denies any responsibility for the accuracy or quality of
   information obtained through its services. UUNET shall not be liable for any
   delay or failure in performance due to Force Majeure, which shall include
   without limitation acts of God, earthquake, labor disputes, changes in law,
   regulation or government policy, riots, war, fire, epidemics, acts or
   omissions of vendors or suppliers, equipment failures, transportation
   difficulties, or other occurrences which are beyond UUNET's reasonable
   control.

2. All use of the UUNET Network and the service must comply with the
   then-current version of the UUNET Acceptable Use Policy ("Policy") which is
   made a part of this Agreement and is available at the following URL:
   www.uu.net/usepolicy.html. UUNET reserves the right to amend the Policy from
   time to time, effective upon posting of the revised Policy at the URL or
   other notice to Customer. UUNET reserves the right to suspend the service or
   terminate this Agreement effective upon notice for a violation of the Policy.
   Customer agrees to indemnify and hold harmless UUNET from any losses,
   damages, costs or expenses resulting from any third party claim or allegation
   ("Claim") arising out of or relating to use of the service, including any
   Claim which, if true, would constitute a violation of the Policy.

3. NEITHER PARTY SHALL BE LIABLE FOR ANY INDIRECT, INCIDENTAL, SPECIAL, PUNITIVE
   OR CONSEQUENTIAL DAMAGES THAT RESULT FROM CUSTOMER'S OR CUSTOMER'S USERS' USE
   OF THE UUNET NETWORK AND THE SERVICE INCLUDING, WITHOUT LIMITATION, ANY SUCH
   DAMAGES FOR LOSS OF DATA RESULTING FROM DELAYS, NON-DELIVERIES, MISDELIVERIES
   OR SERVICE INTERRUPTIONS. Notwithstanding anything to the contrary stated in
   this Agreement, Customer's sole remedies for any claims relating to this
   service or the UUNET Network are set forth in Section 7 below.

4. Networks assigned from a UUNET net-block are non-portable. Network space
   allocated by UUNET must be returned to UUNET in the event Customer
   discontinues service.

5. Payment is due 30 days after date of invoice. Accounts are in default if
   payment is not received within 30 days after date of invoice. If payment is
   returned to UUNET unpaid Customer is immediately in default and subject to a
   returned check charge of $25 from UUNET. Accounts unpaid 60 days after date
   of invoice may have service interrupted or terminated. Such interruption does
   not relieve Customer of the obligation to pay the Monthly Fee. Only a written
   request to terminate Customer's service relieves Customer of the obligation
   to pay the Monthly Fee. Accounts in default are subject to an interest charge
   on the outstanding balance of the lesser of 1.5% per month or the maximum
   rate permitted by law. Customer agrees to pay UUNET its reasonable expenses,
   including attorney and collection agency fees, incurred in enforcing its
   rights under these Terms and Conditions. Prices are exclusive of any taxes
   which may be levied or assessed upon the Equipment or services provided
   hereunder. Any such taxes shall be paid by Customer. If Customer is exempt
   from otherwise applicable taxes, Customer must submit its tax identification
   number and exemption certificate at the same time it submits this Agreement.

6. Billing for UUNET service will commence when a UUNET hub and a functioning
   telephone circuit are prepared to route IP packets to Customer's site. The
   Start-up Charge is invoiced upon acceptance of this Agreement by UUNET.
   Charges for Equipment shall be invoiced upon shipment. Service is invoiced
   monthly in advance, and may be canceled only by 60 days' advance written
   notice. In the event of early cancellation of a Term Commitment, Customer
   will be required to
<PAGE>   7
    pay 75% of UUNET's standard Monthly Fee for each month remaining in the Term
    Commitment. UUNET reserves the right to change the rates by notifying
    Customer 60 days in advance of the effective date of the change.

7.  The Service Level Agreement ("SLA") for this service, which is made a part
    of this Agreement, is set forth at www.uu.net/customers/sla/terms.html and
    applies only to customers agreeing to a Term Commitment of at least one
    year. UUNET reserves the right to amend the SLA from time to time effective
    upon posting of the revised SLA to the URL or other notice to Customer;
    provided, that in the event of any amendment resulting in a material
    reduction of the SLA's service levels or credits, Customer may terminate
    this Agreement without penalty by providing UUNET written notice of
    termination during the 30 days following notice of such amendment. The SLA
    sets forth Customer's sole remedies for any claim relating to this service
    or the UUNET Network, including any failure to meet any guarantee set forth
    in the SLA. UUNET's records and data shall be the basis for all SLA
    calculations and determinations. Notwithstanding anything to the contrary,
    the maximum amount of credit in any calendar month under the SLA shall not
    exceed the Monthly Fee and/or Start-up Charge which, absent the credit,
    would have been charged to UUNET service that month (collectively the "UUNET
    Fees"); provided, that the maximum amount of credit for failure to meet the
    Availability Guarantee shall not exceed the sum of (a) the UUNET Fees, plus
    (b) the telephone company line charge which, absent the credit, would have
    been charged for such month. If Customer receives credits under this Section
    in three consecutive months, Customer may terminate without penalty
    (including, without limitation, the early termination penalty described
    above in paragraph 6) by providing UUNET written notice of termination in
    the fourth month.

8.  Neither party may use the other party's name, trademarks, tradenames or
    other proprietary identifying symbols without the prior written approval of
    the other party. Neither party may assign or transfer any of its rights or
    obligations under this Agreement without the express, prior written consent
    of the other party; provided, that either party may assign or transfer this
    Agreement to any affiliate of such party upon advance written notice to the
    other party. No failure on the part of either party to exercise, and no
    delay in exercising, any right or remedy hereunder shall operate as a waiver
    thereof nor shall any single or partial exercise of any right or remedy
    hereunder preclude any other or further exercise thereof or the exercise of
    any other right or remedy granted hereby or by law.

9.  These Terms and Conditions are applicable to Services purchased pursuant to
    the Master Discounted Internet Services Agreement between UUNET
    Technologies, Inc., and Customer dated February 17, 1999 and shall prevail
    notwithstanding any variance with terms and conditions of any order
    submitted. Activation of service shall indicate UUNET's acceptance of this
    Agreement. Use of the UUNET Network constitutes acceptance of these Terms
    and Conditions.


<PAGE>   1





                                                                    Exhibit 10.6

                          JOINT DEVELOPMENT AGREEMENT

      This Joint Development Agreement dated as of April 27, 1998 (this
"Agreement") is between Lotus Development Corporation, a Delaware corporation
with offices at 55 Cambridge Parkway, Cambridge, MA 02142 ("Lotus") and
Interliant, Inc., a Texas corporation with a place of business at 1301 Fannin,
Suite 700, Houston, Texas 77002 ("Interliant").

                                   Background

      Lotus has developed certain technology to be included in Louts Domino
Instant! Host ("Instant! Host") as a service provider hosting platform for
Lotus' Instant! Applications. The initial code implementing such technology is
currently included in Lotus Instant!TEAMROOM. Interliant, as a network service
provider of Lotus Notes and Lotus Domino services, is interested in developing a
set of service offerings based on Instant! Host technology that implements
Lotus' "Instant!" products and related strategies. Lotus and Interliant share a
common interest in reducing time to market for Lotus Instant! applications, and
in producing an Instant! Host platform that benefits from each party's knowledge
and expertise in producing quality Notes/Domino-based application hosting
platforms. Lotus and Interliant now wish jointly to develop commercial versions
of instant! Host on the terms and conditions set forth herein. Therefore, the
parties agree as follows:

1. Development.

      (a) Joint Responsibility. Lotus and Interliant shall have joint
architectural design, product management and product development responsibility
for Lotus instant! Host, and have agreed on resources to be contributed,
timelines, project plans and contingencies. Each party agrees in good faith to
use diligent efforts to undertake and complete the development of a version of
Lotus Instant! Host as contemplated hereunder and in accordance with functional
specifications developed and agreed to by Lotus and Interliant (the "Work").

      (b) Lotus Instant! Host Software Developer Kit, version 1.1. As agreed by
the parties, the first phase of development is the development of the Lotus
Instant! Host Developer Kit, version 1.x. This development kit will be made
available by Lotus or Interliant, as the case may be, to Lotus and Interliant
business partners at no charge. The parties acknowledge that version 1.0 of such
development kit is complete and was made available for shipment on or about July
20, 1997 and that version 1.1 is complete and was made available for shipment on
or about December 15, 1997.

      (c) Functional Specifications and the Development Schedules. During the
course of development, Interliant shall implement changes to the functional
specifications made by Lotus from time to time. Lotus shall, in consultation
with Interliant and based on reasonable work estimates supplied by Interliant,
revise any relevant development schedules as reasonably necessary in Lotus'
reasonable judgment, to accommodate changes made in the functional
specification. Nothing herein shall require Lotus to revise development
schedules based on delays attributable to Interliant or on Interliant's failure
to meet the development schedules once revised to accommodate the changes to the
functional specification.


                                       1
<PAGE>   2

      (d) Product Development Review. Lotus shall appoint an employee to serve
as project manager ("Lotus Project Manager") and Interliant shall appoint an
employee to serve as development liaison ("Interliant Liaison") throughout the
course of development contemplated by this Agreement. Initially the Lotus
Project Manager shall be Corinne Acheson and the Interliant Liaison shall be
David Botello. The parties may, at their own option, each appoint other
employees to serve in such or other formal capacities during the term of this
Agreement. The Lotus Project Manager and the Interliant Liaison shall meet at
mutually agreed times and locations in order to discuss the status and progress
of the development work on Instant! Host.

      (e) Lotus Personnel. Lotus will provide non-dedicated architectural and
product management assistance for Instant! Host, as well as qualified dedicated
development personnel to complete Instant! Host product development, pursuant to
the agreed upon development schedules.

      (f) Interliant Personnel. Interliant will provide non-dedicated
architectural and product management assistance to Lotus for Instant! Host.
Interliant will provide qualified dedicated development personnel to work with
the Instant! Host product development team, pursuant to the agreed upon
development schedules.

      (g) Documentation. The parties shall jointly write and produce any
necessary written end-user documentation and shall create the text for the
"op-screen" help and documentation for Instant! Host.

      (h) Testing. The joint Lotus/Interliant development team shall conduct
interim evaluation and testing of Instant! Host on agreed upon dates. Upon
completion of the development of Instant! Host, such joint development team
shall deliver to Lotus and Interliant a final commercial release of Instant!
Host, in both source and object code form, as well as all programmer's notes and
technical documentation used or developed in performing the Work.

      (i) Acceptance. Within ten (10) business days after the delivery by the
joint Lotus/Interliant development team to both Interliant and Lotus of each
development version and of the final release version of Instant! Host, each
party shall review and test the Instant! Host product and Lotus shall either
accept or reject the delivery. In the event of rejection, Lotus shall specify
the manner in which the version fails to meet the requirements of the agreed
upon functional specifications. After such notification, the joint development
team shall correct the aforesaid problems or deficiencies within ten (10)
business days (if practicable). Upon any redelivery, Lotus shall, in its
reasonable judgment, determine whether or not to accept such redelivered version
of Instant! Host or to require another iteration of the process.

2. Ownership; Licenses. (a) Lotus acknowledges that all code contributed or
developed by Interliant hereunder and identified as "Interliant Code" on
Schedule 1 attached hereto (the "Interliant Code") remains the sole property of
Interliant, and Interliant acknowledges that all code contributed or developed
by Lotus hereunder and identified as "Lotus Code" on Schedule 2 attached hereto
(the "Lotus Code") remains the sole property of Lotus. For the term of this


                                       2
<PAGE>   3

Agreement, Interliant may update Schedule 1 and Lotus may update Schedule 2 at
any time in a writing and by mutual agreement of the other Party. With respect
to any source code proprietary to the other party (to the extent such other
party supplies such source code), each party agrees to maintain such source code
in confidence, and to protect such source code using the same degree of care it
uses to protect its own proprietary and confidential information of like
importance.

      (b) Subject to acceptance of Instant! Host by Lotus pursuant to Section
1(i) above, Lotus hereby grants Interliant a royalty-free license to use and
modify the Lotus Code for the sole purpose of enhancing its Domino-based hosting
services, provided that if Interliant ceases jointly developing new versions of
Instant! Host. Interliant will receive updates to the source code for new
versions developed by Lotus only so long as Interliant is actively hosting the
complete Lotus family of Domino Instant! Applications and offering them to the
marketplace.

      (c) Subject to acceptance of Instant! Host by Lotus pursuant to Section
1(i) above, Interliant hereby grants Lotus a perpetual, irrevocable license to
use, copy and modify, distribute, and sublicense the Interliant Code (as defined
in Section 2(a) hereof) as part of Instant! Host (or any successor product, or
product in which the Instant! Host code is incorporated), subject to the
nondisclosure requirements with respect the source code contained in said
Section 2(a). Additionally, Lotus shall have the irrevocable right to assign the
licenses granted hereunder in connection with any sale or transfer of the
Instant! Host product or the Louts Code or any exclusive licensing arrangement
with respect thereto.

      (d) Subject to acceptance of Instant! Host by Lotus pursuant to Section 1,
Lotus will have the right, without payment of any royalties other than those set
forth in Section 3 thereof, independently to develop and market successor
versions of Instant! Host (whether or not such versions constitute derivative
works) and extensions to Instant! Host which add additional features and
functionality, so long as such extension do not constitute derivative works.
Interliant agrees that it shall not create either extensions or derivative works
(within the meaning of the U.S. Copyright Act of 1976, as amended) of Instant!
Host or the Interliant Code which offer similar functionality as Instant! Host
as it applies to Domino applications. Except as expressly permitted in Section
2(b), Interliant may not create derivative works of the Lotus Code.

      (e) As long as Instant! Host contains the Interliant Code, all derivative
works of the Interliant Code created by Interliant that apply to Lotus Domino
shall be deemed for all purposes to be subject to the licenses and other rights
granted to Lotus in Section 2(c) hereof herein with respect to Instant! Host.

      (f) Interliant may host other service providers using Instant! Host.
Interliant shall not otherwise have the right to resell the Instant! Host
product, except as expressly provided in this Agreement. Interliant will
compensate Lotus for all such service provider hosting and related services or
sales of instant! Host at Lotus' published Instant! Host rates.

      (g) Interliant has the right to make pre-release versions of Instant! Host
available to its business partners in connection with their application
development efforts with the prior written approval of Lotus, pursuant to the
terms and conditions of Lotus' standard beta agreement.


                                       3
<PAGE>   4

      (h) If, so long as Lotus is obligated to pay royalties to Interliant
hereunder, Lotus desires, or is required, to sell or transfer all or
substantially all of the Instant! Host product or Lotus Code to an unaffiliated
third party or to IBM Global Services, Lotus shall first offer to sell such
Lotus Code to Interliant at the same price and upon the same terms (or terms as
similar as reasonably possible). Such right of first refusal shall be provided
to Interliant by written notice (the "Notice of Offer") given to Interliant of
the proposed sale or transfer. The Notice of Offer shall set forth with
reasonable specificity the price and other terms and conditions of the proposed
sale or transfer. Interliant shall then have the right, exercisable by written
notice to Lotus (the "Notice of Acceptance") delivered within fifteen (15) days
following the receipt of the Notice of Offer, to elect to purchase the Lotus
Code at the price and on the terms set forth in the Notice of Offer. Such
purchase by Interliant shall be consummated within ninety (90) days following
delivery of the Notice of Acceptance unless otherwise agreed by the parties. If
Interliant elects not to purchase the Lotus Code, then Lotus shall be free to
sell or transfer such Lotus Code to such third party.

      (i) Interliant agrees that, during the Term hereof, it will not sell or
transfer the Interliant Code to any unaffiliated third party, except in
connection with an acquisition by a third party of a majority of the voting
securities of Interliant or all or substantially all of Interliant's assets.


3. Royalties. (a) As full consideration for the satisfaction of Interliant's
development obligations in Section 1 hereof and for the licenses granted by
Interliant to Lotus in Section 2 hereof Lotus agrees to pay Interliant a royalty
equal to twenty-five percent (25%) of the net revenue (determined in accordance
with generally accepted accounting principles, consistently applied) received in
connection with the licensing of Instant! Host (or any successor product) by
Lotus. The foregoing percentage may be adjusted by Lotus in good faith based on
the value of Interliant's overall contribution to the Instant! Host development
effort (including intellectual property and expertise) as reflected in the
then-current versions of Instant! Host and the Domino Instant! Host software
developers kit, provided that (i) there shall be not more than one (1) such
adjustment during the first year of the Term hereof, (ii) such adjustment may
only occur once with respect to each new major release of Instant! Host, (iii)
any such adjustment which results in a reduction of the royalty percentage
payable to Interliant shall not reduce such royalty percentage by more than one
half of the royalty percentage that was payable with respect to the immediately
preceding major release of Instant! Host, and (iv) prior to any adjustment,
Lotus informs Interliant of its decision and engages in good faith discussions
with regarding Lotus' justification for such adjustment.


      (b) Lotus will establish standard rates under which it will license
Instant! Host to third parties. Lotus reserves the right to modify its standard
rates and/or licensing model as it sees fit.

      (c) Interliant will be required to pay Lotus for Instant! Host licenses at
Lotus' then applicable standard service provider rates for non-Lotus developed
Instant! applications offered for subscription to users via Instant! Host.


                                       4
<PAGE>   5

      (d) Interliant will host all Domino Instant! Applications that Lotus
offers to the market on Lotus' then-standard terms and conditions.

      (e) The royalties set forth in Section 3(a) hereof shall be due and
payable forty-five (45) days after each calendar quarter during the Term hereof.

      (f) The royalties payable hereunder do not include sales, use,
withholding, excise or other taxes, fees, duties or tariffs now or hereafter
imposed on the production, storage, transportation, import, export, licensing
or use of Instant! Host.

      (g) Payments shall be sent to:

      If to Interliant:

      Interliant
      Accounts Receivable Department
      1301 Fannin, Suite 700
      Houston, Texas 77002

      If to Lotus:

      Lotus Development Corporation
      Accounts Receivable Department
      55 Cambridge Parkway
      Cambridge, MA 02142

      (h) During the Term hereof, each party shall keep accurate records which
are sufficient for the computation of payments due to the other party under this
Agreement and, with reasonable advance notice and not more than once per
calendar year, shall make such records reasonably available to such other party
and its independent auditors and other representatives at the place or places
where such records are customarily kept, for inspection during normal business
hours, subject to appropriate nondisclosure obligations. Each party shall
reimburse the other for any reasonable, documented, out-of-pocket expenses if
such inspection reveals that the payments made by such party during the period
reviewed aggregated less than 90% of the payments required to be made by such
party during such period.

4. Marketing.

      (a) Lotus will have sole worldwide sales, promotional and marketing rights
and responsibilities for Instant! Host, provided that, at the reasonable request
of Lotus, Interliant will reasonably participate in Lotus' promotional and
marketing efforts through participation in industry events, trade shows, press
releases and like events, as appropriate.


                                       5
<PAGE>   6

      (b) During the Term hereof, Lotus will provide a commercially reasonable
level of promotional and marketing resources for Instant! Host.

5. Support. Reference is made to the Support Services Agreement dated as of
November 1, 1997 between Lotus and Interliant (the "Support Agreement"). Support
for Interliant with respect to Instant! Host will be provided by Lotus in
accordance with the terms and conditions of the Support Agreement.

6. Representations and Warranties. Each party hereby represents and warrants to
the other party that (i) such party has full right, power and authority to enter
into this Agreement and to Carry out its obligations hereunder, (ii) all source
code, object code and other materials developed or written by such party or such
party's employees who are members of the joint development team are the original
work of such party, validly licensed from third parties for the purposes
contemplated by this Agreement or in the public domain; (iii) the Work will be
delivered free and clear of all liens, security interests, charges or
encumbrances by third parties; and (iv) the Work shall not infringe any U.S., EU
or Japanese patent, copyright, trademark, trade secret or other proprietary
rights, provided that neither party makes any representations or warranties with
respect to code supplied or developed by the other party. THE FOREGOING
WARRANTIES ARE IN LIEU OF ALL OTHER WARRANTIES EXPRESS OR IMPLIED, INCLUDING,
BUT NOT LIMITED TO, THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A
PARTICULAR PURPOSE.

7. Indemnities. (a) Lotus shall indemnify and hold Interliant harmless from, and
defend any claim, suit or proceeding, and pay any settlement amounts or damages
awarded by a court of competent jurisdiction, arising out of claims by third
parties that any code contributed or developed by Lotus in Instant! Host
infringes any United States, Canadian, EU or Japanese copyright, patent, trade
secret or trademark of such third party or parties.

      (b) Interliant shall indemnify and hold Lotus harmless from and defend any
claim, suit or proceeding, and pay any settlement amounts or damages awarded by
a court of competent jurisdiction, arising out of claims by third parties that
any code contributed or developed by Interliant in Instant! Host (including the
Interliant Code) infringes any United States, Canadian, EU or Japanese
copyright, parent, trade secret or trademark of such third party or parties.

      (c) The obligations to defend and to provide indemnification under this
Section 7 are subject to the following conditions:

      (i)   The party claiming indemnification shall promptly notify the party
            having the duty of indemnification in writing of any indemnifiable
            claim or action for which indemnification is sought (provided that
            any failure to so notify shall not limit the indemnifying party's
            indemnification obligation except if and to the extent such failure
            materially prejudiced the indemnifying party's ability to defend
            against any claim, suit or other proceeding).

      (ii)  The indemnifying party shall, at its option, have sole control of
            the defense of any such claim or action and all negotiations for any
            settlement or compromise, provided that the party seeking
            indemnification shall have the right to provide for its own,
            separate defense at its own cost and expense.


                                       6
<PAGE>   7

      (iii) Following notice of any action against the indemnified party based
            on a claim that a indemnifying party's code is infringing, the
            indemnifying party may at its option (A) procure for the indemnified
            parry the right to continue using such indemnifying party's code,
            (B) replace such code with non-infringing code of substantially
            equivalent functionality, (C) modify such code to make it
            non-infringing, or (D) terminate this Agreement and pay to the
            indemnified party all amounts received from the indemnified party by
            the indemnifying party under this Agreement.

      (d) Neither party shall be liable for any claim of infringement based on
the other party's modification to its Software, the combination or use of its
software with any product, program or data not provided by it, if and to the
extent such claim would not have arisen absent such modification or combination;
or any claim would have been avoided by use of the most recent version of the
party's Software then licensed for use and distribution by the other party

8. LIMITATION OF LIABILITY. EXCEPT WITH RESPECT TO THIRD PARTY CLAIMS
INDEMNIFIED AGAINST PURSUANT TO SECTION 7 HEREOF. NEITHER PARTY SHALL BE LIABLE
FOR SPECIAL, INCIDENTAL, CONSEQUENTIAL OR TORT DAMAGES, INCLUDING, WITHOUT
LIMITATION, DAMAGES RESULTING FROM A DELAY OR FROM LOSS OF PROFITS, BUSINESS OR
GOODWILL, WHETHER OR NOT SUCH PARTY HAS BEEN ADVISED OR IS AWARE OF THE
POSSIBILITY OF SUCH DAMAGES.

9. Term and Termination. (a) The initial term of this Agreement shall be two
years, commencing on the date first above written. Thereafter, this Agreement
shall automatically renew for successive one-year renewal terms, unless either
party terminates the agreement by giving the other party written notice thereof
at least ninety (90) days prior to the end of the then-current term. Such
initial term and each such renewal term are referred to collectively herein as
the "Term".

      (b) Either party may terminate this Agreement by giving written notice to
the other party if such other party fails to perform or comply with this
Agreement or any provision hereof. Such termination shall be effective thirty
(30) days after written notice from the non-breaching party unless the
occurrence giving rise to the right of termination and its adverse effects have
been cured to the reasonable satisfaction of the non-breaching party prior to
the expiration of such thirty (30) day period.

      (c) This Agreement shall terminate automatically if (i) a party files or
has filed against it a petition under the U.S. Bankruptcy Code or any other law
relating to insolvency or the protection of creditors, (ii) a party makes an
assignment for the benefit of creditors or (iii) a receiver or similar official
is appointed for all or a substantial portion of a party's assets.

      (d) Notwithstanding anything contained herein, the expiration or earlier
termination of this Agreement shall have no effect on the licenses granted in
this Agreement or rights of licensees who have purchased the right to use
Instant! Host from Lotus prior to the effective date of such termination,
subject to payment of any applicable license fees and to the other provisions
of this Agreement.


                                       7
<PAGE>   8
                                                                            10.6


      (e) If, so long as Lotus is obligated to pay royalties to Interliant
hereunder, Lotus incorporates all or substantially all of the Interliant Code in
Lotus Domino or in another Lotus product at no additional charge to Lotus Domino
licensees (excluding such beta, evaluation and promotional programs of limited
duration, which, in the case of evaluation and promotional programs, shall not
exceed three (3) months, as are customary in the software industry), this
Agreement shall automatically terminate, provided that in such event Lotus
agrees to pay Interliant an amount equal to $1,000,000 multiplied by the royalty
percentage (expressed as a decimal) set forth in Section 3 hereof, less the
aggregate royalties paid to Interliant pursuant to Section 3 hereof through the
effective date of such termination. For purposes of this provision, a
promotional program shall not include bundling the Instant! Host product or
licenses with another product or products at no additional charge. Should Lotus
choose to bundle the Instant! Host product or licenses in such a manner, then
Lotus shall pay Interliant royalties pursuant to Section 3(a) of this Agreement
for each copy of Instant! Host or each license thereof so bundled following the
end of any permitted three-month evaluation or promotional period, based on
Lotus' then published rates or license fees. If, so long as Lotus is obligated
to pay royalties to Interliant hereunder, Lotus releases one or more additional
major versions of Instant! Host, Lotus agrees to pay an additional amount equal
to $1,000,000 multiplied by the royalty percentage (expressed as a decimal)
applicable to each such additional major version less aggregate royalties paid
by Lotus. In the event that Lotus elects to discontinue Instant! Host entirely,
the provisions of the second sentence of Section 2(d) of this agreement shall no
longer apply, and Lotus will notify Interliant and will offer to either license
or assign the Lotus Code contained in Instant! Host to Interliant on terms and
conditions to be negotiated in good faith, so that Interliant may continue to
offer Instant! Host as an Interliant product following any such discontinuation.


      (f) Termination shall not limit or restrict any of the remedies otherwise
available to the parties hereunder.

10. Survival. In addition to the survival of the licenses as described in
Section 9(d) above, the provisions of Sections 2, 3 (but only so long as
Instant! Host contains the Interliant Code), 7, 8, 9(e), and 11 hereof shall
survive the expiration or earlier termination of this Agreement in accordance
with their respective terms.

11. Miscellaneous.

      (a) Enforceability. It is the desire and intent of the parties hereto that
the provisions of this Agreement shall be enforced to the fullest extent
permissible under the laws and public policies applied in each jurisdiction in
which enforcement is sought. Accordingly, if any particular provision to this
Agreement shall be adjudicated to be invalid or unenforceable, such provision
shall be deemed amended to delete therefrom the portion thus adjudicated to be
invalid or unenforceable and shall otherwise remain in full force and effect.

      (b) Parties Independent. In making and performing this Agreement, the
parties act and shall act at all times as independent contractors and nothing
contained in this Agreement shall be construed or implied to create an agency,
partnership or employer and employee relationship


                                       8
<PAGE>   9

between Lotus and Interliant or between any party hereto and any officer or
employee of the other party.

      (c) Publicity. Subject to any applicable public disclosure obligations
imposed by securities laws, Lotus and Interliant agree that each of them shall
not, without the prior written consent of the others, disclose the contents of
this Agreement or make any public announcement concerning the subject matter
hereof without the prior written consent of the other party.

      (d) Assignment. Except as otherwise expressly provided herein, neither
this Agreement nor any of the rights, interests or obligations hereunder may be
assigned, in whole or in part, by either party hereto without the prior written
consent of the other party hereto, which consent shall not be unreasonably
withheld

      (e) Entire Agreement, Amendments. This Agreement and the Exhibits attached
thereto contain the entire agreement among the parties hereto with respect to
the subject matter hereof and supersede all prior agreements or understandings
among the parties hereto with respect thereto. This Agreement may be amended
only by an agreement in writing signed by the parties hereto.

      (f) Notices. Any notice required or permitted to be given pursuant to this
Agreement shall be in writing and shall be personally delivered, delivered by
next-day air courier or mailed by registered or certified mail, return receipt
requested and postage prepaid or delivered by facsimile as follows:

      if to Lotus:

            Lotus Development Corporation
            55 Cambridge Parkway
            Cambridge, MA 02142
            Attention: Steven Brand

      with a copy to:

            Lotus Development Corporation
            55 Cambridge Parkway
            Cambridge, MA 02142
            Attention: General Counsel

      if to Interliant:

            Interliant, Inc.
            1301 Fannin, Suite 700
            Houston, Texas 77002
            Attention: Jun Lidestri

      with a copy to:

            Interliant, Inc.


                                       9
<PAGE>   10

            1301 Fannin, Suite 700
            Houston, Texas 77002
            Attention: General Counsel

      or to such other addresses as the party to whom notice is given may have
furnished to the other parties hereto in writing, in accordance herewith. Any
communication shall be deemed to have been given, in the case of personal
delivery, on the date of delivery; in the case of delivery by air courier, on
the business day after delivery to the applicable air-courier service; and in
the case of mailing, on the third business day following the day on which the
piece of mail containing such communication is posted.

      (g) Waiver. No terms or provisions hereof shall be deemed waived and no
breach consented to or excused, unless such waiver, excuse or consent shall be
in writing and signed by the party claimed to have waived or consented. The
consent, waiver or excuse by either party of a breach of any provision of this
Agreement by the other party shall not operate or be construed as a waiver of
any subsequent breach by such other party.

      (h) Governing Law. This Agreement will be governed by and construed in
accordance with, the laws of The Commonwealth of Massachusetts, excluding its
conflicts of laws rules.

      IN WITNESS WHEREOF, the parties have caused this Agreement to be duly
executed as of the day and year first above written.

LOTUS DEVELOPMENT CORPORATION             INTERLIANT

By: /s/ Steve Brand                       By: /s/ James M. Lidestri
    -------------------------                 -----------------------
Title: General Manager                    Title: President and C.E.O.
       ----------------------                    --------------------


                                       10
<PAGE>   11
                                   Schedule 1

                                Interliant Code

JAVA FILES
(package COM.lotus.DIH.runtime)
DIHSystemMonitor.java
DIHSMMultiServerComponent.java
DIHSMSingleServerComponent.java
DIHSMLogData.java
DIHSMComponentRS.java
DIHSMComponentDS.java
*DIHSMComponentSM.java
DIHSMComponentUTS.java
DIHSMComponentNMGR.java
DIHRDBMSAPI.java
(package interliant.dih)
DIHRDBMSException.java

NOTES TEMPLATES
*DIHSMLog.ntf
*DIHSMConfig.ntf

1. Monitor
     dihmon.cpp
     dihmon.h


2. Directory Services and Status Push

     dihds.cop
     dihds.h
     dih_push.cpp
     dih_push.h
     dihdsgrp.epp
     dihdsgrp.h
     dihdsnsf.epp
     dihdsnsf.h
     dihdsuser.cpp
     dihdsuser.h
     dihnotes.cpp (added class wrappers for all of DS per John's example)
     dihnotes.h (see above)

3. dihsample1.ntf - sample app included in heat

dihapi.re
resource.h
dihapi_n.def
dih_grou.epp
dih_grou.hpp
dih_grou.tab
dih_inst.epp
dih_inst.hpp
dih_inst.tab
dih_user.cpp
dih_user.hpp
dih_user.tab
guidfile.h
linkresp.w32
isxappix.cpp
isxappix_h
LSXCOMM.CPP
LSXCOMM.HPP
LSXGUID.H
LSXNOTES.HPP
LSXNOTES.H
LSXNOTES.HPP
LSXNOTES.INC
LSXOLE.CPP
LSXOLE.HPP
isxsese.cpp
isxsese.hpp
makefile.mak
textstr.h


PACKAGE INTERLIANT.DIH

DIHLog.java
DIHLog.class
DIHLogException.java
DIHLogException.class
DIHRDBMSException.java
DIHRDBMSException.class
DIHSQLClient.java
DIHSQLClient.class
DIHSQLConnectionGenerator.java
DIHSQLConnectionGenerator.class
DIHSQLEntity.java
DIHSQLEntity.class
DIHSQLEntityMetedata.java
DIHSQLEntityMetadain.class
DIHSQLException.java
DIHSQLException.class
DIHSQLNull.java
DIHSQLNull.class
DIHSQLQuery.java
DIHSQLQuery.class
DIHSQLRow.java
DIHSQLRow.class
DIHSQLRowList.java
DIHSQLRowList.class
DIHSQLSession.java
DIHSQLSession.class


Package Interliant.util

ResourcePool.java
ResourcePool.class
SQLUtil.java
SQLUtil.class
String2Object.java
String2Object.class
StringUtil.java
StringUtil.class
Customer service and End-User interfaces
DIHSint.nsf
DIHCSint.nsf
<PAGE>   12
                                   Schedule 2

                                   Lotus Code

All files in the Instant! Host product excluding those listed in, added to, and
to be added, in good faith, to Schedule 1.

<PAGE>   1


                                                               Exhibit 10.20
- --------------------------------------------------------------------------------

                         AGREEMENT FOR TERMINAL FACILITY
                                COLLOCATION SPACE

      THIS AGREEMENT made as of this 2nd day of July, 1998, (the "Effective
Date") by and between COMSTOR Corporation, a Virginia corporation, hereinafter
called "COMSTOR", and SAGE Networks, Inc., hereinafter called "Customer."

                                    RECITALS

      WHEREAS, COMSTOR currently owns or leases certain premises (the
"Premises") described in the Collocation Schedule(s) and amendments thereto, if
any, identified herewith and made a part hereof, at which certain services shall
be provided in conformity with the applicable specifications set forth in each
Collocation Schedule. Each Collocation Schedule shall only be effective upon its
being dated and subscribed to by the parties for identification purposes and
together with the terms hereof shall constitute the entire agreement between the
parties with respect to the Collocation Space (collectively the "Agreement");
and

      WHEREAS, Customer desires access to the Premises to locate therein certain
telecommunications equipment and other data processing equipment used by
Customer in its Internet Web Hosting business and cabling (hereinafter the
"Equipment") for the purpose of interconnecting the Equipment with COMSTOR's
telecommunications network (the "COMSTOR Network"); and

      WHEREAS, COMSTOR is willing to grant Customer a license to store equipment
in a portion of the Premises (hereinafter the "Terminal Facility") upon the
terms and conditions hereinafter set forth.

      NOW, THEREFORE, in consideration of the mutual covenants contained herein,
COMSTOR and Customer (collectively the "Parties") hereby agree as follows:

I.    LICENSE TO OCCUPY, PERMISSIBLE USE AND RELOCATION PROVISIONS.

A.    COMSTOR hereby grants to Customer a non-exclusive license to use its
      facilities hereinafter described and attendant space associated with such
      facilities. The parties understand and acknowledge that this Agreement is
      not intended to grant any legal or beneficial right, title or interest in
      real property or in any leasehold estate, or to grant any possessory
      right, title or interest, legal, beneficial or otherwise, in any such
      property interest or estate. The license granted hereby shall not
      constitute any legal or beneficial interest in personal property, but
      shall be and remain a license to use said facility limited by the terms
      and conditions of this Agreement. Nothing contained herein shall be
      construed as altering or amending the nature of the foregoing grant.
      Further, this Agreement shall be interpreted in a manner consistent with
      said grant and any provision hereof which cannot be interpreted in such
      consistent manner shall be null and void and unenforceable. The license
      hereby granted is personal to Customer.

B.    COMSTOR grants to Customer a license to store its and its customers
      equipment in a portion of the Terminal Facility (the "Collocation Space"
      or the "Space") depicted in each Collocation Schedule attached hereto.

C.    Only upon the express written consent of COMSTOR may Customer interconnect
      the Equipment with equipment or services of any local access provider
      other than COMSTOR, which consent will not be unreasonably withheld. If
      Customer should interconnect the Equipment with equipment or services of
      any entity other than COMSTOR without obtaining the


1

- --------------------------------------------------------------------------------
<PAGE>   2

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

      prior written consent of COMSTOR, Customer shall be in breach of this
      Agreement and COMSTOR may pursue any legal or equitable remedy, including
      but not limited to the immediate termination of the license pursuant to
      Section VI, below. If access provided under the Internet Service Agreement
      is down for a 24 hour period, Customer will have the right to interconnect
      Equipment with a local access provider in addition to COMSTOR.

D.    In connection with the Space made available hereunder during the Term,
      COMSTOR shall perform services which support the overall operation of the
      Terminal Facility (e.g., janitorial services, environmental systems
      maintenance, and power plant maintenance) at no additional charge to
      Customer.

E.    Internet access and connectivity to be provided to Customer and the space
      during the Term will be in accordance with the Internet Service Agreement
      entered into between Customer and COMSTOR dated as of 2 July 1998, the
      Terms of which are incorporated herein by reference.

F.          Without expressed prior written consent of Customer, COMSTOR will
      not effect in any manner either physically or electronically Customer
      Equipment, except in such instances where such intervention will prevent
      damage to the Equipment or other equipment located in the terminal
      facility.

G.    Customer shall provide to COMSTOR an update and keep current a complete
      list of all persons to which Customer has granted access to the Terminal
      facility.

II.   TERM OF AGREEMENT, TERMINATION AND RENEWAL.

A.    Customer's license to occupy each Collocation Space shall begin on the
      "Requested Service Date", as set forth in paragraph 3 of each individual
      Collocation Schedule or on the date COMSTOR completes the build-out of the
      Space, whichever is later. The minimum term of the Customer's license to
      store equipment in the Terminal Facility shall be the period set forth in
      the Collocation Schedule (the "Minimum Term").

B.    If COMSTOR fails for any reason to grant access to the Space to Customer
      on or before the Requested Service Date (July 6, 1998 for 110v and July
      13, 1998 for 220v) this Agreement shall not be void or voidable.
      Notwithstanding the foregoing if COMSTOR fails to grant access to the
      Space to Customer within a thirty (30) day period after such Requested
      Service Date (due to any reason other than the acts or omissions of
      Customer), Customer may upon written notice to COMSTOR, declare relevant
      Collocate Schedule null and void with no further obligation by Customer
      under the relevant Collocate Schedule, and COMSTOR shall refund all fees
      and charges paid in advance by Customer. In the event that COMSTOR is
      delayed in granting access to the Space to Customer for any reason other
      than the acts or omissions of Customer, Customer shall not be obligated to
      pay the Collocation Fee or Service Fee (as hereinafter defined) hereunder
      until such time as COMSTOR tenders possession of the Space to the
      Customer. Except as provided herein, COMSTOR shall not be liable to
      Customer in any way as a result of such delay or failure to tender
      possession.

C.    Subject to the conditions specified in this Section II, Customer shall
      have the option, upon at least thirty (30) days' prior written notice to
      COMSTOR, to renew its license to store Equipment in the Space (the
      "Renewal Periods") for the period(s) of time and on the terms and
      conditions which are set forth in this Agreement and the Collocation
      Schedule relevant thereto. The Minimum Term and any Renewal Periods are
      sometimes collectively referred to as the "Term".

D.    Customer's option to renew its license to store Equipment in the Space,
      pursuant to the Terms hereof shall be contingent on the election by
      COMSTOR to continue to own or lease the


2

- --------------------------------------------------------------------------------
<PAGE>   3

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

      Premises in which the Space is located for the duration of the Renewal
      Period(s), such election to be exercised at the sole discretion of
      COMSTOR. If COMSTOR elects to exercise such option, COMSTOR will provide
      Customer 120 Days prior written notice before the end of the Term.

E.    Following the expiration of the first twelve months of the Term, Customer
      shall have the right to terminate this Agreement upon one hundred twenty
      (120) days' prior written notice to COMSTOR, subject to payment of the
      termination charges set forth in Paragraph 10 of the annexed Collocation
      Schedule.

F.    Upon termination or expiration of the Term for each Space, Customer agrees
      to remove the Equipment and other property which has been installed by
      Customer or Customer's agents. In the event such Equipment or property has
      not been removed within thirty (30) days of the effective termination or
      expiration date, COMSTOR shall have the right, upon an additional 15 day
      notice to Customer, to remove, relocate, or otherwise store such Equipment
      or property at Customer's expense.

G.    In the event the Terminal Facility becomes the subject of a taking by
      eminent domain by any authority having such power, COMSTOR shall have the
      right to terminate this Agreement. COMSTOR shall attempt to give Customer
      reasonable advance notice of the removal schedule. Customer shall have no
      claim against COMSTOR for any relocation expenses, any part of any award
      that may be made for such taking or the value of any unexpired term or
      renewed periods that results from a termination by COMSTOR under this
      provision, or any loss of business from full or partial interruption or
      interference due to any termination. However, nothing contained in this
      Agreement shall prohibit Customer from seeking any relief or remedy
      against the condemning authority in the event of an eminent domain
      proceeding or condemnation which affects the Space.

III.  PRICES AND PAYMENT TERMS.

A.    Customer shall pay COMSTOR monthly recurring fees (the "Recurring Fees")
      which shall include charges for use and equipment storage in the Space
      (the "Collocation Fees"), as well as cross-connect fees (the
      "Cross-Connect Fees") and power charges (the "Power Charges"), if
      applicable. In addition to any Recurring Fees, Customer shall be charged
      non-recurring fees for build-out of the Space (the "Build-Out Charges"),
      including, where applicable, cross-connect installation fees and/or
      Dispatch Labor Charges, where applicable, all of which shall be set forth
      in the relevant Collocation Schedule and the Exhibits thereto. If Customer
      requests that COMSTOR provide services not delineated herein or in the
      collocation schedules at any time during the Term, such services shall be
      provided at prices mutually negotiated by the parties.

B.    Prices do not include taxes, except as specifically stated herein.
      Customer agrees to pay or reimburse COMSTOR for any applicable taxes that
      are levied based on the transactions hereunder, exclusive of COMSTOR's
      income taxes and real estate taxes on the Terminal Facility. Any such
      charges shall be invoiced and payable within the payment terms of this
      Agreement. COMSTOR agrees to provide Customer with reasonable
      documentation to support invoiced amounts for taxes within thirty (30)
      calendar days of receipt of a Customer written request.

C.    The Collocation Fee and/or Power Charges shall be increased by any
      increases or decreased by any decreases, incurred by COMSTOR and required
      under the lease relevant to the Premises in which the Space is located.
      Customer shall pay to COMSTOR its pro rata share of any such increases
      based on the number of square feet of the Space compared to the number of
      square feet leased by COMSTOR under the applicable lease. COMSTOR shall
      notify Customer of any such increase as soon as practicable. If such
      increases in the aggregate during the Term


3

- --------------------------------------------------------------------------------
<PAGE>   4

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

      exceed 3% then Customer shall have the right to terminate this agreement
      upon ninety (90) days written notice from COMSTOR, provided such notice is
      delivered to COMSTOR within thirty (30) days of COMSTOR's notice to
      Customer.

D.    All Recurring Fees shall be invoiced in the beginning of each month
      commencing on the first day of the Term as identified in the Collocation
      Schedule and thereafter, on the first day of each calendar month. Charges
      for partial months shall be prorated accordingly. All Recurring Fees shall
      be payable net sixty (60) days from date of invoice. Late payments shall
      be subject to late charges if payment is not received within the payment
      term period. The late payment charges will be calculated based on 1.5% per
      month of the unpaid amount.

E.    Customer agrees to reimburse COMSTOR for all reasonable repair or
      restoration costs associated with damage or destruction caused by
      Customer's personnel, Customer's agents, Customer's customers, or
      Customer's suppliers/contractors or Customer's visitors during the Term or
      as a consequence of Customer's removal of the Equipment or property
      installed in the Space.

IV.   ADDITIONAL TERMS GOVERNING USE OF COLLOCATION SPACE; INSTALLATION OF
EQUIPMENT.

A.    Before beginning any delivery, installation, replacement, alteration or
      removal work, Customer must obtain COMSTOR's written approval of
      Customer's choice of suppliers and contractors. COMSTOR may request
      additional information before granting approval and may require scheduling
      changes and substitution of suppliers and contractors as conditions of its
      approval. Approval by COMSTOR is not an endorsement of Customer's supplier
      or contractor, and Customer will remain solely responsible for the
      selection of the supplier or contractor and all payments for construction
      work.

B.    Customer shall not make any construction changes or material alterations
      to the interior or exterior portions of the Space, including any cabling
      or power supplies for the Equipment, without obtaining COMSTOR's written
      approval for Customer to have the work performed or have COMSTOR perform
      the work.

C.    Customer's use of the Space, installation of Equipment and access to the
      Terminal Facility shall at all times be subject to Customer's adherence to
      the generally accepted industry standards, security rules and rules of
      conduct established by COMSTOR for the Terminal Facility. Customer agrees
      not to erect any signs or devices to the exterior portion of the Space
      without submitting the request to COMSTOR and obtaining COMSTOR's written
      approval, which will not be unreasonably withheld.

D.    Customer may not provide or make available to any third party space within
      the Collocation Space other than Customers own collocation customers
      without COMSTOR's prior written consent. If Customer should provide or
      make available to any third party except its own collocation customers
      space within the Collocation Space without obtaining the written consent
      of COMSTOR, Customer shall be in breach of this Agreement and COMSTOR may
      pursue any legal or equitable remedy, including but not limited to the
      immediate termination of the license pursuant to Section VI, below.

E.    Customer shall be permitted to utilize the areas of Collocation Space or
      Terminal Facility designated as "Personnel Areas" on "DIAGRAM 1" as
      temporary workspace to house employees, and may not house or store any
      server equipment in such areas, other than desktop computers and other
      system monitoring computers. This agreement is neither a rental agreement
      nor sublease and shall convey none of the associated or implied rights or
      privileges of either to Customer.


4

- --------------------------------------------------------------------------------
<PAGE>   5

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

V.    INSURANCE.

Customer agrees to maintain, at Customer's expense, during the entire time this
Agreement is in effect for each Collocation Space (i) Comprehensive General
Liability Insurance in an amount not less than One Million Dollars
($1,000,000.00) per occurrence for bodily injury or property damage, (ii)
Employer's Liability in an amount not less than Two Hundred Thousand Dollars
($200,000.00) per occurrence, and (iii) Worker's Compensation in an amount not
less than that prescribed by statutory limits. Prior to storing equipment in the
Collocation Space, Customer shall furnish COMSTOR with certificates of insurance
which evidence the minimum levels of Customer's insurance coverage as set forth
herein and which names COMSTOR as an additional insured.

VI.   DEFAULT AND TERMINATION.

A.    COMSTOR may declare the license granted hereunder to be null and void,
      terminate this agreement, and, without incurring liability therefor,
      prohibit Customer from using the license if (a) Customer becomes
      insolvent, is generally unable to pay its debts as they become due or is
      adjudicated bankrupt by a court of competent jurisdiction ; (b)
      proceedings are commenced by or against Customer in any court under a
      bankruptcy act or for the appointment of a trustee, receiver of Customer's
      property or establishment of a debtor-in-possession, and the same is not
      dismissed within (60) days (c) Customer defaults in paying all or part of
      the Recurring Fees, late charges or interest under Article III hereof when
      due, or (d) Customer fails to perform any other covenant, agreement,
      condition, rule, or regulation now or subsequently contained herein for
      more than 30 days after COMSTOR gives written notice thereof. Such period
      of 30 days may be extended by COMSTOR in its sole reasonable discretion
      where the Customer is unable to cure such default within such period due
      to facts and circumstances beyond its control despite proceeding in good
      faith using its best efforts. Such sole discretion shall not be withheld
      unreasonably. Failure by COMSTOR to exercise any of its rights hereunder
      shall not constitute a waiver of any past, present or future right or
      remedy.

B.    If COMSTOR fails to perform its obligations hereunder, Customer may, at
      its sole option and with written notice, issue a default termination
      letter to COMSTOR to cure the default condition. If the default condition
      is not remedied or if COMSTOR has not commenced curing such default
      condition within the time period specified in the notice letter and
      diligently continues curing such default to completion, which shall not be
      less than thirty (30) days, Customer may then, without the necessity of
      any further notice, discontinue performance and terminate this Agreement,
      as applicable, for default and pursue any other remedies available at law
      or in equity. Customer's failure to exercise any of its rights hereunder
      shall not constitute or be construed by COMSTOR as being a waiver of any
      past, present, or future right or remedy.

C.    Beginning at any time after November 1, 1998 COMSTOR reserves the right to
      rescind the license granted by this Agreement for any reason upon 120 days
      prior written notice to Customer delivered no sooner than November 1,
      1998; upon a determination that is in its best interest to terminate its
      occupancy and use of the Collocation Space. If it terminates such
      occupancy and use, it shall use its best efforts to arrange for the
      occupancy and use of the Collocation Space by Customer without the
      involvement of COMSTOR upon such terms and conditions as may be available
      in the market.

VII.  WARRANTIES, REMEDIES AND DISCLAIMERS.

A.    COMSTOR shall, at COMSTOR's own expense, defend, indemnify and hold
      Customer harmless against any and all claims that the Collocation Space
      used by Customer hereunder infringes on any third party's property or
      ownership rights. COMSTOR shall, at COMSTOR's sole option, either (i)
      settle any such claim, (ii) secure valid rights for Customer's continued
      use, or (iii)


5

- --------------------------------------------------------------------------------
<PAGE>   6

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

      furnish equivalent Collocation Space satisfactory to Customer within the
      terminal facility, that is not infringing and that can be used to satisfy
      the original specifications in COMSTOR's determination. This warranty and
      remedy by COMSTOR shall be valid only if (i) Customer gives COMSTOR prompt
      written notice upon Customer's receipt of any such claim, (ii) Customer
      provides COMSTOR with all pertinent information in its possession relative
      to such claim and (iii) COMSTOR shall have sole control over the
      settlement or defense of such claim.

B.    Except for the warranties set forth in this Article, there are no
      warranties, whether express, implied, oral, or written, with respect to
      the Collocation Space or services covered or furnished pursuant to this
      Agreement, including but not limited to, any implied warranty of
      merchantability or fitness for a particular purpose. Moreover, the
      remedies provided in this Article are exclusive and in lieu of all other
      remedies.

VIII. EXCUSED PERFORMANCE.

Neither Party shall be liable to the other Party under this Agreement for any
failure or delay in performance that is due to causes beyond its reasonable
control, including but not limited to, acts of nature, governmental actions,
fires, civil disturbances, interruptions of power, or transportation problems.

IX.   ASSIGNMENT OR TRANSFER.

Customer shall not assign or transfer the rights or obligations associated with
this Agreement, in whole or in part, without COMSTOR's prior written consent.

X.    PUBLICITY.

Customer shall not use COMSTOR's name in publicity or press releases without
COMSTOR's prior written consent.

XI.   LIMITATION OF LIABILITY.

A.    In no event shall COMSTOR or any of its officers or employees be liable
      for any loss of profit or revenue by Customer or for any consequential,
      incidental, special, punitive or exemplary damages incurred or suffered by
      Customer, nor for any loss of power or HVAC interruption, even if COMSTOR
      has been advised of the possibility of such loss or damage.

B.    Customer shall indemnify and hold harmless COMSTOR, its officers and
      employees, servants, agents, affiliates and parent, from and against any
      and all claims, cost, expenses or liability arising out of Customer's use
      of the Collocation Space or Customer's operation of the Equipment within
      the Collocation Space, plus reasonable attorney fees incurred by the Party
      who incurred such loss or damage.

C.    Notwithstanding anything to the contrary contained herein, each Party
      shall be liable to the other for damage or loss to any property or persons
      if such damage or loss is caused by gross negligent or willful act or
      omission of such Party or its officers, employees, servants, agents,
      affiliates or contractors or by the malfunction of any equipment supplied
      or operated by said Party.

XII.  SURVIVAL PROVISIONS.

The Parties rights and obligations which by their nature would extend beyond the
termination, cancellation or expiration of this Agreement shall survive such
termination, cancellation or


6

- --------------------------------------------------------------------------------
<PAGE>   7

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

expiration.

XIII. NOTICES.

All notifications made hereunder shall be in writing and shall be delivered
either by certified mail, return receipt requested. (in which case notice is
effective 3 days after mailing) or by overnight courier ( in which case notice
is effective upon day of receipt). All notifications and transmittals to COMSTOR
issued pursuant to the provisions of this Agreement shall be sent to:

      c/o Comstor Corporation             Eisenhower, Tarby and Laufer, P.C.
      14116 Newbrook Drive                      10476 Armstrong Street
      Chantilly, VA  20151                Fairfax, VA 22030
      ATTN: Ken Canard, VP, Technology    Attn: Rick Tarby, Councel

All formal notices and transmittals to Customer shall be sent to all three of
the following locations:

      Sage Networks                       Sage Networks, Inc.
      215 First Street                          11 Martine Avenue
      3rd floor D-Wing                    12th floor
      Cambridge, MA 02142                 White Plains, NY 10606
      ATTN: Rajat Bhargava, COO           ATTN: Bruce S. Klein, General Counsel

      Sage Networks, Inc.
      7925 Westpark Drive
      McLean, VA 22102
      ATTN: David Link, Dir. of Sales ESG

Either Party may change the notice address or addressee by providing prior
written notice.

XIV.  APPLICABLE LAW.

This Agreement shall be governed by the laws of the Commonwealth of Virginia,
without regard to Virginia's choice of law principles.

XV.   ENTIRE AGREEMENT.

This Agreement, including all Attachments, constitutes the entire agreement
between the Parties pertaining to the subject matter hereof and supersedes all
prior and contemporaneous agreements of such Parties in connection herewith.
Customer acknowledges that it has not been induced to enter into this Agreement
by any representative or promise not specifically expressed in this Agreement.
Any modification made hereto shall not be valid and binding unless it is in
writing and signed by both Parties.

IN WITNESS WHEREOF, the Parties have executed this Agreement as of the date
first above written.

COMSTOR CORPORATION                 SAGE NETWORKS, INC.

/s/ Barry Culman                    /s/ Leonard J. Fassler
- ---------------------------------   ---------------------------------
    Barry Culman                        Leonard J. Fassler,


7

- --------------------------------------------------------------------------------
<PAGE>   8

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

President                           Co-Chairman


- -------------------------           -------------------------
Date                                Date


8

- --------------------------------------------------------------------------------
<PAGE>   9

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

                           COLLOCATION SCHEDULE NO. 1

This Collocation Schedule is made as of this 2nd day of July, 1998 (the
"Effective Date") and subject to all definitions, terms and conditions of that
certain Agreement for Terminal Facility Collocation Space , dated as of the 2nd
dayt of July 1998 the ("Agreement") by and between COMSTOR Corporation
("COMSTOR") and SAGE NETWORKS ("Customer").

1. ADDRESS OF TERMINAL FACILITY:                2.    SPACE ALLOCATION

7925 Westpark Drive                             As designated in "DIAGRAM 1"
Suite B1
McLean, VA 22102

3. MINIMUM TERM: 36 Month(s)                    4.    RENEWAL PERIOD:

Requested service date: 6 July 1998             Month to Month

5.    MONTHLY RECURRING SERVICE FEES


<TABLE>
<S>                                           <C>
Diagram 1 Striped Area in B22                 $2,450 US / month - Equipment(1,2)
Diagram 1 Striped Area in B23                 $2,450 US / month - Equipment(1,2)
Diagram 1 Striped Area in B16, B49, & B48     $1,050 US / month - Personnel(1,2)
AC Power @ 110VAC                             $.50 / month / available AMP (3)
AC Power @ 208VAC                             $1.00 / month / available AMP (3)
</TABLE>


(1) As per terms outlined in paragraph IV.E

(2) Reflect multi-year (36 month) discount of 30%

(3) Does not apply to power provided in personnel areas

6.    NON-RECURRING FEES


<TABLE>
<S>                                           <C>
208 VAC Power Build-Out                       $5,100 US (208 VAC to 16 Racks)
110 VAC Power Build-Out                       $2,050 US (110 VAC to 20 Racks)
</TABLE>


7.    ENVIRONMENT & POWER

      Areas in B22 and B23 will be environmentally controlled 24x7 at STP.

      COMSTOR will provide 16 x 208VAC @ 20 AMP and 120 x 10VAC @ 20 AMP
      circuits, backed up by Generator, which will be terminated in B22 and B23
      at rack slots designated by Customer.

8.    CABLING

Customer will be responsible for all communications cabling between Customer
equipment and from SAGE equipment to non-COMSTOR carriers. Cable type and path
must be approved by COMSTOR prior to installation.


9

- --------------------------------------------------------------------------------
<PAGE>   10

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

9.    SCHEDULE FOR COMPLETION

      Terminal Facility Space will be available 6 July 1998, however Generator
      backed up power may not be available until 15 September 1998. COMSTOR will
      work diligently and make best effort to provide generator backup prior to
      15 September 1998 if possible.

10.   TERMINATION

      Should customer terminate this agreement, for any reason, prior to MINIMUM
      TERM as designated in paragraph 3 of this Schedule, customer shall be
      liable to COMSTOR for termination charges as outlined in the following
      schedule:


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
Terminated Within                       Termination Charges
- --------------------------------------------------------------------------------
<S>                                     <C>
0-12 months from start of TERM          Difference between $102,000 and the
                                        monthly Recurring Fees (excluding power
                                        fees and Access Fees) paid by Customer
                                        through termination date
- --------------------------------------------------------------------------------
13-24 months from start of TERM         Customer will pay COMSTOR $11,900.00
- --------------------------------------------------------------------------------
25-35 months from start of TERM         Customer will pay COMSTOR $5,950.00
- --------------------------------------------------------------------------------
36 or more months from start of TERM    No termination charge
- --------------------------------------------------------------------------------
</TABLE>


COMSTOR CORPORATION                       SAGE NETWORKS, INC.

/s/ Barry Culman                          /s/ Leonard J. Fassler
- ---------------------------------         ---------------------------------
Barry Culman                  DATE            Leonard J. Fassler       DATE
President                                     Co-Chairman


10

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

<PAGE>   1

                                                                    EXHIBIT 23.1

                        CONSENT OF INDEPENDENT AUDITORS


     We consent to the reference to our firm under the captions "Experts" and
"Selected Consolidated Financial Data" and to the use of our report dated
February 15, 1999, except for the second to the last paragraph of Note 12, as to
which the date is March 10, 1999, in Amendment No. 4 to the Registration
Statement (Form S-1 No. 333-74403) and related Prospectus of Interliant, Inc.
(formerly known as Sage Networks, Inc.) for the registration of 7,000,000 shares
of its common stock.


                                          /s/ ERNST & YOUNG LLP

Boston, Massachusetts

June 3, 1999


<PAGE>   1

                                                                    EXHIBIT 23.2

                        CONSENT OF INDEPENDENT AUDITORS

     We consent to the reference to our firm under the captions "Experts" and
"Selected Consolidated Financial Data" and to the use of our report dated
February 26, 1999, except for Note 11, as to which the date is March 10, 1999,
with respect to the financial statements of Interliant, Inc., included in the
Registration Statement on Form S-1 and related Prospectus of Interliant, Inc.
(formerly known as Sage Networks, Inc.) for the registration of shares of its
common stock.

                                          ERNST & YOUNG LLP

Houston, Texas

June 3, 1999


<PAGE>   1

                                                                    EXHIBIT 23.3

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

     As independent certified public accountants, we hereby consent to the use
in the Prospectus constituting part of this Registration Statement on Form S-1
of our report dated July 13, 1998, relating to the financial statements of Tri
Star Web Creations, Inc.; our report dated September 4, 1998 relating to the
consolidated financial statements of GEN International, Inc. and Subsidiaries,
and our report dated January 24, 1999 relating to the financial statements of
Digiweb, Inc., which reports appear in such Prospectus. We also consent to the
reference to us under the heading "Experts" in such Prospectus.

                                          /s/ URBACH KAHN & WERLIN PC
                                          --------------------------------------

New York, New York

June 3, 1999


<PAGE>   1

                                                                    EXHIBIT 23.4

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

     As independent certified public accountants, we hereby consent to the use
in the Prospectus constituting part of this Registration Statement on Form S-1
of our report dated March 19, 1998, relating to the financial statements of
Clever Computers, Inc., which appears in such Prospectus. We also consent to the
reference to us under the heading "Experts" in such Prospectus.

                                          BSC & E

Atlanta, Georgia

June 3, 1999


<PAGE>   1

                                                                    EXHIBIT 23.5


                       CONSENT OF INDEPENDENT ACCOUNTANTS



     We consent to the use in the Prospectus constituting part of this
Registration Statement on Form S-1 of our report, which includes an explanatory
paragraph regarding basis of presentation, dated August 18, 1998, relating to
the financial statements of HostAmerica, a division of HomeCom Communications,
Inc., which appears in such Prospectus. We also consent to the reference to us
under the heading "Experts" in such Prospectus.



                                          /s/ PRICEWATERHOUSECOOPERS LLP

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

Atlanta, Georgia

June 3, 1999


<PAGE>   1

                                                                    EXHIBIT 23.6

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

     As independent certified public accountants, we hereby consent to the use
in the Prospectus constituting part of this Registration Statement on Form S-1
of our report dated September 11, 1998, relating to the financial statements of
B.N. Technology, Inc. dba Internet Communications, which appears in such
Prospectus. We also consent to the reference to us under the heading "Experts"
in such Prospectus.

                                      FRANKEL, LOGDEN, LOCHER, GOLDITCH SARDI &
                                      HOWARD

Encino, California

June 3, 1999


<PAGE>   1

                                                                    EXHIBIT 23.7

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

     We hereby consent to the use in the Prospectus constituting a part of this
Registration Statement of our report dated January 15, 1999, relating to the
combined financial statements of Telephonetics International, Inc. and
Affiliate, which is contained in that Prospectus.

     We also consent to the reference to us under the caption "Experts" in the
Prospectus.

                                          BDO SEIDMAN, LLP

Miami, Florida

June 3, 1999


<PAGE>   1

                                                                    EXHIBIT 23.8


                         INDEPENDENT AUDITORS' CONSENT



     We consent to the use in this Amendment No. 4 to Registration Statement No.
333-74403 of Interliant, Inc. of our report dated February 2, 1999 (February 17,
1999 as to Note 10) relating to the financial statements of Net Daemons
Associates, Inc. appearing in the Prospectus, which is part of this Registration
Statement.


     We also consent to the reference to us under the heading "Experts" in such
Prospectus.

Deloitte & Touche LLP
Boston, Massachusetts


June 3, 1999


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000

<S>                             <C>                     <C>
<PERIOD-TYPE>                   12-MOS                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998             DEC-31-1999
<PERIOD-START>                              JAN-1-1998              JAN-1-1999
<PERIOD-END>                               DEC-31-1998             MAR-31-1999
<CASH>                                           6,813                   4,376
<SECURITIES>                                         0                       0
<RECEIVABLES>                                    1,126                   5,790
<ALLOWANCES>                                     (320)                   (692)
<INVENTORY>                                          0                       0
<CURRENT-ASSETS>                                 8,259                  11,993
<PP&E>                                           5,801                  12,894
<DEPRECIATION>                                   (698)                 (1,427)
<TOTAL-ASSETS>                                  26,197                 100,897
<CURRENT-LIABILITIES>                            4,504                  17,455
<BONDS>                                              0                       0
                                0                       0
                                          0                  13,000
<COMMON>                                           192                     310
<OTHER-SE>                                      21,501                  69,218
<TOTAL-LIABILITY-AND-EQUITY>                    26,197                 100,897
<SALES>                                          4,905                   5,434
<TOTAL-REVENUES>                                 4,905                   5,434
<CGS>                                            3,236                   3,251
<TOTAL-COSTS>                                   15,775                  13,204
<OTHER-EXPENSES>                                     0                      41
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                                   0                       0
<INCOME-PRETAX>                               (10,732)                 (7,758)
<INCOME-TAX>                                         0                       0
<INCOME-CONTINUING>                           (10,732)                 (7,758)
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                  (10,732)                 (7,758)
<EPS-BASIC>                                   (1.22)                  (0.31)
<EPS-DILUTED>                                   (1.22)                  (0.31)


</TABLE>

<PAGE>   1

                                                                    Exhibit 99.1



                          CONSENT OF DIRECTOR NOMINEE


     The undersigned hereby consents, pursuant to Rule 438 under the Securities
Act of 1933, as amended, to the references to him as a future director of
Interliant, Inc. in the prospectus included in this Amendment No. 4 to the
Registration Statement.


                                        /s/ John B. Landry
                                        ----------------------------
                                        John B. Landry



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission